Filed Pursuant to Rule 424(b)(5)
                                                      Registration No. 333-69800

PROSPECTUS SUPPLEMENT

(To Prospectus dated March 5, 2003)
                                  $600,000,000

                                 (APPROXIMATE)

                      CENTEX HOME EQUITY LOAN TRUST 2003-A
        Centex Home Equity Loan Asset-Backed Certificates, Series 2003-A

                        Centex Home Equity Company, LLC
                            Originator and Servicer

[CENTEX LOGO]                  CHEC Funding, LLC
                                   Depositor

- --------------------------------------------------------------------------------
 Consider carefully the risk factors beginning on page S-10 in this prospectus
 supplement.
 The certificates will represent interests in the trust only and will not be
 guaranteed by or represent interests in or obligations of Centex Home Equity
 Company, LLC or any of its affiliates.
 This prospectus supplement may be used to offer and sell the certificates only
 if accompanied by the prospectus.
- --------------------------------------------------------------------------------

We are offering pursuant to this prospectus supplement and the accompanying
prospectus:

<Table>
<Caption>
- --------------------------------------------------------------------------------------------------------------
   OFFERED       PRINCIPAL                                                                   FINAL SCHEDULED
 CERTIFICATES     BALANCE*                          CERTIFICATE RATE                        DISTRIBUTION DATE
- --------------------------------------------------------------------------------------------------------------
                                                                                  
  Class AF-1     $85,250,000            1.836%, subject to an interest rate cap             October 25, 2017
- --------------------------------------------------------------------------------------------------------------
  Class AF-2     $15,500,000            2.154%, subject to an interest rate cap            September 25, 2019
- --------------------------------------------------------------------------------------------------------------
  Class AF-3     $47,400,000            2.708%, subject to an interest rate cap             November 25, 2026
- --------------------------------------------------------------------------------------------------------------
  Class AF-4     $63,000,000      3.750% (or 4.250% for each interest period after an),     December 25, 2031
                                                       affiliatesubject
                               of the servicer first fails to exercise its clean-up calltoan
                                                         optioninterest
                                                                                          rat
- --------------------------------------------------------------------------------------------------------------
  Class AF-5      $6,110,000      4.241% (or 5.241% for each interest period after an),      March 25, 2033
                                                       affiliatesubject
                               of the servicer first fails to exercise its clean-up calltoan
                                                         optioninterest
                                                                                          rat
- --------------------------------------------------------------------------------------------------------------
  Class AF-6     $24,200,000            3.654%, subject to an interest rate cap              March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class AV-1    $129,053,000  One-month LIBOR plus 0.280%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class AV-2    $128,987,000  One-month LIBOR plus 0.290%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class M-1      $42,000,000  One-month LIBOR plus 0.650%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class M-2      $31,500,000  One-month LIBOR plus 1.730%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class M-3      $19,500,000  One-month LIBOR plus 2.650%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
   Class B        $7,500,000  One-month LIBOR plus 3.500%, subject to an interest rate cap   March 25, 2033
- --------------------------------------------------------------------------------------------------------------
  Class A-IO        notional    5.000% per annum for the first 35 months on a scheduled     February 25, 2006
                      amount   notional amount with respect to Group I, 4.000% per annum
                              for the first 35 months on a scheduled notional amount with
                               respect to Group II and 4.000% per annum for the first 35
                              months on a scheduled notional amount with respect to Group
                                                          III
- --------------------------------------------------------------------------------------------------------------
</Table>

* Principal balances (or notional amount) subject to variance of plus or minus
  5%.

                THE CERTIFICATES
                - Interest and principal on the certificates are scheduled to be
                  paid monthly on the 25(th) day of the month or, if the 25(th)
                  day is not a business day, on the next business day. The first
                  scheduled distribution date is April 25, 2003.
                - The offered certificates currently have no trading market.
                - The Class A-IO certificates will be comprised of the Group I
                  A-IO component, the Group II A-IO component and the Group III
                  A-IO component. The Class A-IO certificates do not have a
                  certificate principal balance but will accrue interest at a
                  rate of 5.000% per annum for the first 35 months on the Group
                  I A-IO component notional amount, 4.000% per annum for the
                  first 35 months on the Group II A-IO component notional amount
                  and 4.000% per annum for the first 35 months on the Group III
                  A-IO component notional amount, as described herein.
                - The Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class
                  AF-5, Class AF-6, Class A-IO, Class AV-1 and Class AV-2
                  certificates will be senior certificates.
                - The Class M-1, Class M-2, Class M-3 and Class B certificates
                  will be subordinate to, and provide credit enhancement for,
                  the senior certificates. The Class M-2 certificates will be
                  subordinate to, and provide credit enhancement for, the Class
                  M-1 certificates. The Class M-3 certificates will be
                  subordinate to, and provide credit enhancement for, the Class
                  M-1 and Class M-2 certificates. The Class B certificates will
                  be subordinate to, and provide credit enhancement for, the
                  Class M-1, Class M-2 and Class M-3 certificates.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OF THE CERTIFICATES OR DETERMINED IF THIS PROSPECTUS
SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
The underwriters listed below will offer the offered certificates from time to
time in negotiated transactions or otherwise at varying prices to be determined
at the time of sale. Proceeds to the depositor with respect to the offered
certificates are expected to be approximately $609,518,960 excluding accrued
interest, and before deducting issuance expenses payable by the depositor,
estimated to be $700,000. We expect that delivery of the offered certificates
will be made in book-entry form through the facilities of The Depository Trust
Company, Clearstream, Luxembourg and the Euroclear System on or about March 27,
2003.

RBS GREENWICH CAPITAL
                    BANC OF AMERICA SECURITIES LLC
                                      CREDIT SUISSE FIRST BOSTON
                                                    SALOMON SMITH BARNEY
                                 March 5, 2003


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

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

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

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

     YOU SHOULD RELY PRIMARILY ON THE DESCRIPTION OF YOUR CERTIFICATES IN THIS
PROSPECTUS SUPPLEMENT.

     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 offered certificates in any state where the offer
is not permitted.

     Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the offered certificates. In addition, all dealers selling the
offered certificates will be required to deliver a prospectus supplement and
prospectus until June 3, 2003.

                               TABLE OF CONTENTS

<Table>
<Caption>
CAPTION                                PAGE
- -------                                -----
                                    
           PROSPECTUS SUPPLEMENT
Summary..............................    S-1
Risk Factors.........................   S-10
Description of the Home Equity
  Loans..............................   S-24
Prepayment and Yield
  Considerations.....................   S-52
Formation of the Trust and Trust
  Property...........................   S-72
Description of the Certificates......   S-73
Use of Proceeds......................   S-95
Certain Federal Income Tax
  Considerations.....................   S-95
Certain State Tax Considerations.....   S-98
ERISA Considerations.................   S-98
Legal Investment Considerations......  S-100
Underwriting.........................  S-100
Legal Matters........................  S-101
Ratings..............................  S-101
Index of Defined Terms...............  S-103
Annex................................    I-1
Schedule 1...........................   II-1
</Table>

<Table>
<Caption>
CAPTION                                PAGE
- -------                                -----
                                    
                 PROSPECTUS
Prospectus Supplement................      4
Reports to Holders...................      4
Introduction.........................      5
The Depositor........................      5
The Seller and the Servicer..........      5
Description of the Securities........     14
The Trust Funds......................     22
Accounts.............................     25
Enhancement..........................     28
The Agreements.......................     29
Certain Legal Aspects of the Home
  Equity Loans.......................     44
Use of Proceeds......................     51
Federal Income Tax Consequences......     51
State Tax Consequences...............     75
ERISA Considerations.................     75
Legal Investment.....................     81
Plan of Distribution.................     81
Legal Matters........................     82
Where You Can Find More Information..     82
Incorporation of Certain Documents by
  Reference..........................     82
</Table>

                                        i


                                    SUMMARY

     - This summary highlights selected information from this prospectus
       supplement and does not contain all of the information that you need to
       consider in making your investment decision. To understand all of the
       terms of the offering of the offered certificates, you should read
       carefully this entire prospectus supplement and accompanying prospectus.

     - This summary provides an overview to aid your understanding and is
       qualified by the full description of this information in this prospectus
       supplement and the accompanying prospectus.

     - You can find a listing of the pages where capitalized terms used in this
       prospectus supplement are defined under the caption "Index of Defined
       Terms" beginning on page S-103 in this prospectus supplement.

ISSUER

     - Centex Home Equity Loan Trust 2003-A.

DEPOSITOR

     - CHEC Funding, LLC, a Delaware limited liability company and wholly owned
       subsidiary of Centex Home Equity Company, LLC.

ORIGINATOR

     - Centex Home Equity Company, LLC, a Delaware limited liability company
       (formerly Centex Credit Corporation, a Nevada corporation).

     - All of the home equity loans have been originated by the originator, by
       an affiliate of the originator or by a broker for simultaneous assignment
       to the originator or were acquired by the originator from correspondent
       lenders and reunderwritten to comply with the originator's underwriting
       standards.

     - The originator will sometimes be referred to in this prospectus
       supplement as "CHEC."

SELLERS

     - Centex Home Equity Company, LLC.

     - Harwood Street Funding II, LLC, which is a limited purpose entity and an
       affiliate of Centex Home Equity Company, LLC.

SERVICER

     - Centex Home Equity Company, LLC.

TRUSTEE
     - JPMorgan Chase Bank.

STATISTICAL CALCULATION DATE

     - The opening of business on January 23, 2003.

     - All statistical information relating to the home equity loans presented
       in this prospectus supplement is given as of the statistical calculation
       date.

CUT-OFF DATE

     - The opening of business on March 1, 2003 or, with respect to any home
       equity loans originated after that date but prior to the closing date,
       the date of origination of that home equity loan.

     - The cut-off date is the date on and after which the issuer will be
       entitled to receive all collections on and proceeds of the home equity
       loans.

CLOSING DATE

     March 27, 2003.

DISTRIBUTION DATE

     The 25th day of each month, or if the 25th day is not a business day, then
the next succeeding business day. The first distribution date will be April 25,
2003.

                                       S-1


RECORD DATE

     - With respect to any distribution date and each class of fixed rate
       certificates, the last business day of the month immediately preceding
       the calendar month in which the distribution date occurs.

     - With respect to any distribution date and each class of variable rate
       certificates, the last business day immediately preceding the
       distribution date or, if definitive certificates are issued, the last
       business day of the month immediately preceding the calendar month in
       which the distribution date occurs.

THE CERTIFICATES

     On the closing date, the trust will issue the offered certificates, the
Class X-IO certificates and the Class R certificates.

OFFERED CERTIFICATES

     The Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5, Class AF-6,
Class AV-1, Class AV-2, Class M-1, Class M-2, Class M-3, Class B and Class A-IO
certificates.

SENIOR CERTIFICATES

     The Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5, Class AF-6,
Class AV-1, Class AV-2 and Class A-IO certificates.

CLASS A-IO CERTIFICATES

     The Class A-IO certificates are comprised of the Group I A-IO component,
the Group II A-IO component and the Group III A-IO component. The notional
amount of each Group A-IO component of the Class A-IO certificates on any
distribution date will equal the lesser of:

     - the aggregate principal balance of the home equity loans in the related
       group as of the first day of the related remittance period and

     - the related scheduled notional amount as described under "DESCRIPTION OF
       THE CERTIFICATES" in this prospectus supplement.

The Group I A-IO component, the Group II A-IO component and the Group III A-IO
component may not be traded separately.

SUBORDINATE CERTIFICATES

     The Class M-1, Class M-2, Class M-3 and Class B certificates.

NON-OFFERED CERTIFICATES

     The Class X-IO certificates and Class R certificates are not being offered
to the public. We have included information with respect to the Class X-IO and
Class R certificates in this prospectus supplement solely to provide you a
better understanding of the offered certificates.

GROUP I CERTIFICATES

     The Group I certificates will be the Class AF-1, Class AF-2, Class AF-3,
Class AF-4, Class AF-5 and Class AF-6 certificates and the Group I A-IO
component.

GROUP II CERTIFICATES

     The Group II certificates will be the Class AV-1 certificates and the Group
II A-IO component.

GROUP III CERTIFICATES

     The Group III certificates will be the Class AV-2 certificates and the
Group III A-IO component.

FIXED RATE CERTIFICATES

     The Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5, Class AF-6
and Class A-IO certificates.

VARIABLE RATE CERTIFICATES

     The Class AV-1, Class AV-2, Class M-1, Class M-2, Class M-3 and Class B
certificates.

DENOMINATIONS

     The offered certificates will be offered for purchase in denominations of
$25,000 and multiples of $1,000 above $25,000.

                                       S-2


BOOK-ENTRY REGISTRATION

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

FINAL SCHEDULED DISTRIBUTION DATE

     The final scheduled distribution date for each class of offered
certificates is as set forth on the cover page of this prospectus supplement.

DISTRIBUTIONS TO OFFERED CERTIFICATEHOLDERS

INTEREST

     You will be entitled to receive payments of interest on each distribution
date to the extent set forth in this prospectus supplement.

     Interest on the Class A-IO certificates is payable on the first 35
distribution dates, to the extent set forth in this prospectus supplement. The
Class A-IO certificates will not be entitled to any distributions after the 35th
distribution date (except for any class interest carryover shortfalls).

FIXED RATE CERTIFICATE INTEREST

     The interest rate on any distribution date for a fixed rate certificate
will be the applicable interest rate set forth on the cover page of this
prospectus supplement.

     The interest period with respect to each distribution date and a fixed rate
certificate is the calendar month preceding the month of the distribution date.
For example, if the distribution date occurs on June 25, 2003, the interest
period would be the month of May 2003. Each calendar month will be deemed to
have 30 days and each year will be deemed to have 360 days. Therefore, if you
are a holder of a fixed rate certificate, you would use the following formula to
calculate your interest payment on any distribution date:

<Table>
  
30
- ---  X IR X PB = your interest payment
360
</Table>

<Table>
  
IR   = the applicable per annum fixed interest rate, subject to (1) in the case of
       all the fixed rate certificates, other than the Class A-IO certificates, the
       Group I net wac cap and (2) in the case of the Class AF-4 and Class AF-5
       certificates, an increase of 0.50% and 1.00% per annum, respectively, after
       an affiliate of the servicer first fails to exercise its clean-up call
       option.

PB   = the principal balance (or aggregate notional amount of the Group I A-IO,
       Group II-A-IO and Group III A-IO components, in the case of the Class A-IO
       certificates) of your fixed rate certificate immediately prior to any
       distributions on the distribution date.
</Table>

     If you are a holder of a fixed rate certificate, we will increase the
interest payment we owe to you for a distribution date by any unpaid interest we
owe to you from prior distribution dates, plus accrued interest at the
applicable certificate rate.

     The Group I net wac cap for the fixed rate certificates, other than the
Class A-IO certificates, is the weighted average of the net coupon rates of the
Group I home equity loans related to the applicable distribution date, adjusted
for the interest payable with respect to the Group I A-IO component for such
distribution date.

     If you are a holder of a fixed rate certificate, other than the Class A-IO
certificates, we will pay to you, on future distribution dates, the amount by
which we reduce the interest payment we owe to you because of the effect of the
Group I net wac cap, including any interest accrued on such amount at the
related certificate rate. Payment of these amounts will be made on a
subordinated basis, to the extent that money is available to make these
payments. However, if the clean-up call option is exercised or the home equity
loans are sold in the auction, each as described in this prospectus supplement,
you will generally not be entitled to receive these amounts upon termination of
the trust, except if and to the extent that amounts would otherwise be available
to make distributions in respect of the non-offered certificates.

                                       S-3


VARIABLE RATE CERTIFICATE INTEREST

     The interest rate on any distribution date with respect to the variable
rate certificates will be the applicable interest rate set forth on the cover
page of this prospectus supplement.

     The interest period with respect to each distribution date and the variable
rate certificates is the period from and including the previous distribution
date (or the closing date in the case of the first distribution date) to and
including the day preceding the related distribution date. Interest on the
variable rate certificates will accrue during the related interest period on the
basis of the actual number of days elapsed in the related interest period and a
year consisting of 360 days. Therefore, if you are a holder of a variable rate
certificate, you would use the following formula to calculate your interest
payment on any distribution date:

<Table>
  
 N
- ---  X IR X PB = your interest payment
360
</Table>

<Table>
  
N    = number of days in the interest period.

IR   = the applicable per annum variable interest rate for the interest period,
       subject to (1) in the case of the Class AV-1 certificates, the Group II net
       wac cap, (2) in the case of the Class AV-2 certificates, the Group III net
       wac cap and (3) in the case of the subordinate certificates, the subordinate
       net wac cap.

PB   = the principal balance of your variable rate certificate immediately prior to
       any distributions on the distribution date.
</Table>

     If you are a holder of a variable rate certificate, we will increase the
interest payment we owe to you for a distribution date by any unpaid interest we
owe to you from prior distribution dates, plus accrued interest at the
applicable certificate rate.

     The Group II net wac cap for the Class AV-1 certificates is equal to the
product of the weighted average of the net coupon rates of the Group II home
equity loans related to the applicable distribution date, adjusted for interest
payable with respect to the Group II A-IO component for such distribution date,
and a fraction, the numerator of which is 30 and the denominator of which is the
number of days in the related interest period, adjusted as appropriate for
day-counting conventions.

     The Group III net wac cap for the Class AV-2 certificates is equal to the
product of the weighted average of the net coupon rates of the Group III home
equity loans related to the applicable distribution date, adjusted for interest
payable with respect to the Group III A-IO component for such distribution date,
and a fraction, the numerator of which is 30 and the denominator of which is the
number of days in the related interest period, adjusted as appropriate for
day-counting conventions.

     The subordinate net wac cap for each class of subordinate certificates is a
per annum rate equal to the weighted average of (i) the product of the Group I
net wac cap and a fraction, the numerator of which is 30 and the denominator of
which is the number of days in the related interest period adjusted as
appropriate for day-counting conventions, (ii) the Group II net wac cap and
(iii) the Group III net wac cap, weighted on the basis of the related group
subordinate amount for such distribution date. The group subordinate amount for
any group and distribution date is the excess of the aggregate loan balance of
the home equity loans of the related group as of the first day of the related
remittance period over the aggregate certificate principal balance of the senior
certificates (other than the Class A-IO certificates) of such group immediately
prior to such distribution date.

     If you are a holder of a variable rate certificate, we will pay to you, on
future distribution dates, the amount by which we reduce the interest payment we
owe to you because of the effect of the Group II net wac cap, the Group III net
wac cap or the subordinate net wac cap, as the case may be, including any
interest accrued on such amount at the related certificate rate. Payment of
these amounts will be made on a subordinated basis, to the extent that money is
available to make these payments. However, if the clean-up call option is
exercised or the home equity loans are sold in the auction, each as described in
this prospectus supplement, you will generally not be entitled to receive these
amounts upon termination of the trust, except if and to the extent that amounts
would otherwise be available

                                       S-4


to make distributions in respect of the non-offered certificates.

PRINCIPAL

     On each distribution date, the amount available for distributions of
principal to the offered certificates, other than the Class A-IO certificates,
will include (1) principal collections on the home equity loans, plus (2) any
excess interest collections on the home equity loans required to be distributed
to satisfy the required level of overcollateralization and to cover realized
losses on the home equity loans during the period overcollateralization is not
required, less (3) any decrease in the required level of overcollateralization.

     The Class A-IO certificates do not have a certificate principal balance and
will not be entitled to distributions of principal.

GROUP I CERTIFICATES

     On each distribution date we will distribute principal in a specified
amount to the Group I certificates, other than the Group I A-IO component, as
described under "DESCRIPTION OF THE CERTIFICATES -- Distributions --
Distributions of Principal," in the following order of priority:

     - first, to the Class AF-6 certificates, for each distribution date on or
       after the distribution date in April 2006 in an amount up to a specified
       amount; and

     - second, to the Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5
       and Class AF-6 certificates, in that order, so that each class does not
       receive any principal payments until the principal balance of the prior
       class has been reduced to zero.

     The Class AF-6 certificate is a "lock-out" certificate. If you are a holder
of a Class AF-6 certificate generally you will not be entitled to receive
payments of principal until the distribution date in April 2006. From that point
on, you will be entitled to receive an increasing percentage of your class's
proportionate share of principal payable to the Group I certificates, based on a
schedule.

GROUP II CERTIFICATES

     On each distribution date we will distribute principal in a specified
amount to the Group II certificates, other than the Group II A-IO component, as
described under "DESCRIPTION OF THE CERTIFICATES -- Distributions --
Distributions of Principal," as follows:

     - to the Class AV-1 certificates, until the principal balance of the Class
       AV-1 certificates has been reduced to zero.

GROUP III CERTIFICATES

     On each distribution date we will distribute principal in a specified
amount to the Group III certificates, other than the Group III A-IO component,
as described under "DESCRIPTION OF THE CERTIFICATES -- Distributions --
Distributions of Principal," as follows:

     - to the Class AV-2 certificates, until the principal balance of the Class
       AV-2 certificates has been reduced to zero.

SUBORDINATE CERTIFICATES

     On each distribution date we will distribute principal to the subordinate
certificates on a subordinate basis. Prior to the stepdown date or while any
trigger event is in effect, principal in respect of the home equity loans will
generally be distributed to the senior certificates, other than the Class A-IO
certificates. After the stepdown date, if there is no trigger event in effect,
principal distributions will generally be allocated first to the senior
certificates, other than the Class A-IO certificates, based on a formula amount
and then any excess will be distributed to the subordinate classes in the
amounts and the order of priority described under "DESCRIPTION OF THE
CERTIFICATES -- Distributions" in this prospectus supplement.

TRUST PROPERTY

     The trust property is held by the trustee for the benefit of the
certificateholders. The trust property includes:

     - a pool of closed-end fixed rate home equity loans secured by first and
       second lien deeds of trust, security deeds or mortgages on primarily one-
       to four-family residential

                                       S-5


       properties transferred to the trust on the closing date;

     - a pool of closed-end adjustable rate home equity loans conforming to
       certain agency guidelines and secured by first lien deeds of trust,
       security deeds or mortgages on primarily one- to four-family residential
       properties transferred to the trust on the closing date;

     - a pool of closed-end adjustable rate home equity loans, some of which
       conform and some of which do not conform to certain agency guidelines,
       and secured by first lien deeds of trust, security deeds or mortgages on
       primarily one- to four-family residential properties transferred to the
       trust on the closing date;

     - payments on the home equity loans received on and after the cut-off date;

     - property that secured a home equity loan which has been acquired by
       foreclosure or deed in lieu of foreclosure;

     - amounts on deposit in the accounts specified in this prospectus
       supplement;

     - rights under certain interest rate cap agreements described in this
       prospectus supplement;

     - rights under any hazard insurance policies, if any, covering the
       mortgaged properties; and

     - proceeds of the foregoing.

THE HOME EQUITY LOANS

     We will divide the home equity loans into three groups. The Group I home
equity loan group will contain home equity loans that bear interest at fixed
rates. The Group II home equity loan group will contain home equity loans that
conform to certain agency guidelines and that bear interest at rates that adjust
semi-annually based on six-month LIBOR and the applicable gross margin (subject
to the limitations described in this prospectus supplement and the accompanying
prospectus). The Group III home equity loan group will contain home equity
loans, some of which conform and some of which do not conform to certain agency
guidelines, and that bear interest at rates that adjust semi-annually based on
six-month LIBOR and the applicable gross margin (subject to the limitations
described in this prospectus supplement and the accompanying prospectus). The
initial rate adjustment date for those home equity loans that bear interest at
an adjustable rate is either six months, two years or three years after the date
of origination of the related home equity loan.

     All of the home equity loans in the trust have been originated by CHEC, an
affiliate of CHEC or a broker for simultaneous assignment to CHEC or were
acquired by CHEC from correspondent lenders and reunderwritten to comply with
CHEC's underwriting standards.

     The home equity loans are not and will not be guaranteed by the depositor,
the sellers, the servicer, the trustee or any of their affiliates. None of the
home equity loans is insured by a primary mortgage insurance policy.

     The statistical information presented in this prospectus supplement is with
respect to 6,811 home equity loans, of which 3,560 are fixed rate home equity
loans and 3,251 are adjustable rate home equity loans, in each case, as of the
statistical calculation date. Prior to the closing date, additional home equity
loans may be added to each home equity loan group and some home equity loans may
be removed from each home equity loan group.

     As a result of this potential variation in home equity loans to be
transferred to the trust and the amortization of home equity loans between the
statistical calculation date and the cut-off date, the characteristics of the
home equity loans in each home equity loan group as of the closing date may
differ from the characteristics presented in this prospectus supplement as of
the statistical calculation date. The depositor does not expect a material
change in the weighted average characteristics of any home equity loan group.

DELINQUENCY ADVANCES AND COMPENSATING INTEREST

     Each month the servicer will determine the amount of any unpaid interest
due on the home equity loans. If the servicer believes that unpaid

                                       S-6


interest can be recovered, then the servicer will either:

     - advance the unpaid interest to the trust out of its own funds; or

     - advance the unpaid interest to the trust out of collections on the home
       equity loans that are not required to be distributed on the related
       distribution date.

     The servicer will reimburse the trust for amounts advanced from trust
collections prior to the date on which these amounts are required to be a part
of any amounts distributable to you.

     The servicer will provide to the trust the amount of any shortfall of
interest on a home equity loan that is caused by a full prepayment of a home
equity loan up to the amount of the aggregate servicing fee for the related
period.

     The servicer is entitled to be reimbursed by the trust for any delinquency
advances from the related home equity loan and, if the delinquency advance is a
non-recoverable advance, from collections on all the home equity loans prior to
any distributions to you. The servicer is also entitled to be reimbursed by the
trust for any delinquency advances, as well as unreimbursed payments of
compensating interest, from all the home equity loans to the extent funds are
available after making other required distributions on the related distribution
date.

SERVICING ADVANCES

     Unless the servicer determines that any proposed advance is not recoverable
from the related home equity loan, the servicer will pay all "out of pocket"
costs and expenses incurred in the performance of its servicing obligations,
including, but not limited to:

     - expenditures in connection with a foreclosed home equity loan prior to
       the liquidation of that home equity loan;

     - the cost of any enforcement or judicial proceedings, including
       foreclosures; and

     - the cost of the management and liquidation of property acquired in
       satisfaction of the related home equity loan.

     The servicer is entitled to be reimbursed by the trust for any servicing
advances from the liquidation proceeds realized upon the liquidation of the
related home equity loan prior to any distributions to you. The servicer is also
entitled to be reimbursed by the trust for any servicing advances from all the
home equity loans to the extent funds are available after making other required
distributions on the related distribution date.

CREDIT ENHANCEMENT

SUBORDINATION

     The issuance of senior certificates and subordinate certificates by the
trust is designed to increase the likelihood that senior certificateholders,
other than the Class A-IO certificateholders, will receive regular payments of
interest and principal and that Class A-IO certificateholders will receive
regular payments of interest.

     The certificates that are designated as senior certificates will have a
payment priority over the certificates that are designated as subordinate
certificates. Among the classes of subordinate certificates:

     - the Class M-1 certificates will have payment priority over the Class M-2
       certificates, the Class M-3 certificates and the Class B certificates;

     - the Class M-2 certificates will have payment priority over the Class M-3
       certificates and the Class B certificates; and

     - the Class M-3 certificates will have payment priority over the Class B
       certificates.

ALLOCATION OF LOSSES

     If, on any distribution date, there is insufficient excess interest or
overcollateralization to absorb realized losses on the home equity loans, then
realized losses on the home equity loans will be allocated to the subordinate
certificates as follows: first, to the Class B certificates, second, to the
Class M-3 certificates, third, to the Class M-2 certificates and fourth, to the
Class M-1 certificates, through a reduction in the principal balance of the
applicable class equal to the realized losses in excess of the amount of excess
interest and overcollateralization on such

                                       S-7


distribution date. The pooling and servicing agreement does not permit the
allocation of realized losses on the home equity loans to the senior
certificates; however, investors in the senior certificates should realize that
under certain loss scenarios there will not be sufficient interest and principal
collections on the home equity loans to pay the senior certificates, other than
the Class A-IO certificates, all the interest and principal amounts to which
such certificates are then entitled or sufficient interest collections on the
home equity loans to pay the Class A-IO certificates all the interest amounts to
which such certificates are then entitled.

     Once realized losses are allocated to the subordinate certificates, the
principal balance reduced as a result of such realized losses will not be
reinstated thereafter. However, the amount of any realized losses allocated to
the subordinate certificates may be paid to the holders of these certificates
according to the priorities set forth under "DESCRIPTION OF THE
CERTIFICATES -- Distributions" in this prospectus supplement.

OVERCOLLATERALIZATION

     Overcollateralization is calculated as the amount by which the aggregate
principal balance of the home equity loans exceeds the aggregate principal
balance of the offered certificates. The offered certificates will not have the
benefit of any overcollateralization on the closing date. Following the fifth
remittance period, excess interest collections, if any, will be applied as
accelerated payments of principal to the class or classes of offered
certificates then entitled to receive distributions of principal until the
overcollateralization level equals a specified required overcollateralization
level as described under "DESCRIPTION OF THE CERTIFICATES -- Credit
Enhancement -- Overcollateralization Resulting from Cash Flow Structure."

     If there is not sufficient excess interest, the required
overcollateralization level will not be reached or maintained. In addition,
realized losses on the home equity loans will reduce the amount of
overcollateralization. If realized losses on the home equity loans result in the
overcollateralization amount becoming negative, the principal balance of the
class of subordinate certificates then outstanding with the lowest relative
payment priority will be reduced by such negative amount.

CROSSCOLLATERALIZATION

     Each home equity loan group provides for limited crosscollateralization of
the offered certificates.

CAP AGREEMENT

     The Class AV-1, Class AV-2, Class M-1, Class M-2, Class M-3 and Class B
certificates will have the benefit of two interest rate cap agreements as
described under "DESCRIPTION OF THE CERTIFICATES -- Cap Agreement Reserve Fund"
in this prospectus supplement.

OPTIONAL TERMINATION OF THE TRUST BY AN AFFILIATE OF THE SERVICER; AUCTION SALE;
  ADDITIONAL PRINCIPAL DISTRIBUTIONS

     An affiliate of the servicer may, at its option, terminate the trust by
purchasing, at the termination price described in this prospectus supplement,
all of the home equity loans on any distribution date on or after the date on
which the aggregate outstanding loan balance of the home equity loans in all
groups is less than or equal to 20% of the aggregate outstanding loan balance of
the home equity loans in all groups on the cut-off date, provided that the Class
A-IO certificates are not then outstanding.

     If the affiliate of the servicer does not exercise this clean-up call
option when it first could have been exercised, then on the next distribution
date after such date, the trustee will begin an auction process to sell the home
equity loans and the other trust assets. It is a condition to the sale of the
trust assets that the proceeds of the auction are at least sufficient to pay the
termination price described in this prospectus supplement. If the first auction
of the trust property is not successful because the highest bid received does
not satisfy the minimum purchase price condition, then the trustee will conduct
an auction of the home equity loans every third month thereafter, unless and
until a bid satisfying the minimum purchase price condition is received for the
trust property. Certain affiliates of the servicer may bid in the auction.

                                       S-8


     If the clean-up call option is not exercised on the date upon which it
first could have been exercised, then on the third distribution date following
such date and on each distribution date thereafter, the amounts that otherwise
would have been payable to the non-offered certificates will be paid to the
offered certificates, as an additional principal distribution amount. The
additional principal distribution amount will be applied in the same order of
priority as the principal distributions for such distribution date.

OPTIONAL PURCHASE OF DELINQUENT HOME EQUITY LOANS

     The servicer has the option, but is not obligated, to purchase from the
trust any home equity loan that becomes delinquent for two consecutive monthly
installments, subject to the limitations described in the pooling and servicing
agreement.

CERTAIN FEDERAL TAX CONSIDERATIONS

     Subject to the considerations discussed under "CERTAIN FEDERAL INCOME TAX
CONSIDERATIONS" in this prospectus supplement, and in the opinion of McKee
Nelson LLP, counsel to the sellers and the trust, for federal income tax
purposes, the trust will include one or more real estate mortgage investment
conduits or "REMICs" and the offered certificates will represent ownership of
"regular interests" in a REMIC.

ERISA CONSIDERATIONS

     Subject to the considerations and conditions described under "ERISA
CONSIDERATIONS" in this prospectus supplement, we expect that the offered
certificates may be purchased by employee benefit plans or other retirement
arrangements subject to the Employee Retirement Income Security Act of 1974, as
amended, and/or Section 4975 of the Internal Revenue Code of 1986, as amended.

LEGAL INVESTMENT CONSIDERATIONS

     The offered certificates will not constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984.
Accordingly, many institutions with legal authority to invest in comparably
rated securities may not be legally authorized to invest in such certificates.
You should consult your own counsel as to whether and to what extent the offered
certificates constitute legal investments for you.

CERTIFICATE RATINGS

     It is a condition to the issuance of the offered certificates that they
receive the respective ratings set forth below from Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc., Moody's Investors
Service, Inc., and Fitch Ratings.

<Table>
<Caption>
CLASS  S&P   MOODY'S  FITCH
- -----  ----  -------  -----
             
AF-1.. AAA   Aaa      AAA
AF-2.. AAA   Aaa      AAA
AF-3.. AAA   Aaa      AAA
AF-4.. AAA   Aaa      AAA
AF-5.. AAA   Aaa      AAA
AF-6.. AAA   Aaa      AAA
AV-1.. AAA   Aaa      AAA
AV-2.. AAA   Aaa      AAA
A-IO.. AAA   Aaa      AAA
M-1..  AA    Aa2      AA
M-2..  A     A2       A+
M-3..  BBB+  Baa1     A-
B....  BBB   Baa2     BBB
</Table>

                                       S-9


                                  RISK FACTORS

     You should consider the following risk factors together with all the
information contained in this prospectus supplement and the related prospectus
in deciding whether to purchase any of the certificates.

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

THE BORROWERS HAVE LESS THAN
PERFECT CREDIT................   CHEC underwriting standards generally are less
                                 stringent than those of Fannie Mae or Freddie
                                 Mac with respect to a borrower's credit
                                 history, collateral and in other respects. The
                                 home equity loans originated or acquired by
                                 CHEC or its affiliates have been made to
                                 borrowers that typically have limited access to
                                 traditional mortgage financing for a variety of
                                 reasons, including impaired past credit
                                 experience, limited credit history,
                                 insufficient home equity value, or high
                                 debt-to-income ratios. As a result of this
                                 approach to underwriting, the home equity loans
                                 may experience higher rates of delinquencies,
                                 defaults and foreclosures than home equity
                                 loans underwritten in accordance with Fannie
                                 Mae or Freddie Mac guidelines.

NEWLY ORIGINATED HOME EQUITY
LOANS MAY DEFAULT.............   Approximately 99.91% of the home equity loans
                                 as of the statistical calculation date were
                                 originated within twelve months prior to this
                                 date. The weighted average remaining term to
                                 stated maturity of the Group I, Group II and
                                 Group III home equity loans as of the
                                 statistical calculation date is approximately
                                 304 months, 359 months and 357 months,
                                 respectively.

                                 Although little data is available, defaults on
                                 home equity loans, including home equity loans
                                 similar to the home equity loans expected to be
                                 included in the trust, are generally expected
                                 to occur with greater frequency in the early
                                 years of the terms of home equity loans.

THE RATE OF RETURN OF
PRINCIPAL IS UNCERTAIN DUE TO
  PREPAYMENTS.................   Overview.  The trust's prepayment experience
                                 may be affected by a wide variety of factors,
                                 including general economic conditions, interest
                                 rates, the availability of alternative
                                 financing

                                       S-10


                                 and homeowner mobility. The average life of
                                 your certificates and, if purchased at other
                                 than par, the yields realized by you will be
                                 sensitive to levels of payment (including
                                 prepayments) on the home equity loans.

                                 In general, if you purchase an offered
                                 certificate at a premium to the outstanding
                                 principal amount of the certificate the yield
                                 on your certificate may be adversely affected
                                 by a higher than anticipated level of
                                 prepayments of the home equity loans.
                                 Conversely, if you purchase an offered
                                 certificate at a discount to the outstanding
                                 principal amount of the certificate, the yield
                                 on your certificate may be adversely affected
                                 by a lower than anticipated level of
                                 prepayments.

                                 Generally, if prevailing interest rates fall
                                 significantly below the coupon rates on the
                                 home equity loans, the home equity loans are
                                 likely to be subject to higher prepayment rates
                                 than if prevailing rates remain at or above the
                                 coupon rates on the home equity loans.
                                 Conversely, if prevailing interest rates rise
                                 significantly above the coupon rates on the
                                 home equity loans, the rate of prepayments is
                                 likely to decrease.

                                 Many of the home equity loans have no
                                 prepayment penalties. Approximately 39.52% of
                                 the Group I home equity loans, approximately
                                 25.63% of the Group II home equity loans and
                                 approximately 22.21% of the Group III home
                                 equity loans, in each case as of the
                                 statistical calculation date, may be prepaid in
                                 whole or in part at any time without penalty.
                                 Home equity loans may not be viewed by
                                 borrowers as permanent financing. Accordingly,
                                 the home equity loans in the trust may
                                 experience a higher rate of prepayment than
                                 traditional mortgage loans.

                                 Due-on-sale clauses.  All of the home equity
                                 loans contain due-on-sale provisions and the
                                 servicer is required by the pooling and
                                 servicing agreement to enforce these provisions
                                 unless the enforcement is not permitted by
                                 applicable law or the servicer, in a manner
                                 consistent with reasonable commercial practice,
                                 permits the purchaser of the related mortgaged
                                 property to assume the home equity loan. To the
                                 extent permitted by applicable law, any
                                 assumption will not release the original
                                 borrower from its obligation under any home
                                 equity loan.

                                 2/28 and 3/27 adjustable rate
                                 loans.  Approximately 55.54% and 42.97% of the
                                 Group II home equity loans and approximately
                                 78.12% and 3.25% of the Group III home equity
                                 loans, as of the statistical calculation date,
                                 have a two year fixed rate term followed by a
                                 28 year adjustable rate term or a three year
                                 fixed rate term followed by a 27 year
                                 adjustable rate term, respectively. We refer to
                                 these loans in this prospectus supplement as
                                 the 2/28 and 3/27 adjustable rate loans,
                                 respectively. As with home equity loans
                                 generally, the rate of prepayments on these
                                 2/28 and 3/27 adjustable rate loans which are
                                 in the initial fixed rate period is sensitive
                                 to prevailing interest rates. The prepayment
                                 behavior of the 2/28 and 3/27

                                       S-11


                                 adjustable rate loans may differ from that of
                                 the other Group II or Group III home equity
                                 loans although the other Group II and Group III
                                 home equity loans also have adjustable interest
                                 rates. As a 2/28 or 3/27 adjustable rate loan
                                 approaches its initial adjustment date, the
                                 borrower may become more likely to refinance
                                 the loan to avoid an increase in the coupon
                                 rate, even if fixed rate loans are only
                                 available at rates that are slightly lower or
                                 higher than the coupon rate before adjustment.
                                 The existence of the applicable periodic rate
                                 cap, lifetime cap and lifetime floor also may
                                 affect the likelihood of prepayments resulting
                                 from refinancings.

OWNERS OF CLASS A-IO
CERTIFICATES MAY NOT RECOVER
  THEIR INITIAL INVESTMENTS...   An investment in the Class A-IO certificates is
                                 risky because, if borrowers prepay their home
                                 equity loans very fast such that, for any
                                 distribution date, the aggregate outstanding
                                 loan balance of a group is less than the
                                 related notional amount for such group and
                                 distribution date, investors in the Class A-IO
                                 certificates may not recover their initial
                                 investment. In addition, the Class A-IO
                                 certificates are not entitled to any
                                 distributions after the 35th distribution date
                                 (except for any class interest carryover
                                 shortfalls).

YOU MAY BE UNABLE TO REINVEST
  DISTRIBUTIONS IN COMPARABLE
  INVESTMENTS.................   Asset backed securities, like the offered
                                 certificates, other than the Class A-IO
                                 certificates, usually produce more returns of
                                 principal to investors when market interest
                                 rates fall below the interest rates on the
                                 mortgage loans and produce less returns of
                                 principal when market interest rates rise above
                                 the interest rates on the mortgage loans. If
                                 borrowers refinance their home equity loans as
                                 a result of lower interest rates, you will
                                 receive an unanticipated payment of principal.
                                 As a result, you are likely to receive more
                                 money to reinvest at a time when other
                                 investments generally are producing a lower
                                 yield than that on the offered certificates,
                                 and are likely to receive less money to
                                 reinvest when other investments generally are
                                 producing a higher yield than that on the
                                 offered certificates. You will bear the risk
                                 that the timing and amount of distributions on
                                 your offered certificates will prevent you from
                                 attaining your desired yield.

EFFECT OF HOME EQUITY LOAN
YIELD ON CERTIFICATE RATE OF
  THE VARIABLE RATE
  CERTIFICATES; BASIS RISK....   Approximately 1.49% of the Group II home equity
                                 loans and approximately 18.63% of the Group III
                                 home equity loans, as of the statistical
                                 calculation date, have interest rates which
                                 adjust semi-annually based upon the London
                                 interbank offered rate, commonly referred to as
                                 LIBOR, for six-month United States dollar
                                 deposits. We refer to these loans in this
                                 prospectus supplement as the six-month
                                 adjustable rate loans. Approximately 55.54% and
                                 42.97% of the Group II home equity loans and
                                 approximately 78.12% and 3.25% of the Group III

                                       S-12


                                 home equity loans, as of the statistical
                                 calculation date, are 2/28 and 3/27 adjustable
                                 rate loans, respectively. These home equity
                                 loans provide for a fixed interest rate for a
                                 period of approximately two years or three
                                 years, respectively, following origination and
                                 thereafter provide for interest rate and
                                 payment adjustments in a manner similar to the
                                 six-month adjustable rate loans.

                                 The interest rate for the variable rate
                                 certificates is determined in accordance with
                                 and adjusts monthly based upon one-month LIBOR,
                                 and is subject to the Group II net wac cap, the
                                 Group III net wac cap or the subordinate net
                                 wac cap, as applicable. One-month LIBOR and
                                 six-month LIBOR may respond to different
                                 economic and market factors, and there is not
                                 necessarily a correlation between them. Thus,
                                 it is possible, for example, that one-month
                                 LIBOR may rise during periods in which
                                 six-month LIBOR is stable or is falling or
                                 that, even if both one-month LIBOR and
                                 six-month LIBOR rise during the same period,
                                 one-month LIBOR may rise more rapidly than
                                 six-month LIBOR. Furthermore, even if one-month
                                 LIBOR and six-month LIBOR were at the same
                                 level, the Group II net wac cap, the Group III
                                 net wac cap or the subordinate net wac cap, as
                                 applicable, may still limit the amount of
                                 interest that would otherwise be distributable
                                 on the related variable rate certificates. The
                                 operation of the Group II net wac cap, the
                                 Group III net wac cap or the subordinate net
                                 wac cap, as applicable, may cause the
                                 certificate rate of the Class AV-1
                                 certificates, the Class AV-2 certificates or
                                 the subordinate certificates, respectively, to
                                 be reduced for extended periods in a rising
                                 interest rate environment. Although we intend
                                 to pay you on future distribution dates on a
                                 subordinated basis the amount by which we
                                 reduce your interest payment because of the
                                 Group II net wac cap, the Group III net wac cap
                                 or the subordinate net wac cap, as applicable,
                                 together with any interest thereon, to the
                                 extent of amounts available under the interest
                                 rate cap agreements described herein or to the
                                 extent of amounts in the supplemental interest
                                 reserve fund available for such purpose, we
                                 cannot assure you that excess funds will be
                                 available to make these payments. Moreover, if
                                 the clean-up call option is exercised or the
                                 home equity loans are sold in the auction, you
                                 will generally not be entitled to receive those
                                 amounts upon termination of the trust, except
                                 if and to the extent that amounts would
                                 otherwise be available to make distributions in
                                 respect of the non-offered certificates.

                                 In addition, the Group II home equity loans and
                                 the Group III home equity loans are subject to
                                 periodic adjustment caps and maximum rate caps,
                                 and the weighted average margin is subject to
                                 change based upon prepayment experience, which
                                 also may result in the Group II net wac cap,
                                 the Group III net wac cap or the subordinate
                                 net wac cap, as applicable, limiting increases
                                 in the certificate rate for the Class AV-1
                                 certificates, the Class AV-2 certificates or
                                 the subordinate certificates,

                                       S-13


                                 respectively. Finally, the Group II home equity
                                 loans and the Group III home equity loans
                                 accrue interest on the basis of a 360-day year
                                 assumed to consist of twelve 30-day months,
                                 while calculations of interest on the variable
                                 rate certificates will be made on the basis of
                                 the actual number of days elapsed in the
                                 related interest period and a year of 360 days.
                                 This may result in the Group II net wac cap,
                                 the Group III net wac cap or the subordinate
                                 net wac cap, as applicable, limiting the
                                 certificate rate for the Class AV-1
                                 certificates, the Class AV-2 certificates or
                                 the subordinate certificates, respectively, to
                                 less than one-month LIBOR plus the applicable
                                 margin in interest periods that have more than
                                 30 days.

                                 If you are a holder of a variable rate
                                 certificate and the certificate rate is limited
                                 in any period by the Group II net wac cap, the
                                 Group III net wac cap or the subordinate net
                                 wac cap, as applicable, you may suffer a
                                 temporary or permanent decline in the market
                                 value of your certificates.

EFFECT OF A DEFAULT OR
TERMINATION UNDER THE INTEREST
  RATE CAP AGREEMENTS.........   Amounts by which we reduce the interest payment
                                 to the Class AV-1 certificates, the Class AV-2
                                 certificates or the subordinate certificates
                                 because of the Group II net wac cap, Group III
                                 net wac cap or subordinate net wac cap are
                                 payable, until the distribution date in March
                                 2005, in part from payments made from the cap
                                 agreement reserve fund. The only assets
                                 available to fund the cap agreement reserve
                                 fund are payments made by the counterparty
                                 under two interest rate cap agreements. In the
                                 event that the counterparty were to default
                                 under an interest rate cap agreement or if a
                                 cap agreement were to terminate for any reason
                                 during this period, there may be insufficient
                                 funds to pay to you any related cap carryover
                                 amounts and the value and marketability of the
                                 Class AV-1 certificates, Class AV-2
                                 certificates and subordinate certificates may
                                 consequently be adversely affected.

EFFECT OF PREPAYMENTS OF HOME
EQUITY LOANS ON CERTIFICATE
  RATES OF THE FIXED RATE
  CERTIFICATES; INTEREST RATE
  RISK........................   The fixed rate certificates, other than the
                                 Class A-IO certificates, are subject to the
                                 Group I net wac cap. If there is a sufficiently
                                 high prepayment rate with respect to home
                                 equity loans bearing a higher coupon than the
                                 weighted average coupon of the Group I home
                                 equity loans, the interest rate payable on the
                                 fixed rate certificates, other than the Class
                                 A-IO certificates, may become subject to the
                                 Group I net wac cap. Although we intend to pay
                                 you on future distribution dates on a
                                 subordinated basis the amount by which we
                                 reduce your interest payment because of the
                                 Group I net wac cap, together with any interest
                                 thereon, to the extent of amounts in the
                                 supplemental interest reserve fund available
                                 for such purpose, we cannot assure you that
                                 excess funds will be available to make these
                                 payments. Moreover, if the clean-up call option
                                 is exercised or the home

                                       S-14


                                 equity loans are sold in the auction, you will
                                 generally not be entitled to receive those
                                 amounts upon termination of the trust, except
                                 if and to the extent that amounts would
                                 otherwise be available to make distributions in
                                 respect of the non-offered certificates.

                                 If you are a fixed rate certificateholder,
                                 other than the holder of a Class A-IO
                                 certificate, and the stated fixed rate payable
                                 on your certificates is reduced as a result of
                                 the Group I net wac cap, you may suffer a
                                 temporary or permanent decline in the market
                                 value of your certificates.

THE SUBORDINATE CERTIFICATES
WILL ABSORB CASH SHORTFALLS
  BEFORE THE SENIOR
  CERTIFICATES................   The subordinate certificates will not receive
                                 any distributions of interest until the senior
                                 certificates receive their interest
                                 distributions and will not receive any
                                 distributions of principal until the senior
                                 certificates, other than the Class A-IO
                                 certificates, receive their principal
                                 distributions. If the principal and interest
                                 collections on the home equity loans are
                                 insufficient to make all of the required
                                 distributions on the offered certificates, one
                                 or more classes of subordinate certificates
                                 will not receive all of their distributions. In
                                 addition, losses due to defaults by borrowers,
                                 to the extent not covered by the amount of
                                 overcollateralization and excess interest at
                                 that time, will be allocated to the subordinate
                                 certificates in the reverse order of payment
                                 priority. Any allocation of a loss to a class
                                 of subordinate certificates will reduce its
                                 principal balance, which will not be recovered
                                 unless reimbursed from future excess interest
                                 on a subordinated basis. Distributions to the
                                 subordinate certificates are made in the
                                 following order of priority: to the Class M-1
                                 certificates, then to the Class M-2
                                 certificates, then to the Class M-3
                                 certificates and then to the Class B
                                 certificates. Losses are allocated to the
                                 subordinate certificates in the reverse order,
                                 commencing with the Class B certificates, then
                                 the Class M-3 certificates, then the Class M-2
                                 certificates and then the Class M-1
                                 certificates. As a result, the more subordinate
                                 certificates, and particularly the Class B
                                 certificates, will be affected to a larger
                                 degree by any losses on the home equity loans.

ADDITIONAL RISKS ASSOCIATED
WITH THE SUBORDINATE
  CERTIFICATES................   The weighted average lives of, and the yields
                                 to maturity on, the Class M-1 certificates, the
                                 Class M-2 certificates, the Class M-3
                                 certificates and the Class B certificates will
                                 be progressively more sensitive, in that order,
                                 to the rate and timing of borrower defaults and
                                 the severity of ensuing losses on the home
                                 equity loans. If the actual rate and severity
                                 of losses on the home equity loans is higher
                                 than those assumed by an investor in such
                                 certificates, the actual yield to maturity of
                                 such certificates may be lower than the yield
                                 anticipated by that holder based on that
                                 assumption. The timing of losses on the home
                                 equity loans will also affect an investor's
                                 actual yield to maturity, even if the rate

                                       S-15


                                 of defaults and severity of losses over the
                                 life of the home equity loans are consistent
                                 with an investor's expectations. In general,
                                 the earlier a loss occurs, the greater the
                                 effect on an investor's yield to maturity.
                                 Realized losses on the home equity loans, to
                                 the extent they exceed the amount of
                                 overcollateralization and excess interest at
                                 that time following distributions of principal
                                 on the related distribution date, will reduce
                                 the certificate principal balance of the Class
                                 B certificates, the Class M-3 certificates, the
                                 Class M-2 certificates and the Class M-1
                                 certificates, in that order. As a result of
                                 such reductions, less interest will accrue on
                                 such class of subordinate certificates than
                                 would otherwise be the case. Once a realized
                                 loss is allocated to a subordinate certificate,
                                 no interest will be distributable with respect
                                 to such written down amount. However, the
                                 amount of any realized losses allocated to the
                                 subordinate certificates may be reimbursed to
                                 the holders of the subordinate certificates
                                 according to the priorities set forth under
                                 "DESCRIPTION OF THE
                                 CERTIFICATES -- Distributions" in this
                                 prospectus supplement.

THE RETURN ON YOUR
CERTIFICATES COULD BE REDUCED
  BY SHORTFALLS DUE TO THE
  SOLDIERS' AND SAILORS' CIVIL
  RELIEF ACT..................   The Soldiers' and Sailors' Civil Relief Act of
                                 1940, or the Relief Act, provides relief to
                                 borrowers who enter active military service and
                                 to borrowers in reserve status who are called
                                 to active duty after the origination of their
                                 mortgage loan. The response of the United
                                 States to the terrorist attacks on September
                                 11, 2001 and other recent geopolitical
                                 developments has included military operations
                                 that have increased and may continue to
                                 increase the number of citizens who are in
                                 active military service, including persons in
                                 reserve status who have been called or will be
                                 called to active duty. The Relief Act provides
                                 generally that a borrower who is covered by the
                                 Relief Act may not be charged interest on a
                                 mortgage loan in excess of 6% per annum during
                                 the period of the borrower's active duty. These
                                 shortfalls are not required to be paid by the
                                 borrower at any future time. The servicer is
                                 not required to advance these shortfalls as
                                 delinquent payments and the shortfalls are not
                                 covered by any form of credit enhancement on
                                 the certificates. Interest shortfalls on the
                                 home equity loans due to the application of the
                                 Relief Act or similar legislation or
                                 regulations reduce the amount of interest
                                 available for distribution on the offered
                                 certificates.

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

                                 We do not know how many home equity loans have
                                 been or may be affected by the application of
                                 the Relief Act.

                                       S-16


                                 We refer you to "CERTAIN LEGAL ASPECTS OF THE
                                 HOME EQUITY LOANS -- Soldiers' and Sailors'
                                 Civil Relief Act of 1940" in the prospectus.

THE YIELD ON THE SUBORDINATE
  CERTIFICATES WILL BE
  PARTICULARLY SENSITIVE TO
  PREPAYMENTS.................   The multiple class structure of the offered
                                 certificates causes the yield of the
                                 subordinate certificates to be particularly
                                 sensitive to changes in the rates of
                                 prepayments of home equity loans. Because
                                 distributions of principal will be made to the
                                 classes of offered certificates, other than the
                                 Class A-IO certificates, according to the
                                 priorities described in this prospectus
                                 supplement, the yield to maturity on the
                                 subordinate certificates will be sensitive to
                                 the rates of prepayment on the home equity
                                 loans experienced both before and after the
                                 commencement of principal distributions on
                                 subordinate certificates. In particular, the
                                 subordinate certificates do not receive (unless
                                 the certificate principal balances of the
                                 senior certificates have been reduced to zero)
                                 any portion of the amount of principal payable
                                 to the offered certificates prior to the
                                 distribution date in April 2006. Thereafter,
                                 subject to the delinquency and realized loss
                                 performance of the home equity loan pool, the
                                 subordinate certificates (unless the
                                 certificate principal balances of the senior
                                 certificates have been reduced to zero) may not
                                 receive any portion of the amount of principal
                                 then payable to the offered certificates. The
                                 weighted average lives of the subordinate
                                 certificates will therefore be longer than
                                 would otherwise be the case. The effect on the
                                 market value of the subordinate certificates of
                                 changes in market interest rates or market
                                 yields for similar securities may be greater
                                 than for the senior certificates.

YIELD CONSIDERATIONS RELATING
TO EXCESS CASH................   If the offered certificates, other than the
                                 Class A-IO certificates, are overcollateralized
                                 below the required amount, or if realized
                                 losses on the home equity loans occur during
                                 the period overcollateralization is not
                                 required, excess interest, if any, will be
                                 distributable on the offered certificates then
                                 entitled to receive principal distributions as
                                 a payment of principal. If purchased at a
                                 premium or a discount, the yield to maturity on
                                 your certificate will be affected by the rate
                                 at which excess interest is distributed as a
                                 payment of principal. If the actual rate of
                                 excess interest distributions is slower than
                                 the rate anticipated by an investor who
                                 purchases an offered certificate at a discount,
                                 the actual yield to the investor will be lower
                                 than the investor's anticipated yield. If the
                                 actual rate of excess interest distributions is
                                 faster than the rate anticipated by an investor
                                 who purchases an offered certificate at a
                                 premium, the actual yield to the investor will
                                 be lower than the investor's anticipated yield.
                                 The amount of excess

                                       S-17


                                 interest available for distribution on any
                                 distribution date will be affected by:

                                 - the actual amount of interest received,
                                   advanced, collected or recovered in respect
                                   of the home equity loans during the calendar
                                   month prior to the related distribution date;

                                 - changes in the weighted average of the coupon
                                   rates of the home equity loans resulting from
                                   prepayments and liquidations of such home
                                   equity loans;

                                 - adjustments in the interest rates on the
                                   Group II home equity loans or Group III home
                                   equity loans;

                                 - adjustments in the certificate rates on the
                                   variable rate certificates;

                                 - an increase in the certificate rate of the
                                   Class AF-4 and Class AF-5 certificates if an
                                   affiliate of the servicer should not exercise
                                   the clean-up call option on the first
                                   distribution date on which such clean-up call
                                   option could have been exercised; and

                                 - whether an affiliate of the servicer
                                   exercises the clean-up call option on the
                                   first date upon which such clean-up call
                                   option could have been exercised and whether
                                   there is a successful auction of the home
                                   equity loans.

                                 The amount of excess interest distributed as
                                 principal on the offered certificates will also
                                 be based on the required amount of
                                 overcollateralization and the amount of
                                 realized losses on the home equity loans during
                                 the related remittance period. We cannot assure
                                 you that enough excess interest will be
                                 generated to absorb losses or to maintain the
                                 required level of overcollateralization.

LIQUIDATION OF HOME EQUITY
LOANS COULD CAUSE PAYMENT
  DELAYS AND/OR LOSSES........   Overview.  Even assuming that the mortgaged
                                 properties provide adequate security for the
                                 related home equity loans, substantial delays
                                 in receiving proceeds could be encountered by
                                 the trust in connection with the liquidation of
                                 defaulted home equity loans. As a result,
                                 shortfalls in distributions on offered
                                 certificates could occur. Further, liquidation
                                 expenses (including legal fees, real estate
                                 taxes, and maintenance and preservation
                                 expenses) will reduce the proceeds payable from
                                 the liquidation of defaulted home equity loans
                                 and thereby reduce the security for the home
                                 equity loans. In the event any of the mortgaged
                                 properties fail to provide adequate security
                                 for the related home equity loans, holders of
                                 offered certificates, and the subordinate
                                 certificates in particular, could experience a
                                 loss.

                                 We refer you to "RISK FACTORS -- The
                                 subordinate certificates will absorb cash
                                 shortfalls before the senior certificates" in
                                 this prospectus supplement for more detail.

                                       S-18


                                 Second Liens.  As of the statistical
                                 calculation date, approximately 89.20% of the
                                 aggregate outstanding loan balance of the Group
                                 I home equity loans are secured by first liens
                                 on the related properties, and approximately
                                 10.80% of the aggregate outstanding loan
                                 balance of the Group I home equity loans are
                                 secured by second liens on the related
                                 properties. With respect to home equity loans
                                 that are junior in priority to liens having a
                                 first priority with respect to the related
                                 mortgaged property, the servicer has the power,
                                 in some cases, to consent to a new mortgage
                                 lien on the mortgaged property having priority
                                 over the home equity loan in connection with
                                 the refinancing of the first lien. Home equity
                                 loans secured by second mortgages are entitled
                                 to proceeds that remain from the sale of the
                                 related mortgaged property after any related
                                 senior mortgage loan and prior statutory liens
                                 have been satisfied. In the event that the
                                 proceeds are insufficient to satisfy the loans
                                 and prior liens in the aggregate, the trust
                                 and, accordingly, you (1) bear the risk of
                                 delay in distributions while a deficiency
                                 judgment, if any, against the borrower is
                                 sought and (2) may suffer a loss if the
                                 deficiency judgment cannot be obtained or is
                                 not realized upon.

                                 In addition, borrowers often have financing
                                 needs in excess of the amount CHEC may finance
                                 under its first lien home equity loan
                                 underwriting guidelines described under "THE
                                 SELLER AND THE SERVICER" in the accompanying
                                 prospectus. In such circumstances, CHEC may
                                 offer a "piggyback" second lien mortgage in
                                 addition to CHEC's first lien mortgage to
                                 finance such excess amount up to a maximum
                                 combined loan-to-value-ratio of 100%.
                                 Approximately 1.90% of the Group I home equity
                                 loans that are secured by first lien mortgages,
                                 and approximately 3.56% and 2.52% of the Group
                                 II home equity loans and the Group III home
                                 equity loans, respectively, all of which are
                                 secured by first lien mortgages, are subject to
                                 piggyback second lien mortgages included in the
                                 trust. The loan-to-value ratios for first lien
                                 home equity loans listed under the tables
                                 entitled "Original Combined Loan-to-Value
                                 Ratios of Group I Home Equity Loans," "Original
                                 Loan-to-Value Ratios of Group II Home Equity
                                 Loans" and "Original Loan-to-Value Ratios of
                                 Group III Home Equity Loans" in this prospectus
                                 supplement (and for purposes of the calculation
                                 of the weighted average loan-to-value ratios of
                                 the Group I home equity loans, Group II home
                                 equity loans and Group III home equity loans)
                                 do not reflect the principal balances of the
                                 related piggyback second lien mortgages.
                                 Borrowers with piggyback second lien mortgages
                                 may have little or no equity in their homes.
                                 These borrowers may have a higher incidence of
                                 default than borrowers of home equity loans
                                 with substantial equity in their homes. In the
                                 event of a default on any of these home equity
                                 loans, holders of the offered certificates, and
                                 the subordinate certificates, in particular,
                                 may suffer a loss.

                                       S-19


HOME EQUITY LOANS TRANSFERRED
TO THE TRUST MAY HAVE
  CHARACTERISTICS THAT DIFFER
  FROM THOSE OF THE HOME
  EQUITY LOANS PRESENTED IN
  THIS PROSPECTUS SUPPLEMENT,
  WHICH MAY REDUCE YOUR YIELD
  TO MATURITY.................   Following the transfer of the home equity loans
                                 to the trust on the closing date, the
                                 characteristics of the home equity loans in any
                                 loan group, or in all loan groups, may differ
                                 from the information presented in this
                                 prospectus supplement. The characteristics that
                                 may differ include, among others, the
                                 composition of the home equity loans and of the
                                 borrowers, the credit quality of the home
                                 equity loans, the distribution by interest
                                 rate, the distribution by principal balance,
                                 the distribution by loan-to-value ratio and the
                                 distribution by remaining term to stated
                                 maturity. You should consider potential
                                 variances when making your investment decision.
                                 In addition, as a result of the changes in the
                                 home equity loans included in the trust, the
                                 principal balance or notional amount, as
                                 applicable, of each class of certificates is
                                 subject to a variance of plus or minus 5%.

THERE COULD BE DELAYS IN
DISTRIBUTIONS ON YOUR
  CERTIFICATES IF THE TRANSFER
  OF HOME EQUITY LOANS TO THE
  TRUST IS NOT CONSIDERED A
  SALE IN THE EVENT OF
  BANKRUPTCY..................   The sale of the home equity loans from the
                                 sellers to the depositor and from the depositor
                                 to the trust will be treated by the sellers,
                                 the depositor and the trust, for bankruptcy law
                                 purposes, as a sale of the home equity loans.
                                 In the event of an insolvency of a seller or
                                 the depositor, it is possible that a receiver
                                 or conservator for, or a creditor of, such
                                 seller or the depositor may argue that the
                                 transaction between such seller, the depositor
                                 and the trust was a pledge of the home equity
                                 loans in connection with a borrowing rather
                                 than a true sale. This attempt, even if
                                 unsuccessful, could result in delays in
                                 distributions on the offered certificates.

PREPAYMENT INTEREST SHORTFALLS
MAY RESULT IN LOSS OF
  INTEREST....................   When a full principal prepayment is made on a
                                 home equity loan, the mortgagor is charged
                                 interest only up to the date of the prepayment
                                 instead of for a full month, which may result
                                 in a prepayment interest shortfall. The
                                 servicer is obligated to pay those shortfalls
                                 in interest collections that are attributable
                                 to prepayment interest shortfalls, but only to
                                 the extent of the aggregate servicing fee for
                                 the related remittance period.

GEOGRAPHIC CONCENTRATION MAY
AFFECT PERFORMANCE............   As of the statistical calculation date,
                                 approximately 23.01%, 11.24%, 5.70% and 5.49%
                                 of the Group I home equity loans are located in
                                 Texas, California, Florida and New York,
                                 respectively, approximately 17.19%, 9.66%,
                                 7.82%, 6.85%, 5.29% and 5.15% of the Group II
                                 home equity loans are located in California,
                                 Texas, Ohio, Florida, North Carolina and
                                 Missouri, respectively, and

                                       S-20


                                 approximately 16.32%, 6.21%, 6.09%, 6.06% and
                                 5.94% of the Group III home equity loans are
                                 located in California, Texas, Ohio, Michigan
                                 and Florida, respectively. To the extent that
                                 those regions have experienced or may
                                 experience in the future weaker economic
                                 conditions or greater rates of decline in real
                                 estate values than the United States generally,
                                 a concentration of the home equity loans in
                                 those regions may be expected to increase the
                                 foregoing risks to you. The sellers and the
                                 depositor can neither quantify the impact of
                                 any recent property value declines on the home
                                 equity loans nor predict whether, to what
                                 extent or for how long declines may continue.

                                 In addition, properties in California may be
                                 more susceptible than homes located in other
                                 parts of the country to certain types of
                                 uninsured hazards, such as earthquakes, as well
                                 as floods, wildfires, mudslides and other
                                 natural disasters.

BALLOON LOANS MAY HAVE HIGHER
RATES OF DEFAULT WHICH MAY
  CAUSE LOSSES................   Based on the principal balances of the home
                                 equity loans on the statistical calculation
                                 date, approximately 3.21% of the Group I home
                                 equity loans and none of the Group II home
                                 equity loans or the Group III home equity loans
                                 are balloon loans. A balloon loan has monthly
                                 payments that will not fully pay off the loan
                                 balance by the maturity date. As a result, the
                                 borrower usually will have to refinance the
                                 balloon loan in order to pay the amount due.
                                 The borrower may not be able to refinance the
                                 balloon loan for any number of reasons,
                                 including the level of available mortgage
                                 rates, the value of the property or the
                                 borrower's payment or credit history. The trust
                                 will not have any funds to refinance a balloon
                                 loan, and the sellers are not obligated to do
                                 so. If the borrower is unable to refinance the
                                 balloon loan, holders of the offered
                                 certificates, and the subordinate certificates
                                 in particular, may suffer a loss.

VIOLATIONS OF CONSUMER
PROTECTION LAWS MAY RESULT IN
  LOSSES......................   Applicable state laws generally regulate
                                 interest rates and other charges on home equity
                                 loans and require specific disclosures to
                                 borrowers and the licensing of originators of
                                 home equity loans. In addition, other state
                                 laws, public policy and general principles of
                                 equity relating to the protection of consumers,
                                 unfair and deceptive practices and debt
                                 collection practices may apply to the
                                 origination, servicing and collection of home
                                 equity loans.

                                 Home equity loans are also subject to federal
                                 laws, including:

                                 (1) the federal Truth in Lending Act and
                                     regulation Z promulgated under the Truth in
                                     Lending Act, which require particular
                                     disclosures to the borrowers regarding the
                                     terms of the loans;

                                 (2) the Equal Credit Opportunity Act and
                                     regulation B promulgated under the Equal
                                     Credit Opportunity Act, which prohibit
                                     discrimination on the basis of age, race,
                                     color, sex, religion, marital status,
                                     national origin, receipt of

                                       S-21


                                     public assistance or the exercise of any
                                     right under the Consumer Credit Protection
                                     Act, in the extension of credit;

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

                                 (4) the Fair Credit Reporting Act, which
                                     regulates the use and reporting of
                                     information related to the borrower's
                                     credit experience.

                                 Depending on the provisions of the applicable
                                 law and the specific facts and circumstances
                                 involved, violations of these laws, policies
                                 and principles with respect to the home equity
                                 loans included in the trust may limit the
                                 ability of the servicer to collect all or part
                                 of the principal of or interest on the loans,
                                 may entitle the borrower to a refund of amounts
                                 previously paid and, in addition, could subject
                                 the trust fund to damages and administrative
                                 enforcement. In this event, holders of the
                                 offered certificates, and the subordinate
                                 certificates in particular, may suffer a loss.

                                 In addition to the foregoing, a number of
                                 federal and state laws have been enacted that
                                 are designed to discourage predatory lending
                                 practices. The federal Home Ownership and
                                 Equity Protection Act of 1994, commonly known
                                 as HOEPA, requires that borrowers of mortgage
                                 loans that have interest rates or origination
                                 costs in excess of prescribed levels be given
                                 certain disclosures prior to the consummation
                                 of such mortgage loans and limits or prohibits
                                 the inclusion in such mortgage loans of certain
                                 loan provisions. Some states have enacted, or
                                 may enact, similar laws or regulations, which
                                 in some cases impose restrictions and
                                 requirements greater than those in HOEPA.
                                 Failure to comply with these laws, to the
                                 extent applicable to any of the home equity
                                 loans, could subject the trust, as an assignee
                                 of the home equity loans, to monetary penalties
                                 and could result in the borrowers rescinding
                                 such home equity loans against the trust.
                                 Lawsuits have been brought in various states
                                 making claims against assignees of high cost
                                 loans for violations of state law. Named
                                 defendants in these cases have included
                                 numerous participants within the secondary
                                 mortgage market, including some securitization
                                 trusts.

                                 The sellers will represent in the pooling and
                                 servicing agreement that none of the home
                                 equity loans will be subject to HOEPA. In
                                 addition the sellers will represent in the
                                 pooling and servicing agreement that the home
                                 equity loans at origination complied in all
                                 material respects with applicable state and
                                 federal laws. If the trust should include loans
                                 subject to HOEPA or in material violation of
                                 any applicable state or federal law, this would
                                 constitute a breach of the relevant seller's
                                 representations and warranties, and CHEC would
                                 be obligated to cure the breach or

                                       S-22


                                 repurchase or, if permitted by the pooling and
                                 servicing agreement, substitute for the home
                                 equity loan in question.

                                 Some of the home equity loans included in the
                                 trust were underwritten with, and finance the
                                 cost of, credit insurance. From time to time,
                                 originators of home equity loans that finance
                                 the cost of credit insurance have been named in
                                 legal actions brought by federal and state
                                 regulatory authorities alleging that certain
                                 practices employed relating to the sale of
                                 credit insurance constitute violations of law.
                                 Although CHEC has procedures in place to ensure
                                 compliance with applicable law, if such an
                                 action was brought against CHEC with respect to
                                 home equity loans included in the trust and was
                                 successful, it is possible that the borrower
                                 could be entitled to refunds of amounts
                                 previously paid or that the trust could be
                                 subject to damages and administrative
                                 enforcement.

                                 In addition, numerous other federal and state
                                 statutory provisions, including the federal
                                 bankruptcy laws, the Soldiers' and Sailors'
                                 Civil Relief Act of 1940, as amended and state
                                 debtor relief laws, may also adversely affect
                                 the servicer's ability to collect the principal
                                 of or interest on the home equity loans and
                                 holders of the offered certificates, and the
                                 subordinate certificates in particular, may
                                 suffer a loss if the applicable laws result in
                                 these loans being uncollectible.

REDUCTION IN CERTIFICATE
RATING COULD HAVE AN ADVERSE
  EFFECT ON THE VALUE OF YOUR
  CERTIFICATES................   The rating by the rating agencies of the
                                 offered certificates is not a recommendation
                                 for you to purchase, hold or sell the offered
                                 certificates, inasmuch as the rating does not
                                 comment as to the market price or suitability
                                 for a particular investor. We cannot assure you
                                 that the ratings will remain in place for any
                                 given period of time or that the ratings will
                                 not be lowered or withdrawn by the rating
                                 agencies. In general, the ratings address
                                 credit risk and do not address either the
                                 likelihood of prepayments on home equity loans,
                                 the likelihood of the payment of any interest
                                 payable to the offered certificateholders, on a
                                 subordinated basis, due to the application of
                                 any interest rate cap described under the
                                 section "DESCRIPTION OF THE
                                 CERTIFICATES -- Certificate Rate," or the
                                 possibility that offered certificateholders
                                 might realize a lower than anticipated yield.
                                 The ratings of the offered certificates also do
                                 not address the possibility of the imposition
                                 of United States withholding tax with respect
                                 to non-U.S. persons.

                                 None of the sellers, the servicer or depositor
                                 is required to maintain the ratings of the
                                 offered certificates. Any downgrade in the
                                 ratings assigned to your certificates will
                                 result in a decline in the market value of your
                                 certificates.

POTENTIAL LIABILITY FOR
ENVIRONMENTAL CONDITIONS......   Real property pledged as security to a lender
                                 may be subject to environmental risks. Under
                                 the laws of some states,

                                       S-23


                                 contamination of a property may give rise to a
                                 lien on the property to assure the payment of
                                 costs of clean-up. In several states, this type
                                 of lien has priority over the lien of an
                                 existing mortgage or owner's interest against
                                 real property. In addition, under the laws of
                                 some states and under the federal Comprehensive
                                 Environmental Response, Compensation, and
                                 Liability Act of 1980, a lender may be liable,
                                 as an owner or operator, for costs of
                                 addressing releases or threatened releases of
                                 hazardous substances that require remedy at a
                                 property, if agents or employees of the lender
                                 have become sufficiently involved in the
                                 operations of the borrower, regardless of
                                 whether or not the environmental damage or
                                 threat was caused by a prior owner. A lender
                                 also risks liability on foreclosure of the
                                 mortgaged property.

                      DESCRIPTION OF THE HOME EQUITY LOANS

OVERVIEW

     The statistical information presented in this prospectus supplement
concerning the pool of home equity loans (the "Home Equity Loans") is based on
the pool of Home Equity Loans CHEC Funding, LLC (the "Depositor") expects to
transfer to Centex Home Equity Loan Trust 2003-A (the "Trust") on the date of
issuance of the Offered Certificates (the "Closing Date"). The statistical
information concerning the Home Equity Loans is as of the opening of business on
January 23, 2003 (the "Statistical Calculation Date").

     This subsection describes characteristics of the Home Equity Loans. Unless
otherwise noted, all statistical percentages in this prospectus supplement are
measured by the aggregate outstanding loan balance of the related Home Equity
Loans as of the Statistical Calculation Date (the "Statistical Calculation Date
Loan Balance"). Prior to the Closing Date, additional Home Equity Loans may be
added to each Home Equity Loan Group and other Home Equity Loans may be removed
from a Home Equity Loan Group. As a result, the characteristics of the Home
Equity Loans in each Home Equity Loan Group as of the Closing Date may differ
from the characteristics presented in this prospectus supplement as of the
Statistical Calculation Date. The Depositor does not expect any material change
in the weighted average characteristics of any Home Equity Loan Group.

     Each Home Equity Loan in the Trust will be assigned to one of three home
equity loan groups ("Group I," "Group II" and "Group III," respectively, and
each a "Home Equity Loan Group" or "Group"). Each Home Equity Loan Group will
constitute a separate sub-trust. The Home Equity Loans in Group I (the "Group I
Home Equity Loans") will bear interest at fixed interest rates. The Home Equity
Loans in Group II (the "Group II Home Equity Loans") and in Group III (the
"Group III Home Equity Loans") will bear interest at adjustable interest rates.

     The Home Equity Loans to be transferred by Centex Home Equity Company, LLC
("CHEC") and Harwood Street Funding II, LLC (together, the "Sellers") to the
Depositor and from the Depositor to the Trust on the Closing Date are fixed and
adjustable rate home equity loans evidenced by promissory notes secured by first
and second lien deeds of trust, security deeds or mortgages on properties (the
"Mortgaged Properties"). The Mortgaged Properties securing the Home Equity Loans
consist primarily of one- to four-family residential properties and manufactured
housing treated as real property under applicable state law. The Mortgaged
Properties may be owner-occupied and non-owner occupied investment properties
(which include second and vacation homes). None of the Home Equity Loans is
insured by pool mortgage insurance policies or primary mortgage insurance
policies. All of the Home Equity Loans in the Trust have been or will be
originated by CHEC, by an affiliate of CHEC or by a broker for simultaneous
assignment to CHEC or were or will be acquired by CHEC from correspondent
lenders and reunderwritten to comply with CHEC's underwriting standards. All of
the Home Equity Loans will be serviced by CHEC in its

                                       S-24


capacity as servicer. As of the Statistical Calculation Date, the Home Equity
Loans have the following general characteristics:

     - 6,811 total Home Equity Loans

     - 3,560 fixed rate Home Equity Loans

     - 3,251 adjustable rate Home Equity Loans

     - all of the Home Equity Loans were originated no earlier than October 23,
       1996

     - located in 45 states

     - Group I Home Equity Loans:

       - $241,469,340 aggregate outstanding loan balance

       - 40.24% of aggregate outstanding loan balance of all Home Equity Loans

     - Group II Home Equity Loans:

       - $179,317,488 aggregate outstanding loan balance

       - 29.89% of aggregate outstanding loan balance of all Home Equity Loans

     - Group III Home Equity Loans:

       - $179,223,043 aggregate outstanding loan balance

       - 29.87% of aggregate outstanding loan balance of all Home Equity Loans

     All of the Home Equity Loans as of the Statistical Calculation Date have a
monthly payment due in March 2003.

     The Original Loan-to-Value Ratios and Original Combined Loan-to-Value
Ratios with respect to the Home Equity Loans were calculated based upon the
lesser of the appraised values of the Mortgaged Properties at the time of
origination or the purchase price of the related Mortgaged Property if the Home
Equity Loan was made to finance the acquisition of the Mortgaged Property (the
"Appraised Values"). Where more than one appraisal was performed on the subject
property, the lesser of the two values was used to determine the Original
Loan-to-Value Ratio and the Original Combined Loan-to-Value Ratio.

     In a limited number of circumstances, and within CHEC underwriting
guidelines, CHEC may discount the Appraised Values of Mortgaged Properties (when
calculating maximum Original Loan-to-Value Ratios and Original Combined
Loan-to-Value Ratios) where the Mortgaged Properties are unique or have a high
value or where the comparables are not within Fannie Mae guidelines. The purpose
for making these reductions is to value the Mortgaged Properties more
conservatively than would otherwise be the case if the appraisals were accepted
as written.

     The "Original Combined Loan-to-Value Ratio" of a Home Equity Loan is the
ratio, expressed as a percentage, equal to the sum of any outstanding senior
lien mortgage balance plus the original balance of the Home Equity Loan divided
by the Appraised Value of the related Mortgaged Property and the "Original
Loan-to-Value Ratio" of a Home Equity Loan is the ratio, expressed as a
percentage, equal to the original balance of the Home Equity Loan divided by the
Appraised Value of the related Mortgaged Property.

     We refer you to "RISK FACTORS -- The borrowers have less than perfect
credit" and "-- Liquidation of home equity loans could cause payment delays
and/or losses" in this prospectus supplement for more detail.

     No assurance can be given that values of the Mortgaged Properties have
remained or will remain at their levels on the dates of origination of the
related Home Equity Loans. If the residential real estate market has experienced
or should experience an overall decline in property values, causing the
outstanding balances of the Home Equity Loans, together with the outstanding
balances of any first mortgages, to become equal to or greater than the values
of the related Mortgaged Properties, the actual rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced in
the mortgage lending industry.

                                       S-25


GROUP I HOME EQUITY LOANS

     The following summary information with respect to the Group I Home Equity
Loans is as of the Statistical Calculation Date:

<Table>
<Caption>
                                                     SUMMARY STATISTICS    RANGE (IF APPROPRIATE)
                                                     ------------------    ----------------------
                                                                    
Avg. Outstanding Principal Balance.................         $67,828.47    $2,713.85 to $591,200.00
Wtd. Avg. Coupon Rate (approximate)................             8.860%           5.500% to 14.800%
Wtd. Avg. Original Combined Loan-to-Value Ratio
  (approximate)....................................             75.48%            4.62% to 100.00%
Wtd. Avg. Original Term to Maturity
  (approximate)....................................         305 months            60 to 360 months
Wtd. Avg. Remaining Term to Maturity
  (approximate)....................................         304 months            13 to 360 months
Wtd. Avg. Original Credit Score (approximate)(1)...                608                  400 to 800
Maximum Seasoning..................................          74 months
Ratio of First to Second Liens.....................      89.20%/10.80%
Outstanding Principal Balance of Loans Secured by
  First Liens
  Two- to Four-Family Properties...................      $2,001,998.91
  All Other Properties.............................    $213,398,235.06
Outstanding Principal Balance of Loans Secured by
  Second Liens
  Two- to Four-Family Properties...................         $84,500.00
  All Other Properties.............................     $25,984,605.79
Balloon Loans (as a percent of the aggregate
  outstanding loan balance)........................              3.21%
Latest Maturity Date...............................   February 1, 2033
30 to 59 day Delinquencies (as a percent of the
  aggregate outstanding loan balance)(2)...........              0.59%
</Table>

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

(1) Excludes 21 Home Equity Loans for which a credit score is not available.

(2) Approximately 64.02% of the aggregate outstanding loan balance of the Group
    I Home Equity Loans had first monthly payments due on or after January 1,
    2003, so that it was not possible for these loans to be 30 days past due as
    of the Statistical Calculation Date.

     The tables set forth below contain approximate statistical information as
of the Statistical Calculation Date regarding the Group I Home Equity Loans. The
sum of the percentage columns in the following tables may not equal 100% due to
rounding.

                                       S-26


    GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES OF GROUP I HOME EQUITY
                                    LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
STATE                                                 LOANS        LOAN BALANCE       LOAN BALANCE
- -----                                              -----------   ----------------   ----------------
                                                                           
Arizona..........................................        51      $  4,207,809.53           1.74%
Arkansas.........................................        45         2,227,600.44           0.92
California.......................................       230        27,136,150.02          11.24
Colorado.........................................        38         4,287,839.33           1.78
Connecticut......................................        55         4,083,331.84           1.69
Delaware.........................................         7           369,228.72           0.15
Florida..........................................       185        13,754,863.73           5.70
Idaho............................................        10           509,507.53           0.21
Illinois.........................................        28         1,959,875.86           0.81
Indiana..........................................        57         3,189,178.84           1.32
Iowa.............................................        25         1,213,439.74           0.50
Kansas...........................................        48         2,317,946.21           0.96
Kentucky.........................................        33         1,568,648.97           0.65
Louisiana........................................       141         8,593,947.78           3.56
Maine............................................        31         2,428,730.14           1.01
Maryland.........................................        25         2,105,263.87           0.87
Massachusetts....................................        47         3,687,491.31           1.53
Michigan.........................................       106         6,816,330.84           2.82
Minnesota........................................        18         1,312,929.00           0.54
Mississippi......................................       118         6,519,379.65           2.70
Missouri.........................................        84         4,197,866.48           1.74
Montana..........................................         5           357,557.32           0.15
Nebraska.........................................        28         1,325,382.21           0.55
Nevada...........................................        15           698,274.18           0.29
New Hampshire....................................        28         2,164,987.92           0.90
New Jersey.......................................       101         6,250,127.67           2.59
New Mexico.......................................        34         2,296,405.02           0.95
New York.........................................       163        13,260,347.37           5.49
North Carolina...................................        93         6,167,003.31           2.55
Ohio.............................................       102         7,125,206.08           2.95
Oklahoma.........................................        77         3,683,006.80           1.53
Oregon...........................................        22         1,494,435.40           0.62
Pennsylvania.....................................       169         9,500,938.18           3.93
Rhode Island.....................................        13           771,937.88           0.32
South Carolina...................................        45         2,798,182.07           1.16
South Dakota.....................................         3           116,028.02           0.05
Tennessee........................................       134         9,973,877.63           4.13
Texas............................................       912        55,572,109.17          23.01
Utah.............................................        15         1,148,019.43           0.48
Vermont..........................................         2           105,801.45           0.04
Virginia.........................................        93         6,360,550.34           2.63
Washington.......................................        59         4,246,026.18           1.76
West Virginia....................................        22         1,340,807.08           0.56
Wisconsin........................................        33         1,540,487.70           0.64
Wyoming..........................................        10           684,481.52           0.28
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) Determined by property address designated as such in the related mortgage.

                                       S-27


     ORIGINAL COMBINED LOAN-TO-VALUE RATIOS OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
RANGE OF ORIGINAL COMBINED                         HOME EQUITY   CALCULATION DATE   CALCULATION DATE
LOAN-TO-VALUE RATIOS (%)                              LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
4.62 - 5.00......................................         1      $     14,957.40           0.01%
5.01 - 10.00.....................................         1            54,954.01           0.02
10.01 - 15.00....................................        13           380,476.06           0.16
15.01 - 20.00....................................        15           603,492.15           0.25
20.01 - 25.00....................................        29         1,078,127.27           0.45
25.01 - 30.00....................................        33         1,242,857.53           0.51
30.01 - 35.00....................................        41         1,522,873.15           0.63
35.01 - 40.00....................................        63         2,577,614.46           1.07
40.01 - 45.00....................................        60         2,629,232.12           1.09
45.01 - 50.00....................................        91         5,329,800.62           2.21
50.01 - 55.00....................................       131         8,029,821.90           3.33
55.01 - 60.00....................................       170        10,223,281.14           4.23
60.01 - 65.00....................................       192        10,587,478.65           4.38
65.01 - 70.00....................................       318        22,311,435.80           9.24
70.01 - 75.00....................................       374        26,575,637.76          11.01
75.01 - 80.00....................................       880        64,038,233.96          26.52
80.01 - 85.00....................................       453        31,722,455.41          13.14
85.01 - 90.00....................................       455        39,099,812.11          16.19
90.01 - 95.00....................................        79         8,797,646.89           3.64
95.01 - 100.00...................................       161         4,649,151.37           1.93
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original
    Combined Loan-to-Value Ratio of the Group I Home Equity Loans is
    approximately 75.48%.

                                       S-28


                  COUPON RATES OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF COUPON RATES (%)                             LOANS        LOAN BALANCE       LOAN BALANCE
- -------------------------                          -----------   ----------------   ----------------
                                                                           
5.500............................................         1      $    244,430.17           0.10%
5.501 - 6.000....................................        11         1,630,966.14           0.68
6.001 - 6.500....................................       121        16,429,697.74           6.80
6.501 - 7.000....................................       253        26,917,526.19          11.15
7.001 - 7.500....................................       233        22,817,552.28           9.45
7.501 - 8.000....................................       371        32,503,683.08          13.46
8.001 - 8.500....................................       268        20,957,426.93           8.68
8.501 - 9.000....................................       383        26,655,575.98          11.04
9.001 - 9.500....................................       253        15,193,813.63           6.29
9.501 - 10.000...................................       307        17,337,412.98           7.18
10.001 - 10.500..................................       245        12,773,773.72           5.29
10.501 - 11.000..................................       331        14,902,063.49           6.17
11.001 - 11.500..................................       178         8,170,144.14           3.38
11.501 - 12.000..................................       295        12,693,337.80           5.26
12.001 - 12.500..................................       154         6,531,202.84           2.70
12.501 - 13.000..................................       102         3,924,789.41           1.63
13.001 - 13.500..................................        28         1,016,569.14           0.42
13.501 - 14.000..................................        18           448,316.25           0.19
14.001 - 14.500..................................         4           190,215.71           0.08
14.501 - 14.800..................................         4           130,842.14           0.05
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Coupon Rate of
    the Group I Home Equity Loans is approximately 8.860%.

                                       S-29


                 LOAN BALANCES OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF LOAN BALANCES ($)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
2,713 - 5,000....................................         1      $      2,713.85           0.00%
5,001 - 10,000...................................        19           155,909.45           0.06
10,001 - 15,000..................................        90         1,181,698.99           0.49
15,001 - 20,000..................................       138         2,521,456.94           1.04
20,001 - 25,000..................................       244         5,800,995.05           2.40
25,001 - 30,000..................................       260         7,318,091.13           3.03
30,001 - 35,000..................................       232         7,641,276.01           3.16
35,001 - 40,000..................................       268        10,183,696.48           4.22
40,001 - 45,000..................................       234        10,050,006.13           4.16
45,001 - 50,000..................................       230        11,037,643.61           4.57
50,001 - 55,000..................................       187         9,864,430.76           4.09
55,001 - 60,000..................................       195        11,278,311.84           4.67
60,001 - 65,000..................................       135         8,497,070.78           3.52
65,001 - 70,000..................................       127         8,589,214.15           3.56
70,001 - 75,000..................................       131         9,539,828.76           3.95
75,001 - 80,000..................................       110         8,553,882.79           3.54
80,001 - 85,000..................................        86         7,112,893.04           2.95
85,001 - 90,000..................................        84         7,358,201.55           3.05
90,001 - 95,000..................................        63         5,831,091.25           2.41
95,001 - 100,000.................................        84         8,228,904.47           3.41
100,001 - 105,000................................        51         5,245,570.84           2.17
105,001 - 110,000................................        43         4,615,909.93           1.91
110,001 - 115,000................................        55         6,170,167.86           2.56
115,001 - 120,000................................        50         5,899,907.77           2.44
120,001 - 125,000................................        40         4,924,872.81           2.04
125,001 - 130,000................................        35         4,462,465.58           1.85
130,001 - 135,000................................        33         4,387,152.37           1.82
135,001 - 140,000................................        24         3,308,618.53           1.37
140,001 - 145,000................................        23         3,296,167.73           1.37
145,001 - 150,000................................        24         3,553,025.47           1.47
150,001 - 200,000................................       157        26,536,330.07          10.99
200,001 - 250,000................................        68        15,206,909.12           6.30
250,001 - 300,000................................        14         3,755,304.43           1.56
300,001 - 350,000................................        12         3,894,388.44           1.61
350,001 - 400,000................................         6         2,274,030.78           0.94
400,001 - 450,000................................         4         1,646,628.12           0.68
450,001 - 500,000................................         2           953,372.88           0.39
550,001 - 591,200................................         1           591,200.00           0.24
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the average outstanding Loan Balance
    of the Group I Home Equity Loans is approximately $67,828.47.

                                       S-30


           TYPES OF MORTGAGED PROPERTIES OF GROUP I HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
PROPERTY TYPE                                         LOANS        LOAN BALANCE       LOAN BALANCE
- -------------                                      -----------   ----------------   ----------------
                                                                           
Single Family....................................     3,219      $217,118,232.77          89.92%
PUD..............................................       162        11,191,489.82           4.63
Condominium......................................        71         5,571,845.98           2.31
Townhouse........................................        40         2,999,534.89           1.24
Manufactured Housing.............................        43         2,501,737.39           1.04
Two- to Four-Family..............................        25         2,086,498.91           0.86
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

           ORIGINAL TERMS TO MATURITY OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL TERM TO MATURITY (MONTHS)                    LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------------------------                 -----------   ----------------   ----------------
                                                                           
60...............................................        11      $    285,071.86           0.12%
61 - 120.........................................       180         6,269,275.20           2.60
121 - 180........................................       817        42,343,093.83          17.54
181 - 240........................................       657        31,240,034.39          12.94
241 - 300........................................        37         2,768,155.21           1.15
301 - 360........................................     1,858       158,563,709.27          65.67
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Term
    to Maturity of the Group I Home Equity Loans is approximately 305 months.

          REMAINING TERMS TO MATURITY OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
REMAINING TERM TO MATURITY (MONTHS)                   LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------------                -----------   ----------------   ----------------
                                                                           
13 - 60..........................................        11      $    285,071.86           0.12%
61 - 120.........................................       191         6,822,822.53           2.83
121 - 180........................................       815        42,265,475.03          17.50
181 - 240........................................       648        30,764,105.86          12.74
241 - 300........................................        38         2,786,274.94           1.15
301 - 360........................................     1,857       158,545,589.54          65.66
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Remaining Term
    to Maturity of the Group I Home Equity Loans is approximately 304 months.

                                       S-31


                   SEASONING OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
SEASONING (MONTHS)                                    LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------                                 -----------   ----------------   ----------------
                                                                           
0................................................     1,078      $ 73,376,502.06          30.39%
1 - 12...........................................     2,474       167,765,310.79          69.48
13 - 24..........................................         2            85,051.07           0.04
37 - 48..........................................         1             2,713.85           0.00
61 - 72..........................................         3           166,800.58           0.07
73 - 74..........................................         2            72,961.41           0.03
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Seasoning of
    the Group I Home Equity Loans is approximately one month.

                 OCCUPANCY STATUS OF GROUP I HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
OCCUPANCY STATUS                                      LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------                                   -----------   ----------------   ----------------
                                                                           
Primary Home.....................................     3,468      $237,027,321.52          98.16%
Investment Property..............................        61         3,020,541.55           1.25
Second Home......................................        31         1,421,476.69           0.59
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

                  LIEN POSITIONS OF GROUP I HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
LIEN POSITION                                         LOANS        LOAN BALANCE       LOAN BALANCE
- -------------                                      -----------   ----------------   ----------------
                                                                           
First Lien.......................................     2,775      $215,400,233.97          89.20%
Second Lien......................................       785        26,069,105.79          10.80
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

                DOCUMENTATION TYPES OF GROUP I HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
DOCUMENTATION TYPE(1)                                 LOANS        LOAN BALANCE       LOAN BALANCE
- ---------------------                              -----------   ----------------   ----------------
                                                                           
Full Documentation...............................     3,177      $208,169,934.85          86.21%
Stated Income....................................       236        19,860,594.28           8.22
Limited Documentation............................       147        13,438,810.63           5.57
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Guidelines
    Applicable to the Home Equity Loans" in the prospectus for a description of
    CHEC's documentation programs.

                                       S-32


                   CREDIT GRADES OF GROUP I HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
CREDIT GRADE(1)                                       LOANS        LOAN BALANCE       LOAN BALANCE
- ---------------                                    -----------   ----------------   ----------------
                                                                           
A+...............................................       424      $ 34,985,687.25          14.49%
A-1..............................................     1,442       114,077,101.28          47.24
A-2..............................................       860        49,484,647.83          20.49
B................................................       389        19,431,250.27           8.05
C-1..............................................       249        11,327,874.88           4.69
C-2..............................................        89         4,499,794.96           1.86
D................................................       107         7,662,983.29           3.17
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Criteria of the
    Seller" in the prospectus for a description of CHEC's credit grades and
    underwriting criteria.

       ORIGINAL CREDIT SCORE DISTRIBUTION OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL CREDIT SCORE RANGE(2)                        LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------------------                     -----------   ----------------   ----------------
                                                                           
Not Available(3).................................        21      $    758,081.02           0.31%
376 - 400........................................         1            14,992.92           0.01
401 - 425........................................         3           173,261.43           0.07
426 - 450........................................        12           676,585.97           0.28
451 - 475........................................        35         2,022,926.85           0.84
476 - 500........................................        89         4,567,761.36           1.89
501 - 525........................................       245        13,684,870.04           5.67
526 - 550........................................       417        23,915,262.59           9.90
551 - 575........................................       430        24,746,407.38          10.25
576 - 600........................................       530        35,357,800.22          14.64
601 - 625........................................       581        39,331,709.19          16.29
626 - 650........................................       530        40,220,068.93          16.66
651 - 675........................................       307        26,859,838.43          11.12
676 - 700........................................       197        16,192,332.20           6.71
701 - 725........................................        76         5,802,015.80           2.40
726 - 750........................................        47         3,925,501.72           1.63
751 - 775........................................        22         1,703,043.45           0.71
776 - 800........................................        17         1,516,880.26           0.63
                                                      -----      ---------------         ------
TOTAL............................................     3,560      $241,469,339.76         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Credit
    Score of the Group I Home Equity Loans (excluding Home Equity Loans for
    which a credit score is not available) is approximately 608.

(2) The statistical credit score based on the borrower's historical credit data
    obtained by the originator of the Home Equity Loan through one or more of
    the three major credit bureaus in connection with the origination of the
    Home Equity Loan.

(3) Home Equity Loans indicated as having a credit score that is "not available"
    consist of Home Equity Loans where no credit score can be obtained for the
    related borrower.

                                       S-33


             SECOND MORTGAGE RATIOS OF GROUP I HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                     NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                    HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF SECOND MORTGAGE RATIOS (%)                    LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------------                 -----------   ----------------   ----------------
                                                                            
0.01 - 5.00.......................................        1        $    10,600.00           0.04%
5.01 - 10.00......................................       82          1,458,819.24           5.60
10.01 - 15.00.....................................      128          3,241,037.39          12.43
15.01 - 20.00.....................................      237          7,398,936.51          28.38
20.01 - 25.00.....................................       99          3,363,001.21          12.90
25.01 - 30.00.....................................       75          3,049,348.91          11.70
30.01 - 35.00.....................................       55          2,433,116.52           9.33
35.01 - 40.00.....................................       43          1,828,612.49           7.01
40.01 - 45.00.....................................       21          1,142,839.62           4.38
45.01 - 50.00.....................................       16            876,562.04           3.36
50.01 - 55.00.....................................        5            163,451.94           0.63
55.01 - 60.00.....................................        5            231,854.67           0.89
60.01 - 65.00.....................................        6            249,498.07           0.96
65.01 - 70.00.....................................        1             25,867.53           0.10
70.01 - 75.00.....................................        5            292,623.66           1.12
80.01 - 85.00.....................................        1             53,760.00           0.21
85.01 - 90.00.....................................        1             63,100.00           0.24
90.01 - 95.00.....................................        1             70,320.00           0.27
95.01 - 100.00....................................        3            115,755.99           0.44
                                                        ---        --------------         ------
TOTAL.............................................      785        $26,069,105.79         100.00%
                                                        ===        ==============         ======
</Table>

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

(1) Applies only to Home Equity Loans in the second lien position. The Second
    Mortgage Ratios shown above are equal to, with respect to each Home Equity
    Loan in the second lien position, the original principal balance of the Home
    Equity Loan at the date of origination divided by the sum of (a) the
    original principal balance of the Home Equity Loan at the date of
    origination and (b) the remaining principal balance of the senior lien on
    the related Mortgaged Property at the date of origination of the Home Equity
    Loan.

                                       S-34


GROUP II HOME EQUITY LOANS

     The Group II Home Equity Loans consist of a Group of Home Equity Loans, all
of which conform to certain agency guidelines with respect to the principal
balance of such Home Equity Loans.

     The following summary information with respect to the Group II Home Equity
Loans is as of the Statistical Calculation Date:

<Table>
<Caption>
                                                              SUMMARY STATISTICS    RANGE (IF APPROPRIATE)
                                                              ------------------    ----------------------
                                                                             
Avg. Outstanding Principal Balance..........................        $111,793.95    $14,969.07 to $319,666.92
Wtd. Avg. Coupon Rate (approximate).........................             8.496%            4.990% to 12.400%
Wtd. Avg. Gross Margin (approximate)........................             8.306%            1.700% to 12.200%
Wtd. Avg. Maximum Rate (approximate)(1).....................            15.477%           11.990% to 19.400%
Wtd. Avg. Minimum Rate (approximate)(1).....................             8.495%            4.990% to 12.400%
Wtd. Avg. Original Loan-to-Value Ratio (approximate)........             81.39%            16.95% to 100.00%
Wtd. Avg. Original Term to Maturity (approximate)...........         360 months            240 to 360 months
Wtd. Avg. Remaining Term to Maturity (approximate)..........         359 months            239 to 360 months
Wtd. Avg. Original Credit Score (approximate)(2)............                576                   440 to 777
Maximum Seasoning...........................................           9 months
Ratio of First to Second Liens..............................      100.00%/0.00%
Outstanding Principal Balance of Loans Secured by First
  Liens
  Two- to Four-Family Properties............................      $1,933,560.33
  All Other Properties......................................    $177,383,928.12
Balloon Payments (as a percent of the aggregate outstanding
  loan balance).............................................             0.000%
Latest Maturity Date........................................   February 1, 2033
30 to 59 day Delinquencies (as a percent of the aggregate
  outstanding loan balance)(3)..............................             0.650%
Six-Month Adjustable Rate Loans(4)
  Percentage of Aggregate Outstanding Group II Principal
    Loan Balance............................................              1.49%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................           5 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)...........................................             1.000%
2/28 Adjustable Rate Loans(6)
  Percentage of Aggregate Outstanding Group II Principal
    Loan Balance............................................             55.54%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................          23 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             2.039%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
3/27 Adjustable Rate Loans(7)
  Percentage of Aggregate Outstanding Group II Principal
    Loan Balance............................................             42.97%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................          35 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             2.932%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
</Table>

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

(1) The "Maximum Rates" or "Minimum Rates" are the highest and lowest rates,
    respectively, at which interest may accrue on the Group II Home Equity
    Loans.
(2) Excludes 5 Home Equity Loans for which a credit score is not available.
(3) Approximately 61.51% of the aggregate outstanding loan balance of the Group
    II Home Equity Loans had first monthly payments due on or after January 1,
    2003, so that it was not possible for these loans to be 30 days past due as
    of the Statistical Calculation Date.
(4) "Six-Month Adjustable Rate Loans" have their first adjustment date six
    months following their date of origination, and adjust semiannually
    thereafter, based on six-month LIBOR plus a margin, subject to certain
    limitations.
(5) Above the then current coupon rate.
(6) "2/28 Adjustable Rate Loans" have their first adjustment date two years
    after the date of origination, and adjust semiannually thereafter, based on
    six-month LIBOR plus a margin, subject to certain limitations.
(7) "3/27 Adjustable Rate Loans" have their first adjustment date three years
    after the date of origination, and adjust semiannually thereafter, based on
    six-month LIBOR plus a margin, subject to certain limitations.

     The tables set forth below contain approximate statistical information as
of the Statistical Calculation Date regarding the Group II Home Equity Loans.
The sum of the percentage columns in the following tables may not equal 100% due
to rounding.

                                       S-35


   GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES OF GROUP II HOME EQUITY
                                    LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
STATE                                                 LOANS        LOAN BALANCE       LOAN BALANCE
- -----                                              -----------   ----------------   ----------------
                                                                           
Arizona..........................................        52      $  5,385,798.45           3.00%
Arkansas.........................................         8           731,514.06           0.41
California.......................................       163        30,827,100.15          17.19
Colorado.........................................        50         8,556,464.35           4.77
Connecticut......................................        19         2,997,673.12           1.67
Delaware.........................................         3           373,484.65           0.21
Florida..........................................       104        12,276,331.86           6.85
Idaho............................................        17         1,845,171.85           1.03
Illinois.........................................        60         6,096,044.91           3.40
Indiana..........................................        57         5,275,353.97           2.94
Iowa.............................................        28         2,121,020.42           1.18
Kansas...........................................        16         1,550,047.17           0.86
Kentucky.........................................        18         1,667,135.75           0.93
Louisiana........................................        29         3,122,276.49           1.74
Maine............................................        13         1,348,762.12           0.75
Maryland.........................................         2           379,739.66           0.21
Massachusetts....................................        32         4,966,609.89           2.77
Michigan.........................................        38         4,455,629.88           2.48
Minnesota........................................        13         1,075,168.90           0.60
Mississippi......................................        12           827,579.17           0.46
Missouri.........................................        96         9,236,014.04           5.15
Montana..........................................         3           374,901.02           0.21
Nebraska.........................................        10           739,215.88           0.41
Nevada...........................................         7           999,699.60           0.56
New Hampshire....................................         2           248,331.10           0.14
New Jersey.......................................        10         1,408,145.01           0.79
New Mexico.......................................        14         1,558,582.21           0.87
New York.........................................        46         4,726,854.76           2.64
North Carolina...................................       100         9,491,452.66           5.29
Ohio.............................................       137        14,027,709.44           7.82
Oklahoma.........................................        13           856,356.76           0.48
Oregon...........................................        10         1,254,823.92           0.70
Pennsylvania.....................................        53         4,830,704.87           2.69
Rhode Island.....................................         5           701,451.13           0.39
South Carolina...................................        17         1,367,598.16           0.76
Tennessee........................................        40         3,989,754.87           2.22
Texas............................................       204        17,322,534.80           9.66
Utah.............................................         2           295,959.75           0.17
Virginia.........................................        18         1,920,064.60           1.07
Washington.......................................        25         2,798,560.66           1.56
West Virginia....................................         2            60,411.59           0.03
Wisconsin........................................        51         4,923,736.13           2.75
Wyoming..........................................         5           305,718.67           0.17
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) Determined by property address designated as such in the related mortgage.

                                       S-36


         ORIGINAL LOAN-TO-VALUE RATIOS OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)            LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------------------------------         -----------   ----------------   ----------------
                                                                           
16.95 - 20.00....................................         2      $     69,048.84           0.04%
20.01 - 25.00....................................         3           233,702.53           0.13
25.01 - 30.00....................................         6           274,400.79           0.15
30.01 - 35.00....................................         5           493,630.16           0.28
35.01 - 40.00....................................         9           791,070.43           0.44
40.01 - 45.00....................................        10           538,423.04           0.30
45.01 - 50.00....................................        33         2,145,938.33           1.20
50.01 - 55.00....................................        21         1,268,567.20           0.71
55.01 - 60.00....................................        47         4,474,991.52           2.50
60.01 - 65.00....................................        47         4,698,458.60           2.62
65.01 - 70.00....................................        94         8,807,550.22           4.91
70.01 - 75.00....................................       136        12,867,545.49           7.18
75.01 - 80.00....................................       356        40,182,321.50          22.41
80.01 - 85.00....................................       272        31,231,938.14          17.42
85.01 - 90.00....................................       462        57,790,671.76          32.23
90.01 - 95.00....................................        86        11,520,992.50           6.42
95.01 - 100.00...................................        15         1,928,237.40           1.08
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original
    Loan-to-Value Ratio of the Group II Home Equity Loans is approximately
    81.39%.

             CURRENT COUPON RATES OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF CURRENT COUPON RATES (%)                     LOANS        LOAN BALANCE       LOAN BALANCE
- ---------------------------------                  -----------   ----------------   ----------------
                                                                           
4.990 - 5.000....................................         1      $    210,485.25           0.12%
5.001 - 5.500....................................         1           243,432.74           0.14
5.501 - 6.000....................................        16         2,436,660.89           1.36
6.001 - 6.500....................................        43         7,490,082.00           4.18
6.501 - 7.000....................................       126        17,494,261.79           9.76
7.001 - 7.500....................................       124        16,918,155.43           9.43
7.501 - 8.000....................................       220        28,765,103.35          16.04
8.001 - 8.500....................................       175        21,892,859.79          12.21
8.501 - 9.000....................................       286        31,261,852.90          17.43
9.001 - 9.500....................................       156        15,250,739.31           8.50
9.501 - 10.000...................................       195        18,197,774.26          10.15
10.001 - 10.500..................................        79         6,893,752.55           3.84
10.501 - 11.000..................................       125         8,066,813.18           4.50
11.001 - 11.500..................................        47         3,515,857.52           1.96
11.501 - 12.000..................................         8           586,629.82           0.33
12.001 - 12.400..................................         2            93,027.67           0.05
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Coupon Rate of
    the Group II Home Equity Loans is approximately 8.496%.

                                       S-37


                 GROSS MARGINS OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF GROSS MARGINS (%)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
1.700 - 2.000....................................         2      $    357,479.58           0.20%
3.501 - 4.000....................................         1            81,167.17           0.05
4.001 - 4.500....................................         2           361,326.07           0.20
4.501 - 5.000....................................         1           135,000.00           0.08
5.001 - 5.500....................................         4           672,504.23           0.38
5.501 - 6.000....................................        19         2,940,761.39           1.64
6.001 - 6.500....................................        44         7,347,258.53           4.10
6.501 - 7.000....................................       113        16,093,021.25           8.97
7.001 - 7.500....................................       164        22,090,537.58          12.32
7.501 - 8.000....................................       188        24,063,285.78          13.42
8.001 - 8.500....................................       210        24,387,620.60          13.60
8.501 - 9.000....................................       268        30,869,764.81          17.22
9.001 - 9.500....................................       175        17,390,423.78           9.70
9.501 - 10.000...................................       164        14,213,035.48           7.93
10.001 - 10.500..................................        86         7,647,371.11           4.26
10.501 - 11.000..................................       119         7,538,130.02           4.20
11.001 - 11.500..................................        42         3,035,773.40           1.69
11.501 - 12.000..................................         1            56,977.67           0.03
12.001 - 12.200..................................         1            36,050.00           0.02
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Gross Margin of
    the Group II Home Equity Loans is approximately 8.306%.

                 MAXIMUM RATES OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF MAXIMUM RATES (%)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
11.990 - 12.000..................................         1      $    210,485.25           0.12%
12.001 - 12.500..................................         2           480,967.81           0.27
12.501 - 13.000..................................        17         2,606,360.38           1.45
13.001 - 13.500..................................        46         7,971,043.94           4.45
13.501 - 14.000..................................       126        17,503,396.69           9.76
14.001 - 14.500..................................       122        16,337,308.02           9.11
14.501 - 15.000..................................       224        29,074,378.37          16.21
15.001 - 15.500..................................       178        22,248,115.20          12.41
15.501 - 16.000..................................       285        31,456,225.87          17.54
16.001 - 16.500..................................       152        14,887,827.98           8.30
16.501 - 17.000..................................       191        17,515,291.88           9.77
17.001 - 17.500..................................        79         6,878,679.12           3.84
17.501 - 18.000..................................       125         8,066,813.18           4.50
18.001 - 18.500..................................        46         3,400,937.27           1.90
18.501 - 19.000..................................         8           586,629.82           0.33
19.001 - 19.400..................................         2            93,027.67           0.05
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Maximum Rate of
    the Group II Home Equity Loans is approximately 15.477%.

                                       S-38


          NEXT INTEREST ADJUSTMENT DATES OF GROUP II HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
NEXT INTEREST ADJUSTMENT DATE                         LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------                      -----------   ----------------   ----------------
                                                                           
May 2003.........................................        10      $  1,105,680.97           0.62%
June 2003........................................         8           676,470.60           0.38
July 2003........................................        10           890,758.82           0.50
April 2004.......................................         1           224,777.29           0.13
August 2004......................................         2           131,831.88           0.07
September 2004...................................         1            87,588.06           0.05
October 2004.....................................        17         2,125,243.77           1.19
November 2004....................................       290        31,827,781.05          17.75
December 2004....................................       317        34,509,090.78          19.24
January 2005.....................................       267        30,405,730.29          16.96
February 2005....................................         2           280,800.00           0.16
April 2005.......................................         1            39,891.73           0.02
August 2005......................................         1           149,052.37           0.08
September 2005...................................         5           482,356.81           0.27
October 2005.....................................         7           689,800.95           0.38
November 2005....................................       278        32,163,966.38          17.94
December 2005....................................       212        23,802,844.30          13.27
January 2006.....................................       174        19,552,576.40          10.90
February 2006....................................         1           171,246.00           0.10
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

                                       S-39


                 LOAN BALANCES OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF LOAN BALANCES ($)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
14,969 - 15,000..................................         1      $     14,969.07           0.01%
15,001 - 20,000..................................         1            17,237.64           0.01
20,001 - 25,000..................................         6           141,569.02           0.08
25,001 - 30,000..................................        23           657,760.47           0.37
30,001 - 35,000..................................        27           903,465.48           0.50
35,001 - 40,000..................................        51         1,934,466.95           1.08
40,001 - 45,000..................................        48         2,057,647.35           1.15
45,001 - 50,000..................................        52         2,479,857.53           1.38
50,001 - 55,000..................................        65         3,437,885.09           1.92
55,001 - 60,000..................................        74         4,280,910.32           2.39
60,001 - 65,000..................................        54         3,382,721.27           1.89
65,001 - 70,000..................................        79         5,357,218.70           2.99
70,001 - 75,000..................................        82         5,941,589.69           3.31
75,001 - 80,000..................................        76         5,913,434.40           3.30
80,001 - 85,000..................................        55         4,553,247.58           2.54
85,001 - 90,000..................................        62         5,466,800.40           3.05
90,001 - 95,000..................................        43         3,977,373.80           2.22
95,001 - 100,000.................................        63         6,167,622.84           3.44
100,001 - 105,000................................        40         4,108,575.19           2.29
105,001 - 110,000................................        39         4,213,568.78           2.35
110,001 - 115,000................................        39         4,385,382.33           2.45
115,001 - 120,000................................        52         6,111,609.25           3.41
120,001 - 125,000................................        39         4,785,860.74           2.67
125,001 - 130,000................................        36         4,590,636.67           2.56
130,001 - 135,000................................        35         4,646,105.89           2.59
135,001 - 140,000................................        36         4,959,700.84           2.77
140,001 - 145,000................................        24         3,440,637.26           1.92
145,001 - 150,000................................        35         5,186,392.57           2.89
150,001 - 200,000................................       197        34,340,775.64          19.15
200,001 - 250,000................................       102        22,682,624.45          12.65
250,001 - 300,000................................        55        15,156,615.51           8.45
300,001 - 319,667................................        13         4,023,225.73           2.24
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the average outstanding Loan Balance
    of the Group II Home Equity Loans is approximately $111,793.95.

                                       S-40


          TYPES OF MORTGAGED PROPERTIES OF GROUP II HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
PROPERTY TYPE                                         LOANS        LOAN BALANCE       LOAN BALANCE
- -------------                                      -----------   ----------------   ----------------
                                                                           
Single Family....................................     1,441      $158,396,590.60          88.33%
PUD..............................................        69         9,905,413.02           5.52
Condominium......................................        52         6,277,575.58           3.50
Two- to Four-Family..............................        15         1,933,560.33           1.08
Townhouse........................................        13         1,693,387.31           0.94
Manufactured Housing.............................        14         1,110,961.61           0.62
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

          ORIGINAL TERMS TO MATURITY OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL TERM TO MATURITY (MONTHS)                    LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------------------------                 -----------   ----------------   ----------------
                                                                           
240..............................................         1      $     59,410.79           0.03%
301 - 360........................................     1,603       179,258,077.66          99.97
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Term
    to Maturity of the Group II Home Equity Loans is approximately 360 months.

          REMAINING TERMS TO MATURITY OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
REMAINING TERM TO MATURITY (MONTHS)                   LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------------                -----------   ----------------   ----------------
                                                                           
239 - 240........................................         1      $     59,410.79           0.03%
301 - 360........................................     1,603       179,258,077.66          99.97
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Remaining Term
    to Maturity of the Group II Home Equity Loans is approximately 359 months.

                   SEASONING OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
SEASONING (MONTHS)                                    LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------                                 -----------   ----------------   ----------------
                                                                           
0................................................       458      $ 51,880,391.51          28.93%
1 - 9............................................     1,146       127,437,096.94          71.07
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Seasoning of
    the Group II Home Equity Loans is approximately one month.

                 OCCUPANCY STATUS OF GROUP II HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
OCCUPANCY STATUS                                      LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------                                   -----------   ----------------   ----------------
                                                                           
Primary..........................................     1,576      $177,047,196.98          98.73%
Investor.........................................        19         1,625,566.75           0.91
Second Home......................................         9           644,724.72           0.36
                                                      -----      ---------------         ------
TOTAL............................................     1,604      $179,317,488.45         100.00%
                                                      =====      ===============         ======
</Table>

                                       S-41


               DOCUMENTATION TYPES OF GROUP II HOME EQUITY LOANS

<Table>
<Caption>
                                                            NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                           HOME EQUITY   CALCULATION DATE   CALCULATION DATE
DOCUMENTATION TYPE (1)                                        LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------------                                     -----------   ----------------   ----------------
                                                                                   
Full Documentation.......................................     1,389      $151,116,546.13          84.27%
Stated Documentation.....................................       152        19,334,746.97          10.78
Limited Documentation....................................        63         8,866,195.35           4.94
                                                              -----      ---------------         ------
TOTAL....................................................     1,604      $179,317,488.45         100.00%
                                                              =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Guidelines
    Applicable to the Home Equity Loans" in the prospectus for a description of
    CHEC's documentation programs.

                  CREDIT GRADES OF GROUP II HOME EQUITY LOANS

<Table>
<Caption>
                                                            NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                           HOME EQUITY   CALCULATION DATE   CALCULATION DATE
CREDIT GRADE (1)                                              LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------                                           -----------   ----------------   ----------------
                                                                                   
A+.......................................................        49      $  6,305,557.61           3.52%
A-1......................................................       445        57,774,091.73          32.22
A-2......................................................       596        68,877,974.00          38.41
B........................................................       263        26,131,334.48          14.57
C-1......................................................       181        14,914,657.52           8.32
C-2......................................................        68         5,212,745.16           2.91
D........................................................         2           101,127.95           0.06
                                                              -----      ---------------         ------
TOTAL....................................................     1,604      $179,317,488.45         100.00%
                                                              =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Criteria of the
    Seller" in the prospectus for a description of CHEC's credit grades and
    underwriting criteria.

      ORIGINAL CREDIT SCORE DISTRIBUTION OF GROUP II HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                            NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                           HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL CREDIT SCORE RANGE(2)                                LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------------------                             -----------   ----------------   ----------------
                                                                                   
Not Available(3).........................................         5      $    411,457.10           0.23%
426 - 450................................................         2           131,659.80           0.07
451 - 475................................................        20         1,167,721.81           0.65
476 - 500................................................        68         5,505,828.32           3.07
501 - 525................................................       221        22,916,086.59          12.78
526 - 550................................................       330        36,080,303.35          20.12
551 - 575................................................       269        30,481,615.53          17.00
576 - 600................................................       232        25,446,755.60          14.19
601 - 625................................................       210        26,123,683.84          14.57
626 - 650................................................       124        15,608,021.14           8.70
651 - 675................................................        64         8,399,549.56           4.68
676 - 700................................................        37         4,363,499.02           2.43
701 - 725................................................        12         1,392,161.84           0.78
726 - 750................................................         6           767,762.59           0.43
751 - 775................................................         3           389,560.25           0.22
776 - 777................................................         1           131,822.11           0.07
                                                              -----      ---------------         ------
TOTAL....................................................     1,604      $179,317,488.45         100.00%
                                                              =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Credit
    Score of the Group II Home Equity Loans (excluding home equity loans for
    which a credit score is not available) is approximately 576.
(2) The statistical credit score based on the borrower's historical credit data
    obtained by the originator of the Home Equity Loan through one or more of
    the three major credit bureaus in connection with the origination of the
    Home Equity Loan.
(3) Home Equity Loans indicated as having a credit score that is "not available"
    consist of Home Equity Loans where no credit score can be obtained for the
    related borrower.

                                       S-42


GROUP III HOME EQUITY LOANS

     The Group III Home Equity Loans consist of a Group of Home Equity Loans,
some of which conform and some of which do not conform to certain agency
guidelines with respect to the principal balance of such Home Equity Loans.

     The following summary information with respect to the Group III Home Equity
Loans is as of the Statistical Calculation Date:

<Table>
<Caption>
                                                              SUMMARY STATISTICS    RANGE (IF APPROPRIATE)
                                                              ------------------    ----------------------
                                                                             
Avg. Outstanding Principal Balance..........................        $108,817.88    $14,741.16 to $628,562.79
Wtd. Avg. Coupon Rate (approximate).........................             8.512%            5.000% to 13.450%
Wtd. Avg. Gross Margin (approximate)........................             8.380%            3.200% to 12.950%
Wtd. Avg. Maximum Rate (approximate)(1).....................            15.463%           11.900% to 20.450%
Wtd. Avg. Minimum Rate (approximate)(1).....................             8.512%            5.000% to 13.450%
Wtd. Avg. Original Loan-to-Value Ratio (approximate)........             80.25%            14.63% to 100.00%
Wtd. Avg. Original Term to Maturity (approximate)...........         358 months            120 to 360 months
Wtd. Avg. Remaining Term to Maturity (approximate)..........         357 months            120 to 360 months
Wtd. Avg. Original Credit Score (approximate)(2)............                575                   421 to 777
Maximum Seasoning...........................................          73 months
Ratio of First to Second Liens..............................      100.00%/0.00%
Outstanding Principal Balance of Loans Secured by First
  Liens
  Two- to Four-Family Properties............................      $1,244,947.83
  All Other Properties......................................    $177,978,095.48
Balloon Payments (as a percent of the aggregate outstanding
  loan balance).............................................              0.00%
Latest Maturity Date........................................   February 1, 2033
30 to 59 day Delinquencies (as a percent of the aggregate
  outstanding loan balance)(3)..............................              1.07%
Six-Month Adjustable Rate Loans(4)
  Percentage of Aggregate Outstanding
  Group III Principal Loan Balance..........................             18.63%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................           5 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)...........................................             1.000%
2/28 Adjustable Rate Loans(6)
  Percentage of Aggregate Outstanding Group III Principal
    Loan Balance............................................             78.12%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................          23 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             2.040%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
3/27 Adjustable Rate Loans(7)
  Percentage of Aggregate Outstanding Group III Principal
    Loan Balance............................................              3.25%
  Wtd. Avg. Remaining Period to Coupon Rate Adjustment
    (approximate)...........................................          35 months
  Wtd. Avg. Initial Interest Rate Adjustment Cap
    (approximate)(5)........................................             2.701%
  Wtd. Avg. Semi-annual Interest Rate Adjustment Cap
    (approximate)(5)........................................             1.000%
</Table>

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

(1) The "Maximum Rates" or "Minimum Rates" are the highest and lowest rates,
    respectively, at which interest may accrue on the Group III Home Equity
    Loans.
(2) Excludes 11 Home Equity Loans for which a credit score is not available.
(3) Approximately 63.94% of the outstanding loan balance of the Group III Home
    Equity Loans had first monthly payments due on or after January 1, 2003, so
    that it was not possible for these loans to be 30 days past due as of the
    Statistical Calculation Date.
(4) "Six-Month Adjustable Rate Loans" have their first adjustment date six
    months following their date of origination, and adjust semiannually
    thereafter, based on six-month LIBOR plus a margin, subject to certain
    limitations.
(5) Above the then current coupon rate.
(6) "2/28 Adjustable Rate Loans" have their first adjustment date two years
    after the date of origination, and adjust semiannually thereafter, based on
    six-month LIBOR plus a margin, subject to certain limitations.
(7) "3/27 Adjustable Rate Loans" have their first adjustment date three years
    after the date of origination, and adjust semiannually thereafter, based on
    six-month LIBOR plus a margin, subject to certain limitations.

     The tables set forth below contain approximate statistical information as
of the Statistical Calculation Date regarding the Group III Home Equity Loans.
The sum of the percentage columns in the following tables may not equal 100% due
to rounding.

                                       S-43


   GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES OF GROUP III HOME EQUITY
                                    LOANS(1)

<Table>
<Caption>
                                                            NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                           HOME EQUITY   CALCULATION DATE   CALCULATION DATE
STATE                                                         LOANS        LOAN BALANCE       LOAN BALANCE
- -----                                                      -----------   ----------------   ----------------
                                                                                   
Arizona..................................................        37      $  4,220,054.92           2.35%
Arkansas.................................................        15         1,091,352.34           0.61
California...............................................       137        29,241,109.60          16.32
Colorado.................................................        26         5,258,389.90           2.93
Connecticut..............................................        10           875,885.93           0.49
Delaware.................................................         4           419,299.90           0.23
Florida..................................................        93        10,645,592.19           5.94
Idaho....................................................         4           364,917.69           0.20
Illinois.................................................        16         1,649,896.94           0.92
Indiana..................................................        57         5,159,618.61           2.88
Iowa.....................................................        26         1,590,968.86           0.89
Kansas...................................................        18         1,548,445.33           0.86
Kentucky.................................................        53         4,924,768.01           2.75
Louisiana................................................        61         4,475,492.82           2.50
Maine....................................................        16         2,256,136.31           1.26
Maryland.................................................         6           867,125.83           0.48
Massachusetts............................................        16         3,144,140.05           1.75
Michigan.................................................       120        10,864,500.52           6.06
Minnesota................................................         7           828,305.30           0.46
Mississippi..............................................        50         3,748,795.45           2.09
Missouri.................................................        73         6,218,305.69           3.47
Montana..................................................         5           392,446.76           0.22
Nebraska.................................................        10           547,146.42           0.31
Nevada...................................................         7           855,176.77           0.48
New Hampshire............................................         9         1,566,324.49           0.87
New Jersey...............................................        51         7,901,913.46           4.41
New Mexico...............................................        11           915,802.55           0.51
New York.................................................        36         4,284,059.26           2.39
North Carolina...........................................        66         6,731,965.13           3.76
Ohio.....................................................       133        10,915,144.70           6.09
Oklahoma.................................................        33         2,237,972.32           1.25
Oregon...................................................         6           753,997.18           0.42
Pennsylvania.............................................        66         5,541,100.78           3.09
Rhode Island.............................................         7         1,046,736.98           0.58
South Carolina...........................................        15         1,338,760.54           0.75
South Dakota.............................................         1            72,900.00           0.04
Tennessee................................................        56         5,409,059.15           3.02
Texas....................................................       120        11,138,412.04           6.21
Utah.....................................................        11         1,564,680.32           0.87
Vermont..................................................         1            61,949.37           0.03
Virginia.................................................        48         6,674,981.60           3.72
Washington...............................................        23         2,575,790.22           1.44
West Virginia............................................         6           264,539.36           0.15
Wisconsin................................................        77         6,567,465.74           3.66
Wyoming..................................................         4           471,615.98           0.26
                                                              -----      ---------------         ------
TOTAL....................................................     1,647      $179,223,043.31         100.00%
                                                              =====      ===============         ======
</Table>

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

(1) Determined by property address designated as such in the related mortgage.

                                       S-44


        ORIGINAL LOAN-TO-VALUE RATIOS OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)            LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------------------------------         -----------   ----------------   ----------------
                                                                           
14.63 - 15.00....................................         1      $     35,100.00           0.02%
15.01 - 20.00....................................         6           185,592.71           0.10
20.01 - 25.00....................................         8           272,935.66           0.15
25.01 - 30.00....................................         4           169,968.60           0.09
30.01 - 35.00....................................        13           711,491.13           0.40
35.01 - 40.00....................................         7           309,604.69           0.17
40.01 - 45.00....................................        20         1,572,611.69           0.88
45.01 - 50.00....................................        28         1,531,654.76           0.85
50.01 - 55.00....................................        31         2,407,734.08           1.34
55.01 - 60.00....................................        48         3,464,912.78           1.93
60.01 - 65.00....................................        61         4,631,454.35           2.58
65.01 - 70.00....................................       125        11,835,412.52           6.60
70.01 - 75.00....................................       164        15,717,224.07           8.77
75.01 - 80.00....................................       337        38,639,099.72          21.56
80.01 - 85.00....................................       258        28,431,419.17          15.86
85.01 - 90.00....................................       479        61,101,311.83          34.09
90.01 - 95.00....................................        50         6,948,790.85           3.88
95.01 - 100.00...................................         7         1,256,724.70           0.70
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original
    Loan-to-Value Ratio of the Group III Home Equity Loans is approximately
    80.25%.

             CURRENT COUPON RATES OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF CURRENT COUPON RATES (%)                     LOANS        LOAN BALANCE       LOAN BALANCE
- ---------------------------------                  -----------   ----------------   ----------------
                                                                           
5.000............................................         1      $     79,400.14           0.04%
5.001 - 5.500....................................         9         1,333,038.01           0.74
5.501 - 6.000....................................        27         3,712,327.20           2.07
6.001 - 6.500....................................        46         7,191,126.78           4.01
6.501 - 7.000....................................       126        19,639,146.21          10.96
7.001 - 7.500....................................       145        19,866,612.90          11.08
7.501 - 8.000....................................       202        24,336,080.41          13.58
8.001 - 8.500....................................       146        16,870,556.64           9.41
8.501 - 9.000....................................       253        25,806,215.77          14.40
9.001 - 9.500....................................       172        17,859,208.88           9.96
9.501 - 10.000...................................       215        19,543,565.27          10.90
10.001 - 10.500..................................       123         9,242,205.52           5.16
10.501 - 11.000..................................       117         9,206,738.00           5.14
11.001 - 11.500..................................        42         3,097,124.49           1.73
11.501 - 12.000..................................        15         1,049,648.13           0.59
12.001 - 12.500..................................         4           150,305.99           0.08
12.501 - 13.000..................................         2           158,367.69           0.09
13.001 - 13.450..................................         2            81,375.28           0.05
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Coupon Rate of
    the Group III Home Equity Loans is approximately 8.512%.

                                       S-45


                GROSS MARGINS OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF GROSS MARGINS (%)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
3.200 - 3.500....................................         1      $     70,950.89           0.04%
4.001 - 4.500....................................         2           375,806.17           0.21
4.501 - 5.000....................................         4           717,269.08           0.40
5.001 - 5.500....................................         7         1,203,841.86           0.67
5.501 - 6.000....................................        23         3,727,542.04           2.08
6.001 - 6.500....................................        56         7,225,397.77           4.03
6.501 - 7.000....................................       118        17,710,583.45           9.88
7.001 - 7.500....................................       164        22,599,122.27          12.61
7.501 - 8.000....................................       172        21,425,234.03          11.95
8.001 - 8.500....................................       176        19,941,164.43          11.13
8.501 - 9.000....................................       224        23,803,525.38          13.28
9.001 - 9.500....................................       186        19,149,980.10          10.68
9.501 - 10.000...................................       183        16,138,348.90           9.00
10.001 - 10.500..................................       147        11,060,384.18           6.17
10.501 - 11.000..................................       132        10,360,098.48           5.78
11.001 - 11.500..................................        35         2,788,319.95           1.56
11.501 - 12.000..................................        14           818,910.67           0.46
12.501 - 12.950..................................         3           106,563.66           0.06
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Gross Margin of
    the Group III Home Equity Loans is approximately 8.380%.

                MAXIMUM RATES OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF MAXIMUM RATES (%)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
11.900 - 12.000..................................         2      $    223,400.14           0.12%
12.001 - 12.500..................................        10         1,575,664.87           0.88
12.501 - 13.000..................................        28         3,912,155.00           2.18
13.001 - 13.500..................................        48         7,415,951.34           4.14
13.501 - 14.000..................................       137        20,639,211.68          11.52
14.001 - 14.500..................................       149        20,212,494.78          11.28
14.501 - 15.000..................................       204        24,771,312.62          13.82
15.001 - 15.500..................................       149        17,635,449.33           9.84
15.501 - 16.000..................................       244        24,903,844.41          13.90
16.001 - 16.500..................................       168        17,077,276.50           9.53
16.501 - 17.000..................................       212        19,000,537.32          10.60
17.001 - 17.500..................................       117         8,445,911.91           4.71
17.501 - 18.000..................................       114         8,873,011.83           4.95
18.001 - 18.500..................................        42         3,097,124.49           1.73
18.501 - 19.000..................................        16         1,182,827.44           0.66
19.001 - 19.500..................................         4           150,305.99           0.08
19.501 - 20.000..................................         1            25,188.38           0.01
20.001 - 20.450..................................         2            81,375.28           0.05
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Maximum Rate of
    the Group III Home Equity Loans is approximately 15.463%.

                                       S-46


         NEXT INTEREST ADJUSTMENT DATES OF GROUP III HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
NEXT INTEREST ADJUSTMENT DATE                         LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------                      -----------   ----------------   ----------------
                                                                           
February 2003....................................         2      $    104,902.52           0.06%
March 2003.......................................         2           308,685.10           0.17
April 2003.......................................         1            91,657.15           0.05
May 2003.........................................       133        13,948,043.22           7.78
June 2003........................................       111        11,119,163.40           6.20
July 2003........................................        73         7,881,198.78           4.40
May 2004.........................................         1           138,891.75           0.08
July 2004........................................         3           134,760.21           0.08
September 2004...................................         2           158,639.82           0.09
October 2004.....................................        17         2,343,621.38           1.31
November 2004....................................       420        46,149,941.94          25.75
December 2004....................................       422        45,850,561.08          25.58
January 2005.....................................       419        45,030,736.14          25.13
February 2005....................................         2           132,300.00           0.07
November 2005....................................         5         1,115,865.01           0.62
December 2005....................................        18         2,805,043.48           1.57
January 2006.....................................        16         1,909,032.33           1.07
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

                                       S-47


                LOAN BALANCES OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
RANGE OF LOAN BALANCES ($)                            LOANS        LOAN BALANCE       LOAN BALANCE
- --------------------------                         -----------   ----------------   ----------------
                                                                           
14,741 - 15,000..................................         1      $     14,741.16           0.01%
15,001 - 20,000..................................         7           128,447.83           0.07
20,001 - 25,000..................................        25           602,458.76           0.34
25,001 - 30,000..................................        33           928,186.80           0.52
30,001 - 35,000..................................        43         1,417,538.98           0.79
35,001 - 40,000..................................        51         1,925,462.96           1.07
40,001 - 45,000..................................        60         2,566,444.71           1.43
45,001 - 50,000..................................        69         3,294,360.49           1.84
50,001 - 55,000..................................        75         3,951,007.68           2.20
55,001 - 60,000..................................        89         5,153,021.20           2.88
60,001 - 65,000..................................        77         4,846,596.98           2.70
65,001 - 70,000..................................        92         6,242,322.96           3.48
70,001 - 75,000..................................        79         5,744,444.55           3.21
75,001 - 80,000..................................        64         4,966,029.85           2.77
80,001 - 85,000..................................        61         5,052,038.73           2.82
85,001 - 90,000..................................        60         5,273,585.24           2.94
90,001 - 95,000..................................        51         4,727,762.15           2.64
95,001 - 100,000.................................        73         7,107,684.86           3.97
100,001 - 105,000................................        45         4,625,442.45           2.58
105,001 - 110,000................................        44         4,722,197.02           2.63
110,001 - 115,000................................        36         4,045,773.56           2.26
115,001 - 120,000................................        38         4,482,852.01           2.50
120,001 - 125,000................................        24         2,942,170.54           1.64
125,001 - 130,000................................        36         4,592,470.24           2.56
130,001 - 135,000................................        31         4,109,861.13           2.29
135,001 - 140,000................................        27         3,717,717.55           2.07
140,001 - 145,000................................        17         2,413,629.22           1.35
145,001 - 150,000................................        18         2,660,066.06           1.48
150,001 - 200,000................................       149        25,560,876.35          14.26
200,001 - 250,000................................        70        15,658,976.03           8.74
250,001 - 300,000................................        36         9,849,260.84           5.50
300,001 - 350,000................................        26         8,539,971.87           4.76
350,001 - 400,000................................        19         7,248,924.04           4.04
400,001 - 450,000................................        11         4,752,806.63           2.65
450,001 - 500,000................................         3         1,467,247.61           0.82
500,001 - 550,000................................         5         2,668,133.43           1.49
550,001 - 600,000................................         1           593,968.05           0.33
600,001 - 628,563................................         1           628,562.79           0.35
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the average outstanding Loan Balance
    of the Group III Home Equity Loans is approximately $108,817.88.

                                       S-48


          TYPES OF MORTGAGED PROPERTIES OF GROUP III HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
PROPERTY TYPE                                         LOANS        LOAN BALANCE       LOAN BALANCE
- -------------                                      -----------   ----------------   ----------------
                                                                           
Single Family....................................     1,505      $159,519,360.58          89.01%
PUD..............................................        58        11,412,750.54           6.37
Condominium......................................        33         3,828,746.99           2.14
Townhouse........................................        28         2,199,949.04           1.23
Two- to Four-Family..............................         7         1,244,947.83           0.69
Manufactured Housing.............................        16         1,017,288.33           0.57
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

          ORIGINAL TERMS TO MATURITY OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL TERM TO MATURITY (MONTHS)                    LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------------------------                 -----------   ----------------   ----------------
                                                                           
120..............................................         1      $     64,972.00           0.04%
121 - 180........................................        16           739,469.25           0.41
181 - 240........................................        14         1,155,661.06           0.64
241 - 300........................................         1            29,704.74           0.02
301 - 360........................................     1,615       177,233,236.26          98.89
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Term
    to Maturity of the Group III Home Equity Loans is approximately 358 months.

         REMAINING TERMS TO MATURITY OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
REMAINING TERM TO MATURITY (MONTHS)                   LOANS        LOAN BALANCE       LOAN BALANCE
- -----------------------------------                -----------   ----------------   ----------------
                                                                           
120..............................................         1      $     64,972.00           0.04%
121 - 180........................................        16           739,469.25           0.41
181 - 240........................................        14         1,155,661.06           0.64
241 - 300........................................         3           232,820.08           0.13
301 - 360........................................     1,613       177,030,120.92          98.78
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Remaining Term
    to Maturity of the Group III Home Equity Loans is approximately 357 months.

                                       S-49


                  SEASONING OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
SEASONING (MONTHS)                                    LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------                                 -----------   ----------------   ----------------
                                                                           
0................................................       510      $ 54,953,267.25          30.66%
1 - 12...........................................     1,135       124,066,660.72          69.22
61 - 72..........................................         1            69,936.03           0.04
73 - 73..........................................         1           133,179.31           0.07
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Seasoning of
    the Group III Home Equity Loans is approximately one month.

                OCCUPANCY STATUS OF GROUP III HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
OCCUPANCY STATUS                                      LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------                                   -----------   ----------------   ----------------
                                                                           
Primary..........................................     1,598      $175,337,427.19          97.83%
Investor.........................................        38         2,709,384.09           1.51
Second Home......................................        11         1,176,232.03           0.66
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

               DOCUMENTATION TYPES OF GROUP III HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
DOCUMENTATION TYPE (1)                                LOANS        LOAN BALANCE       LOAN BALANCE
- ----------------------                             -----------   ----------------   ----------------
                                                                           
Full Documentation...............................     1,467      $154,848,555.93          86.40%
Stated Documentation.............................       107        12,547,789.27           7.00
Limited Documentation............................        73        11,826,698.11           6.60
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Guidelines
    Applicable to the Home Equity Loans" in the prospectus for a description of
    CHEC's documentation programs.

                  CREDIT GRADES OF GROUP III HOME EQUITY LOANS

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
CREDIT GRADE(1)                                       LOANS        LOAN BALANCE       LOAN BALANCE
- ---------------                                    -----------   ----------------   ----------------
                                                                           
A+...............................................        40      $  3,948,666.82           2.20%
A-1..............................................       484        64,319,432.79          35.89
A-2..............................................       473        53,832,141.40          30.04
B................................................       307        29,543,844.34          16.48
C-1..............................................       229        17,592,375.58           9.82
C-2..............................................       114         9,986,582.38           5.57
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) We refer you to "THE SELLER AND THE SERVICER -- Underwriting Criteria of the
    Seller" in the prospectus for a description of CHEC's credit grades and
    underwriting criteria.

                                       S-50


      ORIGINAL CREDIT SCORE DISTRIBUTION OF GROUP III HOME EQUITY LOANS(1)

<Table>
<Caption>
                                                    NUMBER OF      STATISTICAL      % OF STATISTICAL
                                                   HOME EQUITY   CALCULATION DATE   CALCULATION DATE
ORIGINAL CREDIT SCORE RANGE(2)                        LOANS        LOAN BALANCE       LOAN BALANCE
- ------------------------------                     -----------   ----------------   ----------------
                                                                           
Not Available(3).................................        11      $    735,537.27           0.41%
401 - 425........................................         1            45,147.75           0.03
426 - 450........................................         7           336,396.54           0.19
451 - 475........................................        29         1,925,633.78           1.07
476 - 500........................................        60         5,423,158.18           3.03
501 - 525........................................       232        22,427,324.98          12.51
526 - 550........................................       346        35,036,054.96          19.55
551 - 575........................................       270        29,225,607.29          16.31
576 - 600........................................       240        28,283,074.13          15.78
601 - 625........................................       194        24,559,478.79          13.70
626 - 650........................................       149        17,971,197.78          10.03
651 - 675........................................        65         7,955,769.30           4.44
676 - 700........................................        28         3,067,513.15           1.71
701 - 725........................................        10         1,636,012.68           0.91
726 - 750........................................         2           267,950.45           0.15
751 - 775........................................         2           209,500.00           0.12
776 - 777........................................         1           117,686.28           0.07
                                                      -----      ---------------         ------
TOTAL............................................     1,647      $179,223,043.31         100.00%
                                                      =====      ===============         ======
</Table>

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

(1) As of the Statistical Calculation Date, the weighted average Original Credit
    Score of the Group III Home Equity Loans (excluding home equity loans for
    which a credit score is not available) is approximately 575.

(2) The statistical credit score based on the borrower's historical credit data
    obtained by the originator of the Home Equity Loan through one or more of
    the three major credit bureaus in connection with the origination of the
    Home Equity Loan.

(3) Home Equity Loans indicated as having a credit score that is "not available"
    consist of Home Equity Loans where no credit score can be obtained for the
    related borrower.

DELINQUENCY AND LOSS EXPERIENCE

     CHEC commenced its servicing activities of home equity loans similar to the
Home Equity Loans in October 1997. The following tables set forth CHEC's
delinquency and loss experience as of the dates and for the periods indicated
with respect to (1) home equity loans originated or acquired, and serviced, by
CHEC that are warehoused in the Harwood Street Funding II, LLC mortgage loan
warehouse facility and (2) securitized home equity loans originated or acquired,
and serviced, by CHEC. These loans are similar in type to the Home Equity Loans.
No home equity loan is considered delinquent for purposes of the table until a
payment is one calendar month past due on a contractual basis. The delinquency
and loss percentages may be affected by the size and relative lack of seasoning
of this servicing portfolio which increased from approximately $1,950,237,152 at
March 31, 2000 to approximately $4,910,955,067 at December 31, 2002. CHEC
believes that as the existing loan portfolio becomes more seasoned, the rate of
delinquencies, loan losses, foreclosures and REO properties will increase.
Accordingly, the information in the tables below is for illustrative purposes
only and is not intended to indicate or predict the expected

                                       S-51


delinquency or loss experience on past, current or future pools of home equity
loans for which CHEC is the servicer.

                             DELINQUENCY EXPERIENCE
<Table>
<Caption>
                           AS OF DECEMBER 31, 2002        AS OF MARCH 31, 2002         AS OF MARCH 31, 2001
                          --------------------------   --------------------------   --------------------------
                          BY NUMBER     BY DOLLAR      BY NUMBER     BY DOLLAR      BY NUMBER     BY DOLLAR
                          OF LOANS        AMOUNT       OF LOANS        AMOUNT       OF LOANS        AMOUNT
                          ---------   --------------   ---------   --------------   ---------   --------------
                                                                              
Portfolio(1)............   68,061     $4,910,955,067    60,689     $4,218,240,230    48,382     $3,194,662,766
Delinquency Percentage
 30-59 days.............     3.82%              3.09%     2.98%              2.44%     2.43%              2.23%
 60-89 days.............     1.38%              1.17%     1.02%              0.90%     0.88%              0.83%
 90 days and over.......     3.86%              3.45%     3.58%              3.33%     2.88%              2.91%
                           ------     --------------    ------     --------------    ------     --------------
Total Delinquency
 Percentage(2)(3).......     9.06%              7.71%     7.58%              6.68%     6.19%              5.97%
                           ======     ==============    ======     ==============    ======     ==============
Percentage of REO
 Properties.............     1.89%              1.82%     1.56%              1.60%     1.02%              0.99%

<Caption>
                             AS OF MARCH 31, 2000
                          --------------------------
                          BY NUMBER     BY DOLLAR
                          OF LOANS        AMOUNT
                          ---------   --------------
                                
Portfolio(1)............   29,234     $1,950,237,152
Delinquency Percentage
 30-59 days.............     1.48%              1.41%
 60-89 days.............     0.55%              0.52%
 90 days and over.......     2.31%              2.25%
                           ------     --------------
Total Delinquency
 Percentage(2)(3).......     4.34%              4.18%
                           ======     ==============
Percentage of REO
 Properties.............     0.63%              0.60%
</Table>

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

(1) Portfolio includes (i) loans originated or acquired, and serviced, by CHEC
    that are warehoused in the Harwood Street Funding II, LLC mortgage loan
    warehouse facility and (ii) securitized loans originated or acquired, and
    serviced, by CHEC.

(2) Excludes REO properties.

(3) Totals may not sum due to rounding.

                                LOSS EXPERIENCE

<Table>
<Caption>
                              NINE MONTHS ENDED   FISCAL YEAR ENDED   FISCAL YEAR ENDED   FISCAL YEAR ENDED
                              DECEMBER 31, 2002    MARCH 31, 2002      MARCH 31, 2001      MARCH 31, 2000
                                DOLLAR AMOUNT       DOLLAR AMOUNT       DOLLAR AMOUNT       DOLLAR AMOUNT
                              -----------------   -----------------   -----------------   -----------------
                                                                              
Average Portfolio(1)........   $4,546,683,599      $3,771,149,660      $2,426,991,892      $1,462,098,137
Net Losses(2)...............       40,368,928          32,555,537          18,673,245           6,125,840
Net Losses as a Percentage
  of Average Portfolio(3)...             1.18%               0.86%               0.77%               0.42%
</Table>

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

(1) "Average Portfolio" during the period is the arithmetic average of the
    principal balances of the loans outstanding on the last day of each month
    during the period. Portfolio includes (i) loans originated or acquired, and
    serviced, by CHEC that are warehoused in the Harwood Street Funding II, LLC
    mortgage loan warehouse facility and (ii) securitized loans originated or
    acquired, and serviced, by CHEC.

(2) "Net Losses" means gross losses minus recoveries.

(3) For the nine months ended December 31, 2002, "Net Losses as a Percentage of
    Average Portfolio" is annualized by dividing "Net Losses" by 3 and
    multiplying the result by 4.

                      PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal payments on each class of Offered Certificates, other
than the Class A-IO certificates, the aggregate amount of distributions on each
class of Offered Certificates and the yield to maturity of each class of Offered
Certificates will be related to the rate and timing of payments of principal on
the Home Equity Loans. The rate of principal payments on the Home Equity Loans
will in turn be affected by the amortization schedules of the Home Equity Loans,
by the rate of principal prepayments on the Home Equity Loans (including for
this purpose prepayments resulting from refinancings of the loans or
liquidations of the loans due to defaults, casualties, condemnations and
repurchases by CHEC or purchases by the Servicer of delinquent home equity
loans) and by realized

                                       S-52


losses on the Home Equity Loans. Certain of the Home Equity Loans may be prepaid
by the mortgagors at any time without penalty. Certain of the Home Equity Loans
are subject to penalties for prepayments.

PREPAYMENTS

     Prepayments, liquidations and purchases of the Home Equity Loans (including
any optional purchase by the Servicer of a delinquent Home Equity Loan, the
purchase of all the Home Equity Loans by an affiliate of the Servicer in
connection with the termination of the Trust and the sale of the Trust assets
pursuant to the auction) will result in distributions on the Offered
Certificates, other than the Class A-IO Certificates, of principal amounts which
would otherwise be distributed over the remaining terms of the Home Equity
Loans. Since the rate of payment of principal of the Home Equity Loans will
depend on future events and a variety of factors, no assurance can be given as
to the rate or timing of principal prepayments. The extent to which the yield to
maturity of an Offered Certificate may vary from the anticipated yield will
depend upon the degree to which an Offered Certificate is purchased at a
discount or premium, and the degree to which the timing of payments on the
Offered Certificate is sensitive to prepayments, liquidations and purchases of
the Home Equity Loans.

     The rate of prepayment on the Home Equity Loans cannot be predicted. As of
the Statistical Calculation Date, approximately 39.52% of the Group I Home
Equity Loans, approximately 25.63% of the Group II Home Equity Loans and
approximately 22.21% of the Group III Home Equity Loans may be prepaid in whole
or in part at any time without penalty. Generally, home equity loans are not
viewed by borrowers as permanent financing. Accordingly, the Home Equity Loans
may experience a higher rate of prepayment than traditional mortgage loans. The
prepayment experience of the Trust with respect to the Home Equity Loans may be
affected by a wide variety of factors, including economic conditions, prevailing
interest rate levels, the availability of alternative financing and homeowner
mobility and changes affecting the deductibility for Federal income tax purposes
of interest payments on home equity loans. All of the Home Equity Loans will
contain "due-on-sale" provisions, and the Servicer is required by the Agreement
to enforce the provisions, unless the enforcement is not permitted by applicable
law or the Servicer, in a manner consistent with reasonable commercial practice,
permits the purchaser of the related Mortgaged Property to assume the Home
Equity Loan. The enforcement of a "due-on-sale" provision will have the same
effect as a prepayment of the related Home Equity Loan. The rate of prepayment
of the Home Equity Loans may also be affected by the extent to which the Home
Equity Loans provide for the payment of a penalty in connection with a
prepayment and the amount of the penalty.

     We refer you to "CERTAIN LEGAL ASPECTS OF THE HOME EQUITY
LOANS -- Due-on-Sale Clauses in Home Equity Loans" in the prospectus for more
detail.

     As with fixed rate obligations generally, the rate of prepayment on a pool
of home equity loans with fixed rates, including the Group I Home Equity Loans,
is affected by prevailing market rates for home equity loans of a comparable
term and risk level. When the market interest rate is below the mortgage coupon,
mortgagors may have an increased incentive to refinance their home equity loans.
Depending on prevailing market rates, the future outlook for market rates and
economic conditions generally, some mortgagors may sell or refinance mortgaged
properties in order to realize their equity in the mortgaged properties, to meet
cash flow needs or to make other investments. The prepayment behavior of the
2/28 and 3/27 adjustable rate loans may differ from that of the other Home
Equity Loans. As a 2/28 or 3/27 adjustable rate loan approaches its initial
adjustment date, the borrower may become more likely to refinance the loan to
avoid an increase in the coupon rate, even if fixed rate loans are only
available at rates that are slightly lower or higher than the coupon rate before
adjustment. The existence of the applicable periodic rate cap, lifetime cap and
lifetime floor also may affect the likelihood of prepayments resulting from
refinancings. As is the case with conventional fixed rate home equity loans,
adjustable rate home equity loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable rate home equity loans could be
subject to higher prepayment rates than if prevailing interest rates remain
constant because the availability of fixed rate home equity loans at competitive
rates may encourage mortgagors to refinance

                                       S-53


their adjustable rate home equity loans to "lock in" a lower fixed interest
rate. However, no assurance can be given as to the level of prepayments that the
Home Equity Loans will experience. Furthermore, with respect to up to 10% of the
aggregate Loan Balance of the Home Equity Loans as of the Cut-Off Date, the
Depositor may deliver all or a portion of each related mortgage file to the
Trustee or the Custodian on behalf of the Trustee no later than 20 days after
the Closing Date. Should the Seller fail to deliver all or a portion of any
mortgage file to the Depositor or other designee of the Depositor or, at the
Depositor's direction, to the Trustee or the Custodian on behalf of the Trustee,
within that period, the Seller will be required (i) to use its best efforts to
deliver a replacement Home Equity Loan satisfying the criteria specified in the
Agreement for the related delayed delivery Home Equity Loan or (ii) if no such
replacement Home Equity Loan has been delivered within the time period specified
in the Agreement, to repurchase the related delayed delivery Home Equity Loan.
Any repurchases pursuant to this provision would also have the effect of
accelerating the rate of prepayments on the Home Equity Loans.

PROJECTED YIELDS

     On each Distribution Date, the Principal Distribution Amount will reflect
the total amount in respect of principal received with respect to all three Home
Equity Loan Groups in the related Remittance Period, as adjusted by the
overcollateralization provisions described in this prospectus supplement. The
Principal Distribution Amount will be allocated between the Senior Certificates
in each Certificate Group generally based on the relative decline of the
aggregate outstanding Loan Balance of the related Home Equity Loan Group during
the applicable Remittance Period, regardless of the amount of principal actually
received with respect to the Home Equity Loan Group related to a particular
Certificate Group. Depending on the rate of payments of principal and/or the
rate of Realized Losses on the Home Equity Loans in a Home Equity Loan Group
relative to the rates experienced with respect to the Home Equity Loans in the
other Home Equity Loan Groups, the Senior Certificates in a Certificate Group
may receive principal distributions faster or slower than would have been the
case were distributions based solely on the principal collections for the
related Home Equity Loan Group. The relative rates of principal payments may
change over time and may be affected by different factors. For example, the Home
Equity Loans with fixed interest rates may prepay at faster rates than the Home
Equity Loans with adjustable interest rates in response to a given decline in
market interest rates because adjustable interest rates would readjust based on
current rates. As a result of this method of allocating the Principal
Distribution Amount, it may be more difficult to analyze the potential weighted
average lives of the Senior Certificates and the related yields to maturity.

     Excess Interest (as defined in "DESCRIPTION OF THE
CERTIFICATES -- Glossary" below) for the Home Equity Loans will be distributed
in reduction of the Certificate Principal Balance of the Offered Certificates
then entitled to distributions of principal on each Distribution Date to the
extent that the then required overcollateralization amount exceeds the actual
overcollateralization amount or, during the period overcollateralization is not
required, to the extent of any Realized Losses that would otherwise be allocated
to the Subordinate Certificates. If purchased at a premium or a discount, the
yield to maturity on an Offered Certificate will be affected by the rate at
which the Excess Interest for the Home Equity Loans is distributed in reduction
of the applicable Certificate Principal Balance of the Offered Certificates. If
the actual rate of the Excess Interest distribution is slower than the rate
anticipated by an investor who purchases an Offered Certificate, and
particularly a Subordinate Certificate, at a discount, the actual yield to the
investor will be lower than the investor's anticipated yield. If the actual rate
of the Excess Interest distribution is faster than the rate anticipated by an
investor who purchases an Offered Certificate at a premium, the actual yield to
the investor will be lower than the investor's anticipated yield. The amount of
Excess Interest available for distribution on any Distribution Date will be
affected by the actual amount of interest received, advanced, collected or
recovered in respect of the Home Equity Loans during the related Remittance
Period and the amount will be influenced by changes in the weighted average of
the coupon rates of the Home Equity Loans resulting from prepayments and
liquidations. The amount of Excess Interest distributions applied in reduction
of the Certificate Principal Balance of the Offered Certificates on each
Distribution Date will be based on the then required overcollateralization
amount or, during the

                                       S-54


period overcollateralization is not required, on the amount of any Realized
Losses that would otherwise be allocated to the Subordinate Certificates. Once
the required level of overcollateralization is reached, the application of
Excess Interest to accelerate overcollateralization will cease, unless necessary
to maintain the required overcollateralization amount.

     In addition, if the clean-up call option is not exercised on the date upon
which it first could have been exercised, then on the third Distribution Date
following such date, and on each Distribution Date thereafter, the amounts that
otherwise would have been payable to the Non-Offered Certificates will be paid
to the Offered Certificates as an additional principal distribution amount. Such
additional principal distributions may result in an accelerated rate of
amortization of the related Offered Certificates and affect the weighted average
life and yield on your investment. The timing in which the clean-up call may
first be exercised and in which the resulting auction process to sell the Home
Equity Loans would occur will be affected by prepayments in all three Groups.

     We refer you to "DESCRIPTION OF THE CERTIFICATES -- Credit Enhancement --
Overcollateralization Resulting from Cash Flow Structure" in this prospectus
supplement for more detail.

SUBORDINATE CERTIFICATES

     The Subordinate Certificates provide credit enhancement for the Senior
Certificates in all three Home Equity Loan Groups and may absorb losses on the
Home Equity Loans in any Home Equity Loan Group. The weighted average lives of,
and the yields to maturity on, the Subordinate Certificates, in reverse order of
their relative payment priorities, will be progressively more sensitive to the
rate and timing of borrower defaults and the severity of ensuing losses on the
Home Equity Loans. If the actual rate and severity of losses on the Home Equity
Loans is higher than those assumed by a holder of a Subordinate Certificate, the
actual yield to maturity on the holder's certificate may be lower than the yield
expected by the holder based on that assumption. Realized Losses on the Home
Equity Loans will reduce the Certificate Principal Balance of the class of
Subordinate Certificates then outstanding with lowest relative payment priority
if and to the extent that the aggregate of the Certificate Principal Balances of
all classes of Certificates, following all distributions on a Distribution Date,
exceeds the aggregate principal balance of the Home Equity Loans. As a result of
these reductions, less interest will accrue on that class of Subordinate
Certificates than otherwise would be the case.

     In addition, the Subordinate Certificates will not be entitled to any
principal distributions prior to the Stepdown Date or during the continuation of
a Trigger Event, unless the Certificate Principal Balances of all of the
Certificates with a higher relative payment priority, other than the Class A-IO
Certificates, have been paid in full. Because of the disproportionate
distribution of principal to the Senior Certificates, depending on the timing of
Realized Losses, defaults and delinquencies on the Home Equity Loans, the
weighted average lives of the Subordinate Certificates may be longer than would
otherwise be the case.

PAYMENT DELAY FEATURE OF THE FIXED RATE CERTIFICATES

     The effective yield to the Certificateholders of each class of Fixed Rate
Certificates will be lower than the yield otherwise produced by the applicable
Certificate Rate and the purchase price of the Certificates because
distributions will not be payable to the Certificateholders until the
Distribution Date following the month of accrual (without any additional
distribution of interest or earnings on the Certificates in respect of the
delay).

PRINCIPAL PAYMENT FEATURES OF THE CLASS AF-6 CERTIFICATES

     Investors in the Class AF-6 Certificates should be aware that the Class
AF-6 Certificates generally do not receive any portion of principal payments
prior to the Distribution Date occurring in April 2006; thereafter, they will
receive an increasing percentage of their pro rata share of principal payable to
the Group I Certificates based on a schedule. This percentage will, after the
Distribution Date in March 2010, exceed their pro rata share of principal. As a
result, the weighted average life of the Class AF-6

                                       S-55


Certificates may be longer or shorter than would otherwise be the case, and the
effect on the market value of the Class AF-6 Certificates of changes in market
interest rates or market yields for similar securities may be greater or lesser
than for other classes of Offered Certificates.

WEIGHTED AVERAGE LIVES

     Generally, greater than anticipated prepayments of principal will increase
the yield on Offered Certificates purchased at a price less than par and will
decrease the yield on Offered Certificates purchased at a price greater than
par. In general, the earlier prepayments of principal occur on the Home Equity
Loans, the greater the effect on the yields of the Offered Certificates. The
effect on an investor's yield due to principal prepayments on the Home Equity
Loans occurring at a rate that is faster (or slower) than the rate anticipated
by the investor in the period immediately following the issuance of the Offered
Certificates will not be entirely offset by a subsequent like reduction (or
increase) in the rate of principal payments. The weighted average lives of the
Offered Certificates will also be affected by the amount and timing of
delinquencies and defaults on the Home Equity Loans and the recoveries, if any,
on defaulted Home Equity Loans and foreclosed properties.

     The "weighted average life" of a Certificate refers to the average amount
of time that will elapse from the date of issuance to the date each dollar in
respect of principal of the Certificate is repaid. The weighted average life of
any class of the Offered Certificates will be influenced by, among other
factors, the rate at which principal payments are made on the Home Equity Loans,
including final payments made upon the maturity of Home Equity Loans for which
the related monthly payments are insufficient to fully amortize the Home Equity
Loans ("Balloon Loans").

     Prepayments of home equity loans are commonly measured relative to a
prepayment standard or model. The model used with respect to the Group I Home
Equity Loans is the prepayment assumption (the "Prepayment Assumption"). A 100%
Prepayment Assumption assumes constant prepayment rates ("CPR") of 4% per annum
of the then outstanding principal balance of the Group I Home Equity Loans in
the first month of the life of the Home Equity Loans and an additional 1.455%
(precisely 16/11%) per annum in each month thereafter until the twelfth month.
Beginning in the twelfth month and in each month thereafter during the life of
the Home Equity Loans, a 100% Prepayment Assumption assumes a CPR of 20% per
annum of the outstanding principal balance of the Group I Home Equity Loans each
month. The model used with respect to the Group II Home Equity Loans and Group
III Home Equity Loans is CPR, which is a prepayment assumption that represents a
constant assumed rate of prepayment each month relative to the then outstanding
principal balance of a pool of home equity loans for the life of the home equity
loans. Neither model purports to be a historical description of prepayment
experience or a prediction of the anticipated rate of prepayment of any pool of
home equity loans, including the Home Equity Loans to be included in the Trust.

     Since the following tables were prepared on the basis of the assumptions in
the following paragraph, there are discrepancies between characteristics of the
actual Home Equity Loans and the characteristics of the Home Equity Loans
assumed in preparing the tables set forth below. Any discrepancy may have an
effect upon the percentages of the Certificate Principal Balances outstanding
and the weighted average lives of the Offered Certificates set forth in the
tables. In addition, since the actual Home Equity Loans in the Trust will have
characteristics which differ from those assumed in preparing the tables set
forth below, the distributions of principal on the Offered Certificates may be
made earlier or later than as indicated in the tables.

     The information in the decrement tables has been prepared on the basis of
the following assumed characteristics of the Home Equity Loans and the following
additional assumptions (collectively, the "Structuring Assumptions"):

     - the Home Equity Loans consist of pools of loans with the amortization
       characteristics set forth below,

                                       S-56


     - the Closing Date for the Offered Certificates is March 27, 2003,

     - distributions on the Offered Certificates are made on the 25th day of
       each month regardless of the day on which the Distribution Date actually
       occurs, commencing on April 25, 2003 and are made in accordance with the
       priorities described in this prospectus supplement,

     - the scheduled monthly payments of principal and interest on the Home
       Equity Loans will be timely delivered on the first day of each month
       commencing on March 1, 2003 (with no defaults, delinquencies,
       modifications, waivers or amendments),

     - the Home Equity Loans prepay at the specified percentages of the
       Prepayment Assumption, in the case of the Group I Home Equity Loans, or
       at the specified percentages of CPR, in the case of the Group II Home
       Equity Loans or Group III Home Equity Loans, as set forth below,

     - all prepayments are prepayments in full received on the last day of each
       month and include 30 days' interest thereon,

     - the clean-up call option is not exercised (except as noted in footnote 2
       in the following tables) and there is no resulting auction of the trust
       assets,

     - the Offered Certificates of each class have the respective Certificate
       Rates and initial Certificate Principal Balances as set forth in this
       prospectus supplement,

     - the overcollateralization level is set as specified in this prospectus
       supplement,

     - the coupon rate for each Group II Home Equity Loan and each Group III
       Home Equity Loan is adjusted on its next adjustment date and on
       subsequent adjustment dates which occur at six month intervals following
       the initial adjustment date to equal the sum of the applicable gross
       margin and six-month LIBOR (the sum being subject to the applicable
       periodic rate adjustment caps and floors and lifetime rate caps and
       floors),

     - six-month LIBOR remains constant at 1.34% per annum and one-month LIBOR
       remains constant at 1.34% per annum, and

     - the aggregate Servicing Fee and Trustee Fee for each Group is payable
       monthly at the rate of 0.505% per annum of the outstanding principal
       balance of the Home Equity Loans in the related Group as of the first day
       of each Remittance Period.

                                    GROUP I

<Table>
<Caption>
                                                                                          ORIGINAL
                                                       GROSS     ORIGINAL   REMAINING   AMORTIZATION
                                          LOAN         COUPON      TERM       TERM          TERM
POOL NUMBER                            BALANCE($)       (%)      (MONTHS)   (MONTHS)      (MONTHS)     INDEX
- -----------                          --------------   --------   --------   ---------   ------------   -----
                                                                                     
1..................................      529,369.67    9.53851      73          71           73         FIX
2..................................      258,024.95    9.23810      87          86           87         FIX
3..................................   19,011,831.18    9.25454     169         168          169         FIX
4..................................   22,024,429.77    8.59766     172         170          172         FIX
5..................................   18,792,401.48   10.09296     245         244          245         FIX
6..................................   14,617,640.23    9.33064     243         242          243         FIX
7..................................   56,286,720.53    9.15795     360         359          360         FIX
8..................................  102,203,488.85    8.37196     360         359          360         FIX
9..................................      815,231.25    9.46248     180         160          360         FIX
10.................................    6,930,201.85    8.92199     182         181          360         FIX
</Table>

                                       S-57


                                    GROUP II
<Table>
<Caption>
                                                                                                                    NEXT
                                        GROSS    REMAINING   ORIGINAL                       LIFETIME   LIFETIME     RATE
POOL                       LOAN        COUPON      TERM        TERM               MARGIN      CAP       FLOOR      CHANGE
NUMBER                  BALANCE($)       (%)     (MONTHS)    (MONTHS)    INDEX      (%)       (%)        (%)      (MONTHS)
- ------                 -------------   -------   ---------   --------   -------   -------   --------   --------   --------
                                                                                       
1....................  36,744,131.06   8.97869      359        360      6 month   8.78624   15.96661   8.97869       23
                                                                        LIBOR
2....................   5,470,231.82   8.03434      359        360      6 month   7.72605   14.90441   8.03434       23
                                                                        LIBOR
3....................  43,149,626.70   8.25471      359        360      6 month   7.99614   15.21407   8.25471       23
                                                                        LIBOR
4....................  14,228,853.54   8.47026      359        360      6 month   8.29404   15.47026   8.46012       23
                                                                        LIBOR
5....................   7,143,945.64   9.02456      359        360      6 month   8.83437   16.02456   9.02456       35
                                                                        LIBOR
6....................     893,200.57   7.61146      358        360      6 month   6.23092   14.61146   7.61146       34
                                                                        LIBOR
7....................     485,795.13   7.58396      359        360      6 month   7.41893   14.58396   7.58396       35
                                                                        LIBOR
8....................  68,528,793.60   8.40779      359        360      6 month   8.26415   15.40122   8.40779       35
                                                                        LIBOR
9....................   2,075,055.80   8.23623      355        357      6 month   8.54011   15.23623   8.23623        5
                                                                        LIBOR
10...................     597,854.59   7.69549      359        360      6 month   8.19791   14.69549   7.69549        5
                                                                        LIBOR

<Caption>
                         RATE      INITIAL    SUBSEQUENT
                        CHANGE     PERIODIC    PERIODIC
POOL                   FREQUENCY     CAP         CAP
NUMBER                 (MONTHS)      (%)         (%)
- ------                 ---------   --------   ----------
                                     
1....................      6       2.03528     1.00000
2....................      6       2.10176     1.00000
3....................      6       2.02781     1.00000
4....................      6       2.05901     1.00000
5....................      6       2.82052     1.00000
6....................      6       2.77891     1.00000
7....................      6       3.00000     1.00000
8....................      6       2.94480     1.00000
9....................      6       1.00000     1.00000
10...................      6       1.00000     1.00000
</Table>

                                   GROUP III
<Table>
<Caption>
                                                                                                                    NEXT
                                        GROSS    REMAINING   ORIGINAL                       LIFETIME   LIFETIME     RATE
POOL                       LOAN        COUPON      TERM        TERM               MARGIN      CAP       FLOOR      CHANGE
NUMBER                  BALANCE($)       (%)     (MONTHS)    (MONTHS)    INDEX      (%)       (%)        (%)      (MONTHS)
- ------                 -------------   -------   ---------   --------   -------   -------   --------   --------   --------
                                                                                       
1....................  30,195,414.19   8.83542      359        360      6 month   8.61749   15.77679   8.83542       23
                                                                        LIBOR
2....................   4,161,391.84   8.70540      358        360      6 month   8.38595   15.23843   8.70540       22
                                                                        LIBOR
3....................  25,331,078.10   8.15541      359        360      6 month   7.82434   15.09395   8.15462       23
                                                                        LIBOR
4....................   7,317,403.50   8.87144      359        360      6 month   8.46225   15.76908   8.87144       23
                                                                        LIBOR
5....................      78,350.00   10.49000     359        360      6 month   10.29000  17.49000   10.49000      23
                                                                        LIBOR
6....................  72,925,750.72   8.65549      359        360      6 month   8.48560   15.64243   8.65549       23
                                                                        LIBOR
7....................     385,810.57   7.45000      359        360      6 month   7.25000   14.45000   7.45000       35
                                                                        LIBOR
8....................     367,628.20   6.75000      358        360      6 month   6.55000   13.75000   6.75000       34
                                                                        LIBOR
9....................   2,089,112.23   6.89839      359        360      6 month   6.78898   13.89839   6.89839       35
                                                                        LIBOR
10...................   2,987,389.82   8.74231      359        360      6 month   8.48312   15.18791   8.74231       35
                                                                        LIBOR
11...................     226,393.84   7.20700      179        180      6 month   7.53531   14.20700   7.20700        5
                                                                        LIBOR
12...................     578,047.41   8.53098      172        173      6 month   8.87966   15.53098   8.53098        5
                                                                        LIBOR
13...................   8,998,836.46   8.69417      355        358      6 month   8.86016   15.67937   8.69417        5
                                                                        LIBOR
14...................  23,580,436.43   7.98814      354        355      6 month   8.30172   14.98426   7.98426        5
                                                                        LIBOR

<Caption>
                         RATE      INITIAL    SUBSEQUENT
                        CHANGE     PERIODIC    PERIODIC
POOL                   FREQUENCY     CAP         CAP
NUMBER                 (MONTHS)      (%)         (%)
- ------                 ---------   --------   ----------
                                     
1....................      6       2.05111     1.00000
2....................      6       2.16559     1.00000
3....................      6       2.09436     1.00000
4....................      6       2.09504     1.00000
5....................      6       2.00000     1.00000
6....................      6       2.00401     1.00000
7....................      6       3.00000     1.00000
8....................      6       3.00000     1.00000
9....................      6       3.00000     1.00000
10...................      6       2.41727     1.00000
11...................      6       1.00000     1.00000
12...................      6       1.00000     1.00000
13...................      6       1.00000     1.00000
14...................      6       1.00000     1.00000
</Table>

                                       S-58


DECREMENT TABLES

     The following tables indicate, based on the Structuring Assumptions, the
percentages of the initial Certificate Principal Balances of the Offered
Certificates (other than the Class A-IO Certificates) that would be outstanding
after each of the dates shown, based on the indicated percentages of the
Prepayment Assumption, in the case of the Group I Home Equity Loans, and at the
indicated percentages of CPR, in the case of the Group II Home Equity Loans and
Group III Home Equity Loans, and the weighted average lives of such Offered
Certificates. It is not likely that:

     - the Home Equity Loans will have the characteristics assumed,

     - the Home Equity Loans will prepay at the specified percentages of the
       Prepayment Assumption or CPR or at any other constant percentage, or

     - the level of one-month LIBOR or six-month LIBOR will remain constant at
       the level assumed or at any other level.

     Moreover, the diverse remaining terms to maturity of the Home Equity Loans
could produce slower or faster principal distributions than indicated in the
tables at the specified percentages of the Prepayment Assumption or CPR even if
the weighted average remaining term to maturity of the Home Equity Loans is
consistent with the remaining terms to maturity of the Home Equity Loans
specified in the Structuring Assumptions.

PREPAYMENT SCENARIOS

<Table>
<Caption>
                                                        I    II    III   IV     V    VI    VII
                                                       ---   ---   ---   ---   ---   ---   ---
                                                                      
Group I Home Equity Loans -- Prepayment Assumption...  50%   75%   100%  115%  150%  200%  250%
Group II Home Equity Loans -- CPR....................  12%   18%    24%   28%   36%   50%   60%
Group III Home Equity Loans -- CPR...................  12%   18%    24%   28%   36%   50%   60%
</Table>

                                       S-59


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AF-1
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................    71     62     52     47     33     14      0
March 25, 2005.................................    41     21      1      0      0      0      0
March 25, 2006.................................    15      0      0      0      0      0      0
March 25, 2007.................................     0      0      0      0      0      0      0
March 25, 2008.................................     0      0      0      0      0      0      0
March 25, 2009.................................     0      0      0      0      0      0      0
March 25, 2010.................................     0      0      0      0      0      0      0
March 25, 2011.................................     0      0      0      0      0      0      0
March 25, 2012.................................     0      0      0      0      0      0      0
March 25, 2013.................................     0      0      0      0      0      0      0
March 25, 2014.................................     0      0      0      0      0      0      0
March 25, 2015.................................     0      0      0      0      0      0      0
March 25, 2016.................................     0      0      0      0      0      0      0
March 25, 2017.................................     0      0      0      0      0      0      0
March 25, 2018.................................     0      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  1.81   1.35   1.10   1.00   0.84   0.70   0.61
Weighted Average Life*(2)......................  1.81   1.35   1.10   1.00   0.84   0.70   0.61
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-60


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AF-2
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................   100    100    100    100    100    100     71
March 25, 2005.................................   100    100    100     41      0      0      0
March 25, 2006.................................   100     23      0      0      0      0      0
March 25, 2007.................................    58      0      0      0      0      0      0
March 25, 2008.................................     0      0      0      0      0      0      0
March 25, 2009.................................     0      0      0      0      0      0      0
March 25, 2010.................................     0      0      0      0      0      0      0
March 25, 2011.................................     0      0      0      0      0      0      0
March 25, 2012.................................     0      0      0      0      0      0      0
March 25, 2013.................................     0      0      0      0      0      0      0
March 25, 2014.................................     0      0      0      0      0      0      0
March 25, 2015.................................     0      0      0      0      0      0      0
March 25, 2016.................................     0      0      0      0      0      0      0
March 25, 2017.................................     0      0      0      0      0      0      0
March 25, 2018.................................     0      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  4.11   2.89   2.26   2.00   1.60   1.25   1.06
Weighted Average Life*(2)......................  4.11   2.89   2.26   2.00   1.60   1.25   1.06
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-61


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AF-3
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................   100    100    100    100    100    100    100
March 25, 2005.................................   100    100    100    100     67      0      0
March 25, 2006.................................   100    100     61     35      0      0      0
March 25, 2007.................................   100     65     18      0      0      0      0
March 25, 2008.................................    83     29      0      0      0      0      0
March 25, 2009.................................    60      0      0      0      0      0      0
March 25, 2010.................................    37      0      0      0      0      0      0
March 25, 2011.................................    21      0      0      0      0      0      0
March 25, 2012.................................     5      0      0      0      0      0      0
March 25, 2013.................................     0      0      0      0      0      0      0
March 25, 2014.................................     0      0      0      0      0      0      0
March 25, 2015.................................     0      0      0      0      0      0      0
March 25, 2016.................................     0      0      0      0      0      0      0
March 25, 2017.................................     0      0      0      0      0      0      0
March 25, 2018.................................     0      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  6.61   4.47   3.39   3.00   2.22   1.65   1.33
Weighted Average Life*(2)......................  6.61   4.47   3.39   3.00   2.22   1.65   1.33
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-62


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                  CLASS AF-4
                                                -----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                             -----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage............................    100%   100%   100%   100%   100%   100%   100%
March 25, 2004................................    100    100    100    100    100    100    100
March 25, 2005................................    100    100    100    100    100     70      0
March 25, 2006................................    100    100    100    100     57      0      0
March 25, 2007................................    100    100    100     99     57      0      0
March 25, 2008................................    100    100     83     64     19      0      0
March 25, 2009................................    100     98     61     38      0      0      0
March 25, 2010................................    100     80     39     11      0      0      0
March 25, 2011................................    100     70     20      0      0      0      0
March 25, 2012................................    100     55      0      0      0      0      0
March 25, 2013................................     91     29      0      0      0      0      0
March 25, 2014................................     79      5      0      0      0      0      0
March 25, 2015................................     67      0      0      0      0      0      0
March 25, 2016................................     46      0      0      0      0      0      0
March 25, 2017................................     24      0      0      0      0      0      0
March 25, 2018................................      5      0      0      0      0      0      0
March 25, 2019................................      0      0      0      0      0      0      0
March 25, 2020................................      0      0      0      0      0      0      0
March 25, 2021................................      0      0      0      0      0      0      0
March 25, 2022................................      0      0      0      0      0      0      0
March 25, 2023................................      0      0      0      0      0      0      0
March 25, 2024................................      0      0      0      0      0      0      0
March 25, 2025................................      0      0      0      0      0      0      0
March 25, 2026................................      0      0      0      0      0      0      0
March 25, 2027................................      0      0      0      0      0      0      0
March 25, 2028................................      0      0      0      0      0      0      0
March 25, 2029................................      0      0      0      0      0      0      0
March 25, 2030................................      0      0      0      0      0      0      0
March 25, 2031................................      0      0      0      0      0      0      0
March 25, 2032................................      0      0      0      0      0      0      0
March 25, 2033................................      0      0      0      0      0      0      0
Weighted Average Life*(1).....................  12.66   8.91   6.60   5.63   4.02   2.16   1.69
Weighted Average Life*(2).....................  11.50   7.87   5.83   5.00   3.50   2.16   1.69
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-63


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                  CLASS AF-5
                                               ------------------------------------------------
PREPAYMENT SCENARIO                              I      II     III     IV     V      VI    VII
- -------------------                            -----   -----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage...........................    100%    100%   100%   100%   100%   100%   100%
March 25, 2004...............................    100     100    100    100    100    100    100
March 25, 2005...............................    100     100    100    100    100    100      0
March 25, 2006...............................    100     100    100    100    100      0      0
March 25, 2007...............................    100     100    100    100    100      0      0
March 25, 2008...............................    100     100    100    100    100      0      0
March 25, 2009...............................    100     100    100    100     28      0      0
March 25, 2010...............................    100     100    100    100      0      0      0
March 25, 2011...............................    100     100    100      0      0      0      0
March 25, 2012...............................    100     100     38      0      0      0      0
March 25, 2013...............................    100     100      0      0      0      0      0
March 25, 2014...............................    100     100      0      0      0      0      0
March 25, 2015...............................    100       0      0      0      0      0      0
March 25, 2016...............................    100       0      0      0      0      0      0
March 25, 2017...............................    100       0      0      0      0      0      0
March 25, 2018...............................    100       0      0      0      0      0      0
March 25, 2019...............................      0       0      0      0      0      0      0
March 25, 2020...............................      0       0      0      0      0      0      0
March 25, 2021...............................      0       0      0      0      0      0      0
March 25, 2022...............................      0       0      0      0      0      0      0
March 25, 2023...............................      0       0      0      0      0      0      0
March 25, 2024...............................      0       0      0      0      0      0      0
March 25, 2025...............................      0       0      0      0      0      0      0
March 25, 2026...............................      0       0      0      0      0      0      0
March 25, 2027...............................      0       0      0      0      0      0      0
March 25, 2028...............................      0       0      0      0      0      0      0
March 25, 2029...............................      0       0      0      0      0      0      0
March 25, 2030...............................      0       0      0      0      0      0      0
March 25, 2031...............................      0       0      0      0      0      0      0
March 25, 2032...............................      0       0      0      0      0      0      0
March 25, 2033...............................      0       0      0      0      0      0      0
Weighted Average Life*(1)....................  15.54   11.50   8.99   7.85   5.94   2.50   1.94
Weighted Average Life*(2)....................  11.91    8.33   6.24   5.33   3.99   2.50   1.94
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-64


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AF-6
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................   100    100    100    100    100    100    100
March 25, 2005.................................   100    100    100    100    100    100     72
March 25, 2006.................................   100    100    100    100    100      0      0
March 25, 2007.................................    94     93     91     92    100      0      0
March 25, 2008.................................    89     86     82     79     78      0      0
March 25, 2009.................................    82     74     67     58     19      0      0
March 25, 2010.................................    73     61     46     25      0      0      0
March 25, 2011.................................    48     34      4      0      0      0      0
March 25, 2012.................................    32     14      0      0      0      0      0
March 25, 2013.................................    20      2      0      0      0      0      0
March 25, 2014.................................    13     **      0      0      0      0      0
March 25, 2015.................................     8      0      0      0      0      0      0
March 25, 2016.................................     3      0      0      0      0      0      0
March 25, 2017.................................     1      0      0      0      0      0      0
March 25, 2018.................................    **      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  8.14   7.16   6.39   6.02   5.47   2.70   2.09
Weighted Average Life*(2)......................  8.05   6.93   5.75   5.09   3.99   2.70   2.09
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

**  Means less than 1% but greater than 0%.

(1) To maturity.

(2) To optional termination.

                                       S-65


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AV-1
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................    79     70     62     57     46     27     14
March 25, 2005.................................    63     49     36     28     13      0      0
March 25, 2006.................................    50     32     17      8      0      0      0
March 25, 2007.................................    38     20     13      8      0      0      0
March 25, 2008.................................    28     15      9      6      0      0      0
March 25, 2009.................................    21     12      7      4      0      0      0
March 25, 2010.................................    17      9      4      2      0      0      0
March 25, 2011.................................    15      7      2      0      0      0      0
March 25, 2012.................................    13      5     **      0      0      0      0
March 25, 2013.................................    11      3      0      0      0      0      0
March 25, 2014.................................    10      1      0      0      0      0      0
March 25, 2015.................................     8      0      0      0      0      0      0
March 25, 2016.................................     6      0      0      0      0      0      0
March 25, 2017.................................     4      0      0      0      0      0      0
March 25, 2018.................................     2      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  4.15   2.76   2.02   1.64   1.07   0.72   0.57
Weighted Average Life*(2)......................  3.99   2.65   1.94   1.57   1.07   0.72   0.57
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

**  Means less than 1% but greater than 0%.

(1) To maturity.

(2) To optional termination.

                                       S-66


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS AV-2
                                                 ----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                              ----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage.............................   100%   100%   100%   100%   100%   100%   100%
March 25, 2004.................................    79     70     62     57     46     27     14
March 25, 2005.................................    63     49     36     28     13      0      0
March 25, 2006.................................    50     32     17      8      0      0      0
March 25, 2007.................................    38     20     13      8      0      0      0
March 25, 2008.................................    28     15      9      6      0      0      0
March 25, 2009.................................    21     12      7      4      0      0      0
March 25, 2010.................................    17      9      4      2      0      0      0
March 25, 2011.................................    15      7      2      0      0      0      0
March 25, 2012.................................    13      5     **      0      0      0      0
March 25, 2013.................................    11      3      0      0      0      0      0
March 25, 2014.................................    10      1      0      0      0      0      0
March 25, 2015.................................     8      0      0      0      0      0      0
March 25, 2016.................................     6      0      0      0      0      0      0
March 25, 2017.................................     4      0      0      0      0      0      0
March 25, 2018.................................     2      0      0      0      0      0      0
March 25, 2019.................................     0      0      0      0      0      0      0
March 25, 2020.................................     0      0      0      0      0      0      0
March 25, 2021.................................     0      0      0      0      0      0      0
March 25, 2022.................................     0      0      0      0      0      0      0
March 25, 2023.................................     0      0      0      0      0      0      0
March 25, 2024.................................     0      0      0      0      0      0      0
March 25, 2025.................................     0      0      0      0      0      0      0
March 25, 2026.................................     0      0      0      0      0      0      0
March 25, 2027.................................     0      0      0      0      0      0      0
March 25, 2028.................................     0      0      0      0      0      0      0
March 25, 2029.................................     0      0      0      0      0      0      0
March 25, 2030.................................     0      0      0      0      0      0      0
March 25, 2031.................................     0      0      0      0      0      0      0
March 25, 2032.................................     0      0      0      0      0      0      0
March 25, 2033.................................     0      0      0      0      0      0      0
Weighted Average Life*(1)......................  4.16   2.77   2.02   1.64   1.07   0.72   0.57
Weighted Average Life*(2)......................  4.00   2.65   1.94   1.58   1.07   0.72   0.57
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

**  Means less than 1% but greater than 0%.

(1) To maturity.

(2) To optional termination.

                                       S-67


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS M-1
                                                -----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                             -----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage............................    100%   100%   100%   100%   100%   100%   100%
March 25, 2004................................    100    100    100    100    100    100    100
March 25, 2005................................    100    100    100    100    100    100    100
March 25, 2006................................    100    100    100    100    100     98     84
March 25, 2007................................    100     94     72     60     58     22     40
March 25, 2008................................    100     77     55     44     32      0      2
March 25, 2009................................     92     63     42     35     32      0      0
March 25, 2010................................     81     52     35     35      0      0      0
March 25, 2011................................     70     42     35     34      0      0      0
March 25, 2012................................     61     36     35      0      0      0      0
March 25, 2013................................     53     36      2      0      0      0      0
March 25, 2014................................     46     36      0      0      0      0      0
March 25, 2015................................     39     25      0      0      0      0      0
March 25, 2016................................     38      0      0      0      0      0      0
March 25, 2017................................     38      0      0      0      0      0      0
March 25, 2018................................     38      0      0      0      0      0      0
March 25, 2019................................     31      0      0      0      0      0      0
March 25, 2020................................      0      0      0      0      0      0      0
March 25, 2021................................      0      0      0      0      0      0      0
March 25, 2022................................      0      0      0      0      0      0      0
March 25, 2023................................      0      0      0      0      0      0      0
March 25, 2024................................      0      0      0      0      0      0      0
March 25, 2025................................      0      0      0      0      0      0      0
March 25, 2026................................      0      0      0      0      0      0      0
March 25, 2027................................      0      0      0      0      0      0      0
March 25, 2028................................      0      0      0      0      0      0      0
March 25, 2029................................      0      0      0      0      0      0      0
March 25, 2030................................      0      0      0      0      0      0      0
March 25, 2031................................      0      0      0      0      0      0      0
March 25, 2032................................      0      0      0      0      0      0      0
March 25, 2033................................      0      0      0      0      0      0      0
Weighted Average Life*(1).....................  11.41   8.16   6.27   5.55   4.83   3.75   3.77
Weighted Average Life*(2).....................   9.71   6.74   5.07   4.46   3.92   2.99   2.88
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-68


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS M-2
                                                -----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                             -----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage............................    100%   100%   100%   100%   100%   100%   100%
March 25, 2004................................    100    100    100    100    100    100    100
March 25, 2005................................    100    100    100    100    100    100    100
March 25, 2006................................    100    100    100    100    100    100     52
March 25, 2007................................    100     94     72     60     40    100     11
March 25, 2008................................    100     77     55     44     32     39     11
March 25, 2009................................     92     63     42     34     32      0      0
March 25, 2010................................     81     52     35     34     30      0      0
March 25, 2011................................     70     42     35     34      0      0      0
March 25, 2012................................     61     36     35     26      0      0      0
March 25, 2013................................     53     36     35      0      0      0      0
March 25, 2014................................     46     36      0      0      0      0      0
March 25, 2015................................     39     36      0      0      0      0      0
March 25, 2016................................     38     24      0      0      0      0      0
March 25, 2017................................     38      0      0      0      0      0      0
March 25, 2018................................     38      0      0      0      0      0      0
March 25, 2019................................     38      0      0      0      0      0      0
March 25, 2020................................     36      0      0      0      0      0      0
March 25, 2021................................      0      0      0      0      0      0      0
March 25, 2022................................      0      0      0      0      0      0      0
March 25, 2023................................      0      0      0      0      0      0      0
March 25, 2024................................      0      0      0      0      0      0      0
March 25, 2025................................      0      0      0      0      0      0      0
March 25, 2026................................      0      0      0      0      0      0      0
March 25, 2027................................      0      0      0      0      0      0      0
March 25, 2028................................      0      0      0      0      0      0      0
March 25, 2029................................      0      0      0      0      0      0      0
March 25, 2030................................      0      0      0      0      0      0      0
March 25, 2031................................      0      0      0      0      0      0      0
March 25, 2032................................      0      0      0      0      0      0      0
March 25, 2033................................      0      0      0      0      0      0      0
Weighted Average Life*(1).....................  11.82   8.50   6.56   5.76   4.77   4.93   3.29
Weighted Average Life*(2).....................   9.71   6.74   5.06   4.41   3.70   2.99   2.93
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-69


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                   CLASS M-3
                                                -----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                             -----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage............................    100%   100%   100%   100%   100%   100%   100%
March 25, 2004................................    100    100    100    100    100    100    100
March 25, 2005................................    100    100    100    100    100    100    100
March 25, 2006................................    100    100    100    100    100    100     20
March 25, 2007................................    100     94     72     60     40     27      8
March 25, 2008................................    100     77     55     44     31     27      8
March 25, 2009................................     92     63     42     34     31     10      0
March 25, 2010................................     81     52     35     34     31      0      0
March 25, 2011................................     70     42     35     34      8      0      0
March 25, 2012................................     61     36     35     34      0      0      0
March 25, 2013................................     53     36     35     10      0      0      0
March 25, 2014................................     46     36     28      0      0      0      0
March 25, 2015................................     39     36      0      0      0      0      0
March 25, 2016................................     37     36      0      0      0      0      0
March 25, 2017................................     37     13      0      0      0      0      0
March 25, 2018................................     37      0      0      0      0      0      0
March 25, 2019................................     37      0      0      0      0      0      0
March 25, 2020................................     37      0      0      0      0      0      0
March 25, 2021................................     35      0      0      0      0      0      0
March 25, 2022................................      0      0      0      0      0      0      0
March 25, 2023................................      0      0      0      0      0      0      0
March 25, 2024................................      0      0      0      0      0      0      0
March 25, 2025................................      0      0      0      0      0      0      0
March 25, 2026................................      0      0      0      0      0      0      0
March 25, 2027................................      0      0      0      0      0      0      0
March 25, 2028................................      0      0      0      0      0      0      0
March 25, 2029................................      0      0      0      0      0      0      0
March 25, 2030................................      0      0      0      0      0      0      0
March 25, 2031................................      0      0      0      0      0      0      0
March 25, 2032................................      0      0      0      0      0      0      0
March 25, 2033................................      0      0      0      0      0      0      0
Weighted Average Life*(1).....................  12.11   8.78   6.79   5.97   4.85   4.00   2.95
Weighted Average Life*(2).....................   9.71   6.74   5.06   4.40   3.60   2.99   2.69
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

                                       S-70


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING

<Table>
<Caption>
                                                                    CLASS B
                                                -----------------------------------------------
PREPAYMENT SCENARIO                               I      II    III     IV     V      VI    VII
- -------------------                             -----   ----   ----   ----   ----   ----   ----
                                                                      
Initial Percentage............................    100%   100%   100%   100%   100%   100%   100%
March 25, 2004................................    100    100    100    100    100    100    100
March 25, 2005................................    100    100    100    100    100    100    100
March 25, 2006................................    100    100    100    100    100     85     20
March 25, 2007................................    100     94     72     60     40     24      0
March 25, 2008................................    100     77     55     44     31     24      0
March 25, 2009................................     92     63     42     34     31     24      0
March 25, 2010................................     81     52     35     34     31      0      0
March 25, 2011................................     70     42     35     34     31      0      0
March 25, 2012................................     61     36     35     34      0      0      0
March 25, 2013................................     53     36     35     34      0      0      0
March 25, 2014................................     46     36     35      0      0      0      0
March 25, 2015................................     39     36      0      0      0      0      0
March 25, 2016................................     37     36      0      0      0      0      0
March 25, 2017................................     37     36      0      0      0      0      0
March 25, 2018................................     37      0      0      0      0      0      0
March 25, 2019................................     37      0      0      0      0      0      0
March 25, 2020................................     37      0      0      0      0      0      0
March 25, 2021................................     37      0      0      0      0      0      0
March 25, 2022................................      0      0      0      0      0      0      0
March 25, 2023................................      0      0      0      0      0      0      0
March 25, 2024................................      0      0      0      0      0      0      0
March 25, 2025................................      0      0      0      0      0      0      0
March 25, 2026................................      0      0      0      0      0      0      0
March 25, 2027................................      0      0      0      0      0      0      0
March 25, 2028................................      0      0      0      0      0      0      0
March 25, 2029................................      0      0      0      0      0      0      0
March 25, 2030................................      0      0      0      0      0      0      0
March 25, 2031................................      0      0      0      0      0      0      0
March 25, 2032................................      0      0      0      0      0      0      0
March 25, 2033................................      0      0      0      0      0      0      0
Weighted Average Life*(1).....................  12.28   8.96   6.95   6.11   4.94   3.88   2.64
Weighted Average Life*(2).....................   9.71   6.74   5.06   4.39   3.57   2.99   2.58
</Table>

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

 *  The weighted average life of an Offered Certificate is determined by (1)
    multiplying the amount of each distribution in reduction of the related
    Certificate Principal Balance by the number of years from the date of
    issuance of the Offered Certificate to the related Distribution Date, (2)
    adding the results, and (3) dividing the sum by the original Certificate
    Principal Balance of the Offered Certificate.

(1) To maturity.

(2) To optional termination.

     The above tables have been prepared based on the Structuring Assumptions
described above (including the assumptions regarding the characteristics and
performance of the Home Equity Loans, which differ from the actual
characteristics and performance of the Home Equity Loans) and should be read in
conjunction with those Structuring Assumptions.

                                       S-71


SPECIAL YIELD CONSIDERATIONS RELATING TO THE CLASS A-IO CERTIFICATES

     Investors should note that the Class A-IO Certificates are entitled to
distributions only through the 35th Distribution Date (except for any class
interest carryover shortfalls). In addition, if, at any time on or prior to the
Monthly Remittance Date in the month preceding the 35th Distribution Date the
aggregate Loan Balance of the Group I Home Equity Loans is reduced to or below
the scheduled notional amount of the Group I A-IO component, the aggregate Loan
Balance of the Group II Home Equity Loans is reduced to or below the scheduled
notional amount of the Group II A-IO component or the aggregate Loan Balance of
the Group III Home Equity Loans is reduced to or below the scheduled notional
amount of the Group III A-IO component, respectively, the yield to investors in
the Class A-IO Certificates will be extremely sensitive to the rate and timing
of principal payments on the Home Equity Loans (including prepayments, defaults
and liquidations), which rate may fluctuate significantly over time. Investors
in the Class A-IO Certificates should consider the risk that an extremely rapid
rate of prepayments on the Home Equity Loans could result in the failure of such
investors to fully recover their investments.

     Based on the Structuring Assumptions, and further assuming (1) prepayments
of approximately 66% CPR for each of Group I, Group II and Group III and (2) an
assumed purchase price of $11,731,285 (inclusive of accrued interest) for the
Class A-IO Certificates, the pre-tax yield to maturity of the Class A-IO
Certificates would be less than 0%. If the actual prepayment rate on the Home
Equity Loans were to exceed the rate stated above, then assuming the Home Equity
Loans behave in conformity with all other Structuring Assumptions, initial
investors in the Class A-IO Certificates would not fully recover their initial
investment. Timing of changes in the rate of prepayments may significantly
affect the actual yield to investors, even if the average rate of principal
prepayments is consistent with the expectations of investors. Investors must
make their own decisions as to the appropriate prepayment assumption to be used
in deciding whether to purchase any Class A-IO Certificates.

     The 0% pre-tax yield described above was calculated by determining the
monthly discount rates which, when applied to the assumed stream of cash flow to
be paid on the Class A-IO Certificates, would cause the discounted present value
of such assumed stream of cash flow to the Closing Date to equal the assumed
purchase price (which includes accrued interest), and converting such monthly
rate to a corporate bond equivalent rate. Such calculations do not take into
account the interest rates at which funds received by holders of the Class A-IO
Certificates may be reinvested and consequently do not purport to reflect the
return on any investment in the Class A-IO Certificates when such reinvestment
rates are considered.

                   FORMATION OF THE TRUST AND TRUST PROPERTY

     The Trust will be created and established pursuant to the Pooling and
Servicing Agreement (the "Agreement") dated as of March 1, 2003 among the
Depositor, CHEC and Harwood Street Funding II, LLC as sellers, CHEC as servicer
(in this capacity, the "Servicer") and JPMorgan Chase Bank as trustee (the
"Trustee"). On the Closing Date, the Sellers will transfer without recourse the
Home Equity Loans to the Depositor, the Depositor will convey without recourse
the Home Equity Loans to the Trust and the Trust will issue the Offered
Certificates, the Class X-IO Certificates and the Class R Certificates at the
direction of the Depositor.

     The property of the Trust will include all

          (a) the Home Equity Loans together with the related Home Equity Loan
     documents, each Seller's interest in any Mortgaged Property which secures a
     Home Equity Loan, all payments on each Home Equity Loan on or after the
     opening of business on March 1, 2003 (the "Cut-Off Date") or, with respect
     to any Home Equity Loan originated after that date, but prior to the
     Closing Date, the date of origination of that Home Equity Loan, and
     proceeds of the conversion, voluntary or involuntary, of the foregoing,

                                       S-72


          (b) the amounts as may be held by the Trustee in the Certificate
     Account and the Supplemental Interest Reserve Fund, together with
     investment earnings on those amounts, and the amounts as may be held by the
     Servicer in the Principal and Interest Account (as defined in the
     prospectus), if any, inclusive of investment earnings on those amounts,
     whether in the form of cash, instruments, securities or other properties,

          (c) the Trust's right to receive payments under the Cap Agreements,
     and the amounts representing those payments as may be held by the Trustee
     in the Cap Agreement Reserve Fund, and

          (d) proceeds of all the foregoing (including, but not by way of
     limitation, all proceeds of any mortgage insurance, hazard insurance and
     title insurance policy relating to the Home Equity Loans, cash proceeds,
     accounts, accounts receivable, notes, drafts, acceptances, chattel paper,
     checks, deposit accounts, rights to payment of any and every kind, and
     other forms of obligations and receivables which at any time constitute all
     or part of or are included in the proceeds of any of the foregoing) to pay
     the Certificates as specified in the Agreement.

As described in the Agreement, the Trustee and the Servicer shall each receive
specified investment earnings on amounts on deposit in the Certificate Account
as additional compensation and the Servicer shall receive any investment
earnings on amounts on deposit in the Principal and Interest Account and the Cap
Agreement Reserve Fund.

     The Offered Certificates will not represent an interest in or an obligation
of, nor will the Home Equity Loans be guaranteed by, the Depositor, the Sellers,
the Servicer, the Trustee or any of their affiliates.

     Prior to the Closing Date, the Trust will have had no assets or
obligations. Upon formation, the Trust will not engage in any business activity
other than acquiring, holding and collecting payments on the Home Equity Loans,
the activities relating to the Cap Agreements, issuing the Certificates and
distributing payments on the Certificates. The Trust will not acquire any
receivables or assets other than the Home Equity Loans and their proceeds and
rights appurtenant to them and rights under the Cap Agreements. To the extent
that borrowers make scheduled payments under the Home Equity Loans, the Trust
will have sufficient liquidity to make distributions on the Certificates. As the
Trust does not have any operating history and will not engage in any business
activity other than as described above, there has not been included any
historical or pro forma ratio of earnings to fixed charges with respect to the
Trust.

                        DESCRIPTION OF THE CERTIFICATES

     Pursuant to the Agreement the Trust will issue on the Closing Date the
Centex Home Equity Loan Asset-Backed Certificates, Series 2003-A, Class AF-1
Certificates, Class AF-2 Certificates, Class AF-3 Certificates, Class AF-4
Certificates, Class AF-5 Certificates, Class AF-6 Certificates, Class AV-1
Certificates, Class AV-2 Certificates, Class A-IO Certificates, Class M-1
Certificates, Class M-2 Certificates, Class M-3 Certificates and Class B
Certificates (collectively referred to as the "Offered Certificates"). The Trust
will also issue on the Closing Date the Class X-IO Certificates (the "Class X-IO
Certificates") and one or more classes of residual certificates (together, the
"Class R Certificates," and together with the Class X-IO Certificates, the
"Non-Offered Certificates" and together with the Offered Certificates, the
"Certificates"). Only the Offered Certificates are being offered pursuant to
this prospectus supplement. The Class AF-1 Certificates, Class AF-2
Certificates, Class AF-3 Certificates, Class AF-4 Certificates, Class AF-5
Certificates, Class AF-6 Certificates, Class AV-1 Certificates, Class AV-2
Certificates and Class A-IO Certificates are sometimes referred to as the
"Senior Certificates" and the Class M-1 Certificates, Class M-2 Certificates,
Class M-3 Certificates and Class B Certificates are sometimes referred to as the
"Subordinate Certificates." The Class AF-1 Certificates, Class AF-2
Certificates, Class AF-3 Certificates, Class AF-4 Certificates, Class AF-5
Certificates, Class AF-6 Certificates and the Class A-IO Certificates are
sometimes referred to as the "Fixed Rate Certificates". The Class AF-1
Certificates, Class AF-2 Certificates, Class AF-3 Certificates, Class AF-4
Certificates, Class AF-5 Certificates, Class AF-6 Certificates and the Group I
A-IO component are

                                       S-73


sometimes referred to as the "Group I Certificates." The Class AV-1
Certificates, Class AV-2 Certificates, Class M-1 Certificates, Class M-2
Certificates, Class M-3 Certificates and Class B Certificates are sometimes
referred to as the "Variable Rate Certificates." The Class AV-1 Certificates and
the Group II A-IO component are sometimes referred to as the "Group II
Certificates." The Class AV-2 Certificates and the Group III A-IO component are
sometimes referred to as the "Group III Certificates." Each of the Group I
Certificates, the Group II Certificates and the Group III Certificates is
sometimes referred to as a "Certificate Group."

     The form of the Agreement has been filed as an exhibit to the registration
statement of which this prospectus supplement and the prospectus are a part. The
following summaries describe important provisions of the Agreement. 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 Agreement. Wherever
particular sections or defined terms of the Agreement are referred to, the
sections or defined terms are incorporated in this prospectus supplement by
reference.

     The Class A-IO Certificates (the "Class A-IO Certificates") will consist of
the Group I A-IO component, the Group II A-IO component and the Group III A-IO
component. The Class A-IO Certificates will not have a Certificate Principal
Balance but will have, for the related Distribution Date, a notional amount for
each Group A-IO component (the related "Notional Amount"), each of which will be
equal to the lesser of:

          (i) the aggregate Loan Balance of the Home Equity Loans in the related
     Group as of the first day of the related Remittance Period and

          (ii) the scheduled notional amount for the related Distribution Date
     set forth below.

<Table>
<Caption>
                                     GROUP I A-IO        GROUP II A-IO        GROUP III A-IO
                                  COMPONENT NOTIONAL   COMPONENT NOTIONAL   COMPONENT NOTIONAL
DISTRIBUTION DATE                       AMOUNT               AMOUNT               AMOUNT
- -----------------                 ------------------   ------------------   ------------------
                                                                   
April 25, 2003..................     $82,656,000          $53,190,000          $53,190,000
May 25, 2003....................     $82,656,000          $53,190,000          $53,190,000
June 25, 2003...................     $66,000,000          $42,000,000          $42,000,000
July 25, 2003...................     $66,000,000          $42,000,000          $42,000,000
August 25, 2003.................     $66,000,000          $42,000,000          $42,000,000
September 25, 2003..............     $54,000,000          $30,300,000          $30,300,000
October 25, 2003................     $54,000,000          $30,300,000          $30,300,000
November 25, 2003...............     $54,000,000          $30,300,000          $30,300,000
December 25, 2003...............     $48,000,000          $27,150,000          $27,150,000
January 25, 2004................     $48,000,000          $27,150,000          $27,150,000
February 25, 2004...............     $48,000,000          $27,150,000          $27,150,000
March 25, 2004..................     $48,000,000          $27,150,000          $27,150,000
April 25, 2004..................     $48,000,000          $27,150,000          $27,150,000
May 25, 2004....................     $48,000,000          $27,150,000          $27,150,000
June 25, 2004...................     $48,000,000          $27,150,000          $27,150,000
July 25, 2004...................     $48,000,000          $26,156,250          $26,156,250
August 25, 2004.................     $42,000,000          $26,156,250          $26,156,250
September 25, 2004..............     $40,800,000          $26,156,250          $26,156,250
October 25, 2004................     $40,200,000          $26,156,250          $26,156,250
November 25, 2004...............     $40,200,000          $25,665,000          $25,665,000
December 25, 2004...............     $40,200,000          $25,665,000          $25,665,000
January 25, 2005................     $38,400,000          $24,870,000          $24,870,000
February 25, 2005...............     $38,400,000          $24,870,000          $24,870,000
March 25, 2005..................     $38,400,000          $24,870,000          $24,870,000
April 25, 2005..................     $24,864,000          $16,023,000          $16,023,000
May 25, 2005....................     $24,864,000          $16,023,000          $16,023,000
</Table>

                                       S-74


<Table>
<Caption>
                                     GROUP I A-IO        GROUP II A-IO        GROUP III A-IO
                                  COMPONENT NOTIONAL   COMPONENT NOTIONAL   COMPONENT NOTIONAL
DISTRIBUTION DATE                       AMOUNT               AMOUNT               AMOUNT
- -----------------                 ------------------   ------------------   ------------------
                                                                   
June 25, 2005...................     $24,864,000          $16,023,000          $16,023,000
July 25, 2005...................     $24,864,000          $16,023,000          $16,023,000
August 25, 2005.................     $24,864,000          $16,023,000          $16,023,000
September 25, 2005..............     $24,864,000          $16,023,000          $16,023,000
October 25, 2005................     $23,500,000          $16,023,000          $16,023,000
November 25, 2005...............     $21,700,000          $16,023,000          $16,023,000
December 25, 2005...............     $20,100,000          $15,200,000          $15,200,000
January 25, 2006................     $18,600,000          $14,100,000          $14,100,000
February 25, 2006...............     $17,200,000          $13,050,000          $13,050,000
March 25, 2006..................               0                    0                    0
</Table>

     After the February 2006 Distribution Date, each of the Group I A-IO
component, the Group II A-IO component and Group III A-IO component will equal
zero.

     The Group I A-IO component, the Group II A-IO component and the Group III
A-IO component may not be traded separately.

     The Offered Certificates will be issued in denominations of $25,000 and
multiples of $1,000 in excess of $25,000 and will evidence specified undivided
interests in the Trust. Definitive Certificates will be transferable and
exchangeable at the corporate trust office of the Trustee, which will initially
act as Certificate Registrar.

     We refer you to "-- Book-Entry Certificates" below for more detail.

     No service charge will be made for any registration of exchange or transfer
of Certificates, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge.

     The Group I Certificates will receive distributions primarily based upon
collections on the Home Equity Loans in Group I. The Group II Certificates will
receive distributions primarily based upon collections on the Home Equity Loans
in Group II. The Group III Certificates will receive distributions primarily
based upon collections on the Home Equity Loans in Group III. The Subordinate
Certificates will receive distributions on a subordinated basis primarily based
upon collections on the Home Equity Loans in Group I, Group II and Group III.

     The principal amount of a class of Offered Certificates, other than the
Class A-IO Certificates, (each, a "Certificate Principal Balance") on any
Distribution Date is equal to the aggregate outstanding principal balance of
such class of Offered Certificates on the Closing Date minus the aggregate of
amounts actually distributed as principal to the holders of the class of Offered
Certificates and, in the case of the Subordinate Certificates, minus any
reductions in the Certificate Principal Balance of such Subordinate Certificates
due to Realized Losses as described in this prospectus supplement.

     Each class of Offered Certificates represents the right to receive payments
of interest at the Certificate Rate for that class and (except for the Class
A-IO Certificates) payments of principal as described below.

     The person in whose name a Certificate is registered in the Certificate
Register is referred to in this prospectus supplement as a "Certificateholder."

BOOK-ENTRY CERTIFICATES

     The Offered Certificates initially will be book-entry certificates (the
"Book-Entry Certificates"). Persons acquiring beneficial ownership interests in
the Offered Certificates ("Certificateowners") will hold the certificates
through The Depository Trust Company ("DTC"), in the United States, or
Clearstream Banking, societe anonyme ("Clearstream, Luxembourg") or the
Euroclear System ("Euroclear"), in

                                       S-75


Europe, if the Certificateowners are participants of the systems, or indirectly
through organizations that are participants in the systems. The Book-Entry
Certificates will be issued in one or more certificates per class, representing
the aggregate principal balance (or notional amount) of each class of Offered
Certificates, and will initially be registered in the name of Cede & Co.
("Cede"), the nominee of DTC. Euroclear and Clearstream, Luxembourg will hold
omnibus positions on behalf of their participants through customers' securities
accounts in Euroclear's and Clearstream, Luxembourg's names on the books of
their respective depositaries which in turn will hold positions in customers'
securities accounts in the depositaries' names on the books of DTC. Citibank
N.A., will act as depositary for Clearstream, Luxembourg and Morgan Guaranty
Trust Company of New York will act as depositary for Euroclear. Investors may
hold beneficial interests in the Book-Entry Certificates in minimum
denominations representing principal balances (or notional amounts) of $25,000
and in integral multiples of $1,000 in excess of $25,000. Except as described in
the prospectus, no person acquiring a Book-Entry Certificate will be entitled to
receive a physical certificate representing the Certificate (a "Definitive
Certificate"). Unless and until Definitive Certificates are issued, it is
anticipated that the only "Certificateholder" of the Offered Certificates will
be Cede, as nominee of DTC. Certificateowners will not be Certificateholders as
that term is used in the Agreement. Certificateowners are permitted to exercise
their rights only indirectly through DTC and its participants (including
Euroclear and Clearstream, Luxembourg).

     We refer you to "DESCRIPTION OF THE SECURITIES -- Book Entry Securities" in
the prospectus for more detail.

DISTRIBUTION DATES

     On the 25th day of each month, or if the 25th day is not a Business Day,
then the next succeeding Business Day (each, a "Distribution Date"), the Trustee
will distribute in accordance with the Agreement (a) amounts then on deposit in
the certificate account established and maintained by the Trustee under the
Agreement (the "Certificate Account"), (b) amounts then on deposit in the
Supplemental Interest Reserve Fund and (c) amounts then on deposit in the Cap
Agreement Reserve Fund. Distributions will be made in immediately available
funds to Certificateholders of Offered Certificates by wire transfer or
otherwise, to the account of the Certificateholder at a domestic bank or other
entity having appropriate facilities therefor, if the Certificateholder has so
notified the Trustee at least five Business Days prior to the Record Date, or by
check mailed to the address of the person entitled to the distributions as it
appears on the register (the "Certificate Register") maintained by the Trustee
as registrar (the "Certificate Registrar"). Certificateowners may experience
some delay in the receipt of their payments due to the operations of DTC.

     We refer you to "-- Book-Entry Certificates" above for more detail.

     The Agreement will provide that a Certificateholder, upon receiving the
final distribution on a Certificate, will be required to send the Certificate to
the Trustee. The Agreement additionally will provide that, in any event, any
Certificate as to which the final distribution on that Certificate has been made
shall be deemed canceled for all purposes of the Agreement.

GLOSSARY

     "Aggregate Principal Amount" means, as to any Distribution Date, the sum of
the Basic Principal Amounts for each Home Equity Loan Group.

     The "ARM Principal Distribution Amount" means, as to any Distribution Date,
the excess of (i) the Senior Principal Distribution Amount for that Distribution
Date over (ii) the Group I Principal Distribution Amount for that Distribution
Date.

                                       S-76


     The "Basic Principal Amount" with respect to the related Home Equity Loan
Group and each Distribution Date shall be the sum of (without duplication):

          (A) the principal portion of all scheduled monthly payments on the
     Home Equity Loans related to the Home Equity Loan Group actually received
     by the Servicer during the related Remittance Period and any prepayments on
     the Home Equity Loans made on behalf of the obligors on Home Equity Loans
     in the related Home Equity Loan Group actually received by the Servicer
     during the related Remittance Period, in each case to the extent the
     amounts are received by the Trustee on or prior to the Monthly Remittance
     Date;

          (B) the outstanding principal balance of each Home Equity Loan in the
     related Home Equity Loan Group that was purchased or repurchased by CHEC or
     purchased by the Servicer, on or prior to the related Monthly Remittance
     Date, in each case to the extent the amounts are received by the Trustee on
     or prior to the Monthly Remittance Date;

          (C) any Substitution Amounts (as defined in the prospectus) relating
     to principal, delivered by CHEC on the related Monthly Remittance Date in
     connection with a substitution of a Home Equity Loan in the related Home
     Equity Loan Group, in each case to the extent the amounts are received by
     the Trustee on or prior to the Monthly Remittance Date;

          (D) all Net Liquidation Proceeds (as defined in the prospectus)
     actually collected by or on behalf of the Servicer with respect to the Home
     Equity Loans in the related Home Equity Loan Group during the related
     Remittance Period (to the extent the Net Liquidation Proceeds relate to
     principal), in each case to the extent the amounts are received by the
     Trustee on or prior to the Monthly Remittance Date; and

          (E) the principal portion of the proceeds received by the Trustee with
     respect to the related Home Equity Loan Group upon termination of the
     Trust.

     "Business Day" means any day other than (1) a Saturday or Sunday or (2) a
day on which banking institutions in New York, New York, Dallas, Texas or 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 "Class AF-6 Calculation Percentage" for any Distribution Date will be
the fraction, expressed as a percentage, the numerator of which is the
Certificate Principal Balance of the Class AF-6 Certificates and the denominator
of which is the total of the Certificate Principal Balances of all of the Group
I Certificates, in each case before giving effect to distributions of principal
on that Distribution Date.

     The "Class AF-6 Lockout Distribution Amount" for any Distribution Date will
be an amount equal to the product of (1) the applicable Class AF-6 Lockout
Percentage for that Distribution Date, (2) the Class AF-6 Calculation Percentage
and (3) the Group I Principal Distribution Amount for that Distribution Date. In
no event shall the Class AF-6 Lockout Distribution Amount exceed the outstanding
Certificate Principal Balance of the Class AF-6 Certificates or the Group I
Principal Distribution Amount for the Distribution Date.

     The "Class AF-6 Lockout Percentage" for each Distribution Date will be as
follows:

<Table>
<Caption>
                                                               LOCKOUT
DISTRIBUTION DATE                                             PERCENTAGE
- -----------------                                             ----------
                                                           
April 2003 through March 2006...............................       0%
April 2006 through March 2008...............................      45%
April 2008 through March 2009...............................      80%
April 2009 through March 2010...............................     100%
April 2010 and thereafter...................................     300%
</Table>

                                       S-77


     "Class B Principal Distribution Amount" means with respect to any
Distribution Date on or after the Stepdown Date and as long as a Trigger Event
is not in effect, the excess of:

          (1) the sum of:

             (A) the aggregate Certificate Principal Balances of the Senior
        Certificates, after taking into account distribution of the Senior
        Principal Distribution Amount for the applicable Distribution Date,

             (B) the Certificate Principal Balance of the Class M-1
        Certificates, after taking into account distribution of the Class M-1
        Principal Distribution Amount for the applicable Distribution Date,

             (C) the Certificate Principal Balance of the Class M-2
        Certificates, after taking into account distribution of the Class M-2
        Principal Distribution Amount for the applicable Distribution Date,

             (D) the Certificate Principal Balance of the Class M-3
        Certificates, after taking into account distribution of the Class M-3
        Principal Distribution Amount for the applicable Distribution Date, and

             (E) the Certificate Principal Balance of the Class B Certificates
        immediately prior to the applicable Distribution Date,

          over (2) the lesser of:

             (A) 95.0% of the aggregate Loan Balance of the Home Equity Loans as
        of the last day of the related Remittance Period, and

             (B) the aggregate Loan Balance of the Home Equity Loans as of the
        last day of the related Remittance Period minus the OC Floor;

provided, however, that after the Certificate Principal Balances of the Senior,
Class M-1, Class M-2 and Class M-3 Certificates are reduced to zero, the Class B
Principal Distribution Amount for the applicable Distribution Date will equal
100% of the Principal Distribution Amount.

     "Class Interest Carryover Shortfall" means, with respect to any class of
Offered Certificates and any Distribution Date, an amount equal to the sum of
(1) the excess of the Class Monthly Interest Amount with respect to that class
for the preceding Distribution Date and any outstanding Class Interest Carryover
Shortfall with respect to that class from any preceding Distribution Date, over
the amount in respect of interest that is actually distributed to the
Certificateholders of that class on the preceding Distribution Date plus (2) one
month's interest on the excess, to the extent permitted by law, at the
Certificate Rate for that class.

     "Class M-1 Principal Distribution Amount" means, with respect to any
Distribution Date on or after the Stepdown Date, (x) 100% of the Principal
Distribution Amount if the Certificate Principal Balance of each class of Senior
Certificates has been reduced to zero and a Trigger Event exists, or (y) if a
Trigger Event is not in effect, the excess of:

          (1) the sum of:

             (A) the aggregate Certificate Principal Balances of the Senior
        Certificates, after taking into account distribution of the Senior
        Principal Distribution Amount for the applicable Distribution Date, and

             (B) the Certificate Principal Balance of the Class M-1 Certificates
        immediately prior to the applicable Distribution Date,

                                       S-78


          over (2) the lesser of:

             (A) 75.5% of the aggregate Loan Balance of the Home Equity Loans as
        of the last day of the related Remittance Period, and

             (B) the aggregate Loan Balance of the Home Equity Loans as of the
        last day of the related Remittance Period minus the OC Floor.

     "Class M-2 Principal Distribution Amount" means, with respect to any
Distribution Date on or after the Stepdown Date, (x) 100% of the Principal
Distribution Amount if the Certificate Principal Balance of each class of Senior
Certificates and the Class M-1 Certificates has been reduced to zero and a
Trigger Event exists, or (y) if a Trigger Event is not in effect, the excess of:

          (1) the sum of:

             (A) the aggregate Certificate Principal Balances of the Senior
        Certificates, after taking into account distribution of the Senior
        Principal Distribution Amount for the applicable Distribution Date,

             (B) the Certificate Principal Balance of the Class M-1
        Certificates, after taking into account distribution of the Class M-1
        Principal Distribution Amount for the applicable Distribution Date, and

             (C) the Certificate Principal Balance of the Class M-2 Certificates
        immediately prior to the applicable Distribution Date,

          over (2) the lesser of:

             (A) 86.0% of the aggregate Loan Balance of the Home Equity Loans as
        of the last day of the related Remittance Period, and

             (B) the aggregate Loan Balance of the Home Equity Loans as of the
        last day of the related Remittance Period minus the OC Floor.

     "Class M-3 Principal Distribution Amount" means, with respect to any
Distribution Date on or after the Stepdown Date, (x) 100% of the Principal
Distribution Amount if the Certificate Principal Balance of each class of Senior
Certificates, the Class M-1 Certificates and the Class M-2 Certificates has been
reduced to zero and a Trigger Event exists, or (y) if a Trigger Event is not in
effect, the excess of:

          (1) the sum of:

             (A) the aggregate Certificate Principal Balances of the Senior
        Certificates, after taking into account distribution of the Senior
        Principal Distribution Amount for the applicable Distribution Date,

             (B) the Certificate Principal Balance of the Class M-1
        Certificates, after taking into account distribution of the Class M-1
        Principal Distribution Amount for the applicable Distribution Date,

             (C) the Certificate Principal Balance of the Class M-2
        Certificates, after taking into account distribution of the Class M-2
        Principal Distribution Amount for the applicable Distribution Date, and

             (D) the Certificate Principal Balance of the Class M-3 Certificates
        immediately prior to the applicable Distribution Date,

          over (2) the lesser of:

             (A) 92.5% of the aggregate Loan Balance of the Home Equity Loans as
        of the last day of the related Remittance Period, and

                                       S-79


             (B) the aggregate Loan Balance of the Home Equity Loans as of the
        last day of the related Remittance Period minus the OC Floor.

     "Class Monthly Interest Amount" with respect to each class of Offered
Certificates means, with respect to any Distribution Date, the aggregate amount
of interest accrued for the related Interest Period at the related Certificate
Rate on the Certificate Principal Balance or Notional Amount of the related
Offered Certificates. On any Distribution Date, the Fixed Rate Certificates
(other than the Class A-IO Certificates) are each subject to the Group I Net WAC
Cap, the Class AV-1 Certificates are subject to the Group II Net WAC Cap, the
Class AV-2 Certificates are subject to the Group III Net WAC Cap and the
Subordinate Certificates are each subject to the Subordinate Net WAC Cap. For a
description of the respective Certificate Rates, the Group I Net WAC Cap, the
Group II Net WAC Cap, the Group III Net WAC Cap and the Subordinate Net WAC Cap,
see "-- Certificate Rate" below.

     "Class Principal Carryover Shortfall" means, with respect to any class of
Subordinate Certificates and any Distribution Date, the excess, if any, of (1)
the sum of (x) the amount of the reduction in the Certificate Principal Balance
of that class of Subordinate Certificates on the applicable Distribution Date
attributable to the allocation of Realized Losses as provided under
"-- Allocation of Realized Losses" below and (y) the amount of any such
reductions on prior Distribution Dates over (2) the amount distributed in
respect of the related Class Principal Carryover Shortfall to such class on
prior Distribution Dates.

     "Cumulative Loss Trigger Event" shall have occurred with respect to any
Distribution Date and the Home Equity Loans, if the fraction, expressed as a
percentage, obtained by dividing (x) the aggregate amount of cumulative Realized
Losses incurred on the Home Equity Loans from the Cut-Off Date through the last
day of the related Remittance Period by (y) the aggregate Loan Balance of the
Home Equity Loans as of the Cut-Off Date, exceeds the applicable percentages
described below with respect to such Distribution Date:

<Table>
<Caption>
DISTRIBUTION DATE                                           LOSS PERCENTAGE
- -----------------                                           ---------------
                                         
April 2006 to March 2007..................  3.50% for the first month, plus an additional
                                            1/12th of 2.00% for each month thereafter.
April 2007 to March 2008..................  5.50% for the first month, plus an additional
                                            1/12th of 1.50% for each month thereafter.
April 2008 to March 2009..................  7.00% for the first month, plus an additional
                                            1/12th of 0.75% for each month thereafter.
April 2009 to March 2010..................  7.75% for the first month, plus an additional
                                            1/12th of 0.25% for each month thereafter.
April 2010 and thereafter.................  8.00%
</Table>

     "Delinquency Amount" means, with respect to any Remittance Period, the sum,
without duplication, of the aggregate principal balance of the Home Equity Loans
that are (1) 60 or more days delinquent, (2) 60 or more days delinquent and in
bankruptcy, (3) in foreclosure and (4) REO properties, each as of the last day
of such Remittance Period.

     A "Delinquency Event" shall have occurred and be continuing if at any time
the 60+ Delinquency Percentage (Rolling Three Month) exceeds 41% of the Senior
Enhancement Percentage.

     "Excess Interest" means, with respect to any Distribution Date, the amounts
remaining, if any, after the application of payments pursuant to clauses 1
through 7 of clause D. under "-- Distributions" below.

     "Excess Overcollateralization Amount" means, with respect to any
Distribution Date, the lesser of (1) the Aggregate Principal Amount for the
Distribution Date and (2) the excess, if any, of (x) the Overcollateralization
Amount, assuming 100% of the Aggregate Principal Amount is distributed on the
Offered Certificates, over (y) the Required Overcollateralization Amount.

                                       S-80


     "Group I Parity Amount" means, with respect to any Distribution Date, the
greater of (i) zero and (ii) the excess, if any, of (x) the aggregate
Certificate Principal Balance of the Group I Certificates (other than the Group
I A-IO component) immediately prior to that Distribution Date over (y) the
aggregate Loan Balance of the Group I Home Equity Loans as of the last day of
the related Remittance Period.

     "Group I Principal Distribution Amount" means, with respect to any
Distribution Date, the lesser of (A) the greatest of (1) the product of (x) the
Senior Principal Distribution Amount for that Distribution Date and (y) a
fraction, the numerator of which is the excess of (i) the aggregate Loan Balance
of the Group I Home Equity Loans as of the first day of the related Remittance
Period, over (ii) the aggregate Loan Balance of the Group I Home Equity Loans as
of the last day of the related Remittance Period, and the denominator of which
is the excess of (i) the aggregate Loan Balance of the Home Equity Loans as of
the first day of the related Remittance Period, over (ii) the aggregate Loan
Balance of the Home Equity Loans as of the last day of the related Remittance
Period, (2) the Group I Parity Amount and (3) the excess of (i) the Senior
Principal Distribution Amount for that Distribution Date over (ii) the aggregate
Certificate Principal Balance of the Class AV-1 and Class AV-2 Certificates
immediately prior to that Distribution Date and (B) the Certificate Principal
Balance of the Group I Certificates (other than the Group I A-IO component)
immediately prior to that Distribution Date.

     "Group II Principal Allocation Percentage" means, with respect to any
Distribution Date, a fraction, expressed as a percentage, the numerator of which
is the Basic Principal Amount with respect to the Group II Home Equity Loans and
that Distribution Date, and the denominator of which is the aggregate Basic
Principal Amount with respect to the Group II Home Equity Loans and the Group
III Home Equity Loans and that Distribution Date.

     "Group II Principal Distribution Amount" means, with respect to any
Distribution Date, the lesser of (i) the greater of (A) the product of (1) the
Group II Principal Allocation Percentage for that Distribution Date and (2) the
ARM Principal Distribution Amount for that Distribution Date and (B) the excess
of (1) the ARM Principal Distribution Amount for that Distribution Date over (2)
the Certificate Principal Balance of the Class AV-2 Certificates immediately
prior to that Distribution Date and (ii) the Certificate Principal Balance of
the Class AV-1 Certificates immediately prior to that Distribution Date.

     "Group III Principal Allocation Percentage" means, with respect to any
Distribution Date, a fraction, expressed as a percentage, the numerator of which
is the Basic Principal Amount with respect to the Group III Home Equity Loans
and that Distribution Date, and the denominator of which is the aggregate Basic
Principal Amount with respect to the Group II Home Equity Loans and the Group
III Home Equity Loans and that Distribution Date.

     "Group III Principal Distribution Amount" means, with respect to any
Distribution Date, the lesser of (i) the greater of (A) the product of (1) the
Group III Principal Allocation Percentage for that Distribution Date and (2) the
ARM Principal Distribution Amount for that Distribution Date and (B) the excess
of (1) the ARM Principal Distribution Amount for that Distribution Date over (2)
the Certificate Principal Balance of the Class AV-1 Certificates immediately
prior to that Distribution Date and (ii) the Certificate Principal Balance of
the Class AV-2 Certificates immediately prior to that Distribution Date.

     "Loan Balance" means, with respect to any Home Equity Loan as of any date
of determination, the actual outstanding principal balance thereof on the
Cut-Off Date less any principal payments made on such Home Equity Loan through
such date of determination. The Agreement provides that the Loan Balance of any
Home Equity Loan which becomes a Liquidated Loan shall thereafter equal zero.

     "Monthly Remittance Date" means the 18th day of each month, or if the 18th
day is not a Business Day, the preceding Business Day. On each Monthly
Remittance Date, the Servicer will be required to transfer funds on deposit in
the Principal and Interest Account (as defined in the prospectus) to the
Certificate Account.

                                       S-81


     "OC Floor" means an amount equal to 0.50% of the aggregate Loan Balance of
the Home Equity Loans as of the Cut-Off Date.

     "OC Holiday Realized Loss Amount" means, with respect to the first five
Distribution Dates, to the extent of Excess Interest for that Distribution Date,
an amount equal to the amount of any Realized Losses that would otherwise be
allocated to the Subordinate Certificates on that Distribution Date.

     "Overcollateralization Amount" means, with respect to each Distribution
Date, the excess, if any, of (1) the aggregate Loan Balance of the Home Equity
Loans as of the close of business on the last day of the preceding Remittance
Period over (2) the aggregate Certificate Principal Balance of the Offered
Certificates as of that Distribution Date (after taking into account the payment
of the Principal Distribution Amount on that Distribution Date).

     "Principal Distribution Amount" means, with respect to any Distribution
Date, the lesser of (1) the aggregate Certificate Principal Balances of the
Offered Certificates (other than the Class A-IO Certificates) immediately
preceding that Distribution Date and (2) the sum of (x) the Aggregate Principal
Amount for that Distribution Date minus the Excess Overcollateralization Amount,
if any, for that Distribution Date, (y) the Subordination Increase Amount, if
any, for that Distribution Date and (z) the OC Holiday Realized Loss Amount, if
any, for that Distribution Date.

     "Record Date" means (1) with respect to any Distribution Date and each
class of Fixed Rate Certificates, the last Business Day of the month immediately
preceding the calendar month in which the Distribution Date occurs and (2) with
respect to any Distribution Date and the Variable Rate Certificates, the
Business Day immediately preceding the Distribution Date, or if Definitive
Certificates have been issued, the last Business Day of the month immediately
preceding the calendar month in which the Distribution Date occurs.

     "Remittance Period" means, with respect to any Distribution Date, the
calendar month preceding the calendar month in which the Distribution Date
occurs.

     "Required Overcollateralization Amount" means, with respect to the first
five Distribution Dates, zero, and as to any subsequent Distribution Date (1)
prior to the Stepdown Date, the product of (x) 2.50% and (y) the aggregate Loan
Balance of the Home Equity Loans as of the Cut-Off Date; and (2) on and after
the Stepdown Date, the greater of (i) the lesser of (x) the product of 2.50% and
the aggregate Loan Balance of the Home Equity Loans as of the Cut-Off Date and
(y) the product of 5.00% and the aggregate Loan Balance of the Home Equity Loans
as of the end of the related Remittance Period and (ii) the OC Floor; provided,
however, that on each such subsequent Distribution Date during the continuance
of a Trigger Event the Required Overcollateralization Amount will equal the
Required Overcollateralization Amount in effect as of the Distribution Date
immediately preceding the date on which such Trigger Event first occurred.

     "Senior Enhancement Percentage" means, with respect to any Distribution
Date, the percentage equivalent of a fraction, the numerator of which is the sum
of (1) the aggregate Certificate Principal Balances of the Subordinate
Certificates and (2) the Overcollateralization Amount, in each case, after
taking into account the distribution of the Principal Distribution Amount on
that Distribution Date, and the denominator of which is the aggregate Loan
Balance of the Home Equity Loans as of the last day of the related Remittance
Period.

     "Senior Principal Distribution Amount" means, with respect to (a) any
Distribution Date prior to the Stepdown Date or during the continuation of a
Trigger Event, the lesser of (1) 100% of the Principal Distribution Amount and
(2) the aggregate Certificate Principal Balances of the Senior Certificates
immediately prior to that Distribution Date, and (b) any other Distribution
Date, the lesser of (1) the Principal Distribution Amount and (2) the excess, if
any, of (x) the aggregate Certificate Principal Balances of the Senior
Certificates immediately prior to that Distribution Date over (y) the lesser of
(A) 61.5% of the aggregate Loan Balance of the Home Equity Loans as of the last
day of the related

                                       S-82


Remittance Period and (B) the aggregate Loan Balance of the Home Equity Loans as
of the last day of the related Remittance Period minus the OC Floor.

     "60+ Delinquency Percentage (Rolling Three Month)" means, with respect to
any Distribution Date, the average of the percentage equivalents of the
fractions determined for each of the three immediately preceding Remittance
Periods, the numerator of each of which is equal to the Delinquency Amount for
such Remittance Period, and the denominator of each of which is the aggregate
Loan Balance of all of the Home Equity Loans as of the end of such Remittance
Period.

     "Stepdown Date" means the earlier to occur of (1) the Distribution Date
after which the aggregate Certificate Principal Balances of the Senior
Certificates are reduced to zero, and (2) the later to occur of (A) the
Distribution Date in April 2006, and (B) the first Distribution Date on which
the Senior Enhancement Percentage, after giving effect to the distribution of
the Principal Distribution Amount on that Distribution Date, is at least equal
to 38.5%.

     "Subordination Deficiency" means, with respect to any Distribution Date,
the excess, if any, of (1) the Required Overcollateralization Amount for that
Distribution Date over (2) the Overcollateralization Amount for that
Distribution Date after giving effect to the distribution of the Aggregate
Principal Amount on that Distribution Date.

     "Subordination Increase Amount" means, with respect to the first five
Distribution Dates, zero, and as to any subsequent Distribution Date, the lesser
of (1) the Subordination Deficiency and (2) the Excess Interest.

     "Transition Expenses" means expenses incurred by the Trustee in connection
with the transfer of servicing upon the termination of the Servicer; provided
that the amount shall not exceed $50,000 in any one calendar year (and no more
than $100,000 in the aggregate).

     "Trigger Event" means the existence of a Delinquency Event or a Cumulative
Loss Trigger Event.

DISTRIBUTIONS

     The Trustee will be required to deposit into the Certificate Account:

     - the proceeds of any liquidation of the assets of the Trust,

     - all collections on the Home Equity Loans received during the related
       Remittance Period and remitted by the Servicer to the Trustee, and

     - all other remittances made to the Trustee by or on behalf of the Sellers
       or the Servicer.

     The Agreement establishes a certificate rate on each class of Offered
Certificates (each, a "Certificate Rate") as set forth in this prospectus
supplement under "-- Certificate Rate." The Agreement also establishes a
Servicing Fee and a Trustee Fee for each Distribution Date.

     On each Distribution Date, the Trustee will make the following
disbursements and transfers from monies then on deposit in the Certificate
Account with respect to the Home Equity Loans and apply the amounts in the
following order of priority, in each case, to the extent of funds remaining:

          A. With respect to funds in the Certificate Account received with
     respect to Home Equity Loan Group I:

             1. To the Trustee, the Trustee Fee and any Transition Expenses for
        Home Equity Loan Group I.

             2. Concurrently, to each class of Group I Certificates, the related
        Class Monthly Interest Amount and any related Class Interest Carryover
        Shortfall for the Distribution Date, allocated among each such class of
        Group I Certificates on a pro rata basis based on each Group I

                                       S-83


        Certificate's Class Monthly Interest Amount and Class Interest Carryover
        Shortfall without priority among such Group I Certificates.

             3. The remaining amount pursuant to clause D. below.

          B. With respect to funds in the Certificate Account received with
     respect to Home Equity Loan Group II:

             1. To the Trustee, the Trustee Fee and any Transition Expenses for
        Home Equity Loan Group II.

             2. To the Group II Certificates, the related Class Monthly Interest
        Amount and any related Class Interest Carryover Shortfall for the
        Distribution Date, allocated among each such class of Group II
        Certificates on a pro rata basis based on each Group II Certificate's
        Class Monthly Interest Amount and Class Interest Carryover Shortfall
        without priority among such Group II Certificates.

             3. The remaining amount pursuant to clause D. below.

          C. With respect to funds in the Certificate Account received with
     respect to Home Equity Loan Group III:

             1. To the Trustee, the Trustee Fee and any Transition Expenses for
        Home Equity Loan Group III.

             2. To the Group III Certificates, the related Class Monthly
        Interest Amount and any related Class Interest Carryover Shortfall for
        the Distribution Date, allocated among each such class of Group III
        Certificates on a pro rata basis based on each Group III Certificate's
        Class Monthly Interest Amount and Class Interest Carryover Shortfall
        without priority among such Group III Certificates.

             3. The remaining amount pursuant to clause D. below.

          D. With respect to any remaining amounts in the Certificate Account
     received with respect to Home Equity Loan Group I, Home Equity Loan Group
     II and Home Equity Loan Group III:

             1. Concurrently, to the Senior Certificates in all three
        Certificate Groups, the related Class Monthly Interest Amount and any
        related Class Interest Carryover Shortfall to the extent not paid
        pursuant to clauses A., B. and C. above on the applicable Distribution
        Date, allocated among each such class of Senior Certificates on a pro
        rata basis based on the amount that would have been distributed to each
        such class in the absence of such shortfall.

             2. Sequentially, to the Class M-1, Class M-2, Class M-3 and Class B
        Certificates, in that order, the related Class Monthly Interest Amount
        for the Distribution Date.

             3. To the Senior Certificates (other than the Class A-IO
        Certificates), an amount up to the Senior Principal Distribution Amount
        for the Distribution Date, excluding any Subordination Increase Amount
        or OC Holiday Realized Loss Amount included in that amount, concurrently
        as follows:

                i. To the Group I Certificates (other than the Group I A-IO
           component), the Group I Principal Distribution Amount allocated in
           the following order of priority:

               - To the Class AF-6 Certificates, an amount equal to the Class
                 AF-6 Lockout Distribution Amount; and

               - Sequentially, to the Class AF-1, Class AF-2, Class AF-3, Class
                 AF-4, Class AF-5, and Class AF-6 Certificates, in that order,
                 until the respective Certificate Principal Balances of such
                 Certificates have been reduced to zero.

                                       S-84


                ii. To the Class AV-1 Certificates, the Group II Principal
           Distribution Amount until the Certificate Principal Balance of such
           Certificates has been reduced to zero.

                iii. To the Class AV-2 Certificates, the Group III Principal
           Distribution Amount until the Certificate Principal Balance of such
           Certificates has been reduced to zero.

             4. To the Class M-1 Certificates, the Class M-1 Principal
        Distribution Amount for the Distribution Date, excluding any
        Subordination Increase Amount or OC Holiday Realized Loss Amount
        included in that amount, until the Certificate Principal Balance thereof
        is reduced to zero.

             5. To the Class M-2 Certificates, the Class M-2 Principal
        Distribution Amount for the Distribution Date, excluding any
        Subordination Increase Amount or OC Holiday Realized Loss Amount
        included in that amount, until the Certificate Principal Balance thereof
        is reduced to zero.

             6. To the Class M-3 Certificates, the Class M-3 Principal
        Distribution Amount for the Distribution Date, excluding any
        Subordination Increase Amount or OC Holiday Realized Loss Amount
        included in that amount, until the Certificate Principal Balance thereof
        is reduced to zero.

             7. To the Class B Certificates, the Class B Principal Distribution
        Amount for the Distribution Date, excluding any Subordination Increase
        Amount or OC Holiday Realized Loss Amount included in that amount, until
        the Certificate Principal Balance thereof is reduced to zero.

             8. To the Offered Certificates (other than the Class A-IO
        Certificates), the Subordination Increase Amount or OC Holiday Realized
        Loss Amount for the applicable Distribution Date, allocated in the order
        of priority set forth in clauses 3 through 7 of clause D. above.

             9. To the Class M-1 Certificates, (a) any related Class Interest
        Carryover Shortfall and then (b) any related Class Principal Carryover
        Shortfall.

             10. To the Class M-2 Certificates, (a) any related Class Interest
        Carryover Shortfall and then (b) any related Class Principal Carryover
        Shortfall.

             11. To the Class M-3 Certificates, (a) any related Class Interest
        Carryover Shortfall and then (b) any related Class Principal Carryover
        Shortfall.

             12. To the Class B Certificates, (a) any related Class Interest
        Carryover Shortfall and then (b) any related Class Principal Carryover
        Shortfall.

             13. To the Supplemental Interest Reserve Fund, the amounts required
        under the Agreement for distribution in accordance with priorities 14
        and 15 following distribution of amounts on deposit in the Cap Agreement
        Reserve Fund on such Distribution Date, as described below under "-- Cap
        Agreement Reserve Fund."

             14. Concurrently, (i) to the Group I Certificates (other than the
        Group I A-IO component), pro rata, the related Group I Net WAC Cap
        Carryover from and to the extent of funds on deposit in the Supplemental
        Interest Reserve Fund with respect to Group I, (ii) to the Class AV-1
        Certificates, the Group II Net WAC Cap Carryover, from and to the extent
        of funds on deposit in the Supplemental Interest Reserve Fund with
        respect to Group II, and (iii) to the Class AV-2 Certificates, the Group
        III Net WAC Cap Carryover, from and to the extent of funds on deposit in
        the Supplemental Interest Reserve Fund with respect to Group III, in the
        case of clauses (ii) and (iii) above to the extent not paid from amounts
        on deposit in the Cap Agreement Reserve Fund on such Distribution Date.

                                       S-85


             15. Sequentially, to the Class M-1, Class M-2, Class M-3 and Class
        B Certificates, in that order, the related Subordinate Net WAC Cap
        Carryover, from and to the extent of funds on deposit in the
        Supplemental Interest Reserve Fund, in each case to the extent not paid
        from amounts on deposit in the Cap Agreement Reserve Fund on such
        Distribution Date.

             16. To the Trustee as reimbursement for all reimbursable expenses
        incurred in connection with its duties and obligations under the
        Agreement to the extent not paid as Trustee Fees or Transition Expenses
        pursuant to clauses A.1, B.1 and C.1 above.

             17. To the Servicer to the extent of any unreimbursed Delinquency
        Advances (as defined in the prospectus), unreimbursed Servicing Advances
        (as defined in the prospectus) and unreimbursed Compensating Interest
        (as defined in the prospectus).

             18. To the Non-Offered Certificates, the remainder.

CERTIFICATE RATE

     With respect to any Distribution Date and the Class AF-1 Certificates, the
"Certificate Rate" will equal the lesser of (A) 1.836% per annum and (B) the
Group I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AF-2 Certificates, the
"Certificate Rate" will equal the lesser of (A) 2.154% per annum and (B) the
Group I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AF-3 Certificates, the
"Certificate Rate" will equal the lesser of (A) 2.708% per annum and (B) the
Group I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AF-4 Certificates, the
"Certificate Rate" will equal the lesser of (A) 3.750% per annum (or 4.250% per
annum for each Interest Period occurring after the date on which an affiliate of
the Servicer first fails to exercise its clean-up call option) and (B) the Group
I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AF-5 Certificates, the
"Certificate Rate" will equal the lesser of (A) 4.241% per annum (or 5.241% per
annum for each Interest Period occurring after the date on which an affiliate of
the Servicer first fails to exercise its clean-up call option) and (B) the Group
I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AF-6 Certificates, the
"Certificate Rate" will equal the lesser of (A) 3.654% per annum and (B) the
Group I Net WAC Cap for the Distribution Date.

     With respect to any Distribution Date and the Class AV-1 Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 0.280% per annum and (B) the Group II Net WAC Cap for the Distribution
Date.

     With respect to any Distribution Date and the Class AV-2 Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 0.290% per annum and (B) the Group III Net WAC Cap for the Distribution
Date.

     With respect to any Distribution Date and the Class M-1 Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 0.650% per annum and (B) the Subordinate Net WAC Cap for the
Distribution Date.

     With respect to any Distribution Date and the Class M-2 Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 1.730% per annum and (B) the Subordinate Net WAC Cap for the
Distribution Date.

     With respect to any Distribution Date and the Class M-3 Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 2.650% per annum and (B) the Subordinate Net WAC Cap for the
Distribution Date.

                                       S-86


     With respect to any Distribution Date and the Class B Certificates, the
"Certificate Rate" will equal the lesser of (A) the sum of (1) One-Month LIBOR
and (2) 3.500% per annum and (B) the Subordinate Net WAC Cap for the
Distribution Date.

     The Class A-IO Certificates which are comprised of the Group I A-IO
component, the Group II A-IO component and the Group III A-IO component do not
have a Certificate Principal Balance but will accrue interest at a rate of
5.000% per annum for the first 35 months on the Group I A-IO Notional Amount, at
a rate of 4.000% per annum for the first 35 months on the Group II A-IO Notional
Amount and at a rate of 4.000% per annum for the first 35 months on the Group
III A-IO Notional Amount. The Class A-IO Certificates will not be entitled to
any distributions after the 35th Distribution Date (except for any Class
Interest Carryover Shortfalls).

     The "Group I Net WAC Cap" with respect to any Distribution Date and each
class of Fixed Rate Certificates (other than the Class A-IO Certificates) will
be a rate per annum equal to the weighted average of the Net Coupon Rates on the
Group I Home Equity Loans as of the beginning of the related Remittance Period
less the product of (a) 5.00% per annum and (b) a fraction, the numerator of
which is the Group I A-IO Notional Amount for the related Distribution Date and
the denominator of which is the Group I Loan Balance as of the beginning of the
related Remittance Period.

     The "Group II Net WAC Cap" with respect to any Distribution Date and the
Class AV-1 Certificates will be the per annum rate equal to the product of (i)
the weighted average of the Net Coupon Rates on the Group II Home Equity Loans
as of the beginning of the related Remittance Period less the product of (a)
4.00% per annum and (b) a fraction, the numerator of which is the Group II A-IO
Notional Amount for the related Distribution Date and the denominator of which
is the Group II Loan Balance as of the beginning of the related Remittance
Period and (ii) a fraction, the numerator of which is 30 and denominator of
which is the number of days in the related Interest Period, adjusted as
appropriate for day-counting conventions.

     The "Group III Net WAC Cap" with respect to any Distribution Date and the
Class AV-2 Certificates will be the per annum rate equal to the product of (i)
the weighted average of the Net Coupon Rates on the Group III Home Equity Loans
as of the beginning of the related Remittance Period less the product of (a)
4.00% per annum and (b) a fraction, the numerator of which is the Group III A-IO
Notional Amount for the related Distribution Date and the denominator of which
is the Group III Loan Balance as of the beginning of the related Remittance
Period and (ii) a fraction, the numerator of which is 30 and denominator of
which is the number of days in the related Interest Period, adjusted as
appropriate for day-counting conventions.

     The "Subordinate Net WAC Cap" for any Distribution Date and each class of
Subordinate Certificates, is a per annum rate equal to the weighted average of
(i) the product of (a) the Group I Net WAC Cap, and (b) a fraction the numerator
of which is 30 and the denominator of which is the number of days in the related
Interest Period adjusted as appropriate for day-counting conventions with
respect to the Group I Home Equity Loans, (ii) the Group II Net WAC Cap and
(iii) the Group III Net WAC Cap, weighted on the basis of the related Group
Subordinate Amount for such Distribution Date.

     The "Group Subordinate Amount" for each Group and any Distribution Date is
the excess of the aggregate Loan Balance of the related Group as of the first
day of the related Remittance Period, over the aggregate Certificate Principal
Balances of the Senior Certificates (other than the Class A-IO Certificates) of
such Group immediately prior to such Distribution Date.

     The "Net Coupon Rate" of any Group I Home Equity Loan, Group II Home Equity
Loan or Group III Home Equity Loan will be the rate per annum equal to the
coupon rate of the Home Equity Loan minus the sum of (1) the rate at which the
Servicing Fee accrues and (2) the rate at which the Trustee Fee accrues
(expressed as a per annum percentage of the aggregate principal balance of the
Group I, Group II or Group III Home Equity Loans, as applicable).

                                       S-87


     If on any Distribution Date the Certificate Rate for any of the Fixed Rate
Certificates is based on the Group I Net WAC Cap, the applicable Fixed Rate
Certificateholders will be entitled to receive on subsequent Distribution Dates
the related Group I Net WAC Cap Carryover as described under "-- Distributions"
above.

     If on any Distribution Date the Certificate Rate for the Class AV-1
Certificates is based on the Group II Net WAC Cap, the Class AV-1
Certificateholders will be entitled to receive on subsequent Distribution Dates
the Group II Net WAC Cap Carryover as described under "-- Distributions" above.

     If on any Distribution Date the Certificate Rate for the Class AV-2
Certificates is based on the Group III Net WAC Cap, the Class AV-2
Certificateholders will be entitled to receive on subsequent Distribution Dates
the Group III Net WAC Cap Carryover as described under "-- Distributions" above.

     If on any Distribution Date the Certificate Rate for any of the Subordinate
Certificates is based on the Subordinate Net WAC Cap, the applicable Subordinate
Certificateholders will be entitled to receive on subsequent Distribution Dates
the related Subordinate Net WAC Cap Carryover as described under
"-- Distributions" above.

     Group I Net WAC Cap Carryover, Group II Net WAC Cap Carryover, Group III
Net WAC Cap Carryover or Subordinate Net WAC Cap Carryover will be treated as
paid to the related Class of Offered Certificates (other than the Class A-IO
Certificates), as applicable, from and to the extent of funds on deposit in a
reserve fund (the "Supplemental Interest Reserve Fund") to be held by the
Trustee on behalf of such Certificateholders as a source for such interest rate
cap carryover payments. The source of funds on deposit in the Supplemental
Interest Reserve Fund will be limited to an initial deposit of $10,000 and
amounts payable to such account for distribution in respect of interest rate cap
carryover payments as described under "-- Distributions" above.

     The "Group I Net WAC Cap Carryover" with respect to any Distribution Date
is equal to the sum of (A) the excess of (1) the amount of interest that the
related class of Fixed Rate Certificates, as applicable, would otherwise be
entitled to receive on the Distribution Date had its interest rate been
calculated at the respective Certificate Rate for such class and for the
Distribution Date without regard to the Group I Net WAC Cap over (2) the amount
of interest payable on such class at the respective Certificate Rate for such
class for the Distribution Date and (B) the Group I Net WAC Cap Carryover for
all previous Distribution Dates not previously paid to the related class of
Certificates (including any interest accrued on that amount at the related
Certificate Rate without regard to the Group I Net WAC Cap).

     The "Group II Net WAC Cap Carryover" with respect to any Distribution Date
is equal to the sum of (A) the excess of (1) the amount of interest the Class
AV-1 Certificates would otherwise be entitled to receive on the Distribution
Date had its interest rate been calculated at the Certificate Rate for such
class and for the related Distribution Date without regard to the Group II Net
WAC Cap over (2) the amount of interest payable on such class at the respective
Certificate Rate for such class for the Distribution Date and (B) the Group II
Net WAC Cap Carryover for all previous Distribution Dates not previously paid to
the Class AV-1 Certificates (including any interest accrued on that amount at
the related Certificate Rate without regard to the Group II Net WAC Cap).

     The "Group III Net WAC Cap Carryover" with respect to any Distribution Date
is equal to the sum of (A) the excess of (1) the amount of interest the Class
AV-2 Certificates would otherwise be entitled to receive on the Distribution
Date had its interest rate been calculated at the Certificate Rate for such
class and for the related Distribution Date without regard to the Group III Net
WAC Cap over (2) the amount of interest payable on such class at the respective
Certificate Rate for such class for the Distribution Date and (B) the Group III
Net WAC Cap Carryover for all previous Distribution Dates not previously paid to
the Class AV-2 Certificates (including any interest accrued on that amount at
the related Certificate Rate without regard to the Group III Net WAC Cap).

                                       S-88


     The "Subordinate Net WAC Cap Carryover" with respect to any Distribution
Date, is equal to the sum of (A) the excess of (1) the amount of interest that
the related class of Subordinate Certificates, as applicable, would otherwise be
entitled to receive on the Distribution Date had its interest rate been
calculated at the respective Certificate Rate for such class and for the
Distribution Date without regard to the Subordinate Net WAC Cap over (2) the
amount of interest payable on such class at the respective Certificate Rate for
such class for the Distribution Date and (B) the Subordinate Net WAC Cap
Carryover for all previous Distribution Dates not previously paid to the related
class of Certificates (including any interest accrued on that amount at the
related Certificate Rate without regard to the Subordinate Net WAC Cap).

     The ratings on the Offered Certificates by Standard & Poor's Ratings
Service, a division of the McGraw-Hill Companies, Inc. ("S&P"), Moody's
Investors Service, Inc. ("Moody's"), and Fitch Ratings ("Fitch" and together
with S&P and Moody's, the "Rating Agencies") will not address the likelihood of
receipt by such Certificateholders of any amounts in respect of the Group I Net
WAC Cap Carryover, the Group II Net WAC Cap Carryover, the Group III Net WAC Cap
Carryover or the Subordinate Net WAC Cap Carryover, as applicable. Payment of
the Group I Net WAC Cap Carryover, the Group II Net WAC Cap Carryover, the Group
III Net WAC Cap Carryover or the Subordinate Net WAC Cap Carryover, as
applicable, will be subject to availability of funds therefor in accordance with
the priority of payments set forth under "-- Distributions" above.

     "Interest Period" means, with respect to each Distribution Date and the
Fixed Rate Certificates, the period from the first day of the calendar month
preceding the month of the Distribution Date through the last day of the
calendar month and, with respect to each Distribution Date and the Variable Rate
Certificates, the period from and including the preceding Distribution Date (or
the Closing Date in the case of the first Distribution Date) to and including
the day preceding the related Distribution Date.

     Interest on the Fixed Rate Certificates in respect of any Distribution Date
will accrue during the related Interest Period on the basis of a 360-day year
consisting of twelve 30-day months. Interest on the Variable Rate Certificates
in respect of any Distribution Date will accrue during the related Interest
Period on the basis of the actual number of days elapsed in the related Interest
Period and a year of 360 days.

CALCULATION OF ONE-MONTH LIBOR

     On each LIBOR Determination Date (as defined below), the Trustee will
determine One-Month LIBOR for the next Interest Period for the Variable Rate
Certificates.

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

     "LIBOR Determination Date" means, with respect to any Interest Period, the
second London Business Day preceding the commencement of the Interest Period.
For purposes of determining One-Month LIBOR, a "London Business Day" is any day
on which dealings in deposits of United States dollars are transacted in the
London interbank market.

                                       S-89


     "Telerate Page 3750" means the display page currently so designated on the
Bridge Telerate Service (or another page that replaces this page on the service
for the purpose of displaying comparable rates or prices) and "Reference Banks"
means leading banks selected by CHEC and engaged in transactions in Eurodollar
deposits in the international Eurocurrency market.

CREDIT ENHANCEMENT

     Overcollateralization Resulting from Cash Flow Structure.  The Agreement
provides that Excess Interest will be used in the following order of priority:

          (1) to pay the Offered Certificates (other than the Class A-IO
     Certificates) any Subordination Increase Amount or any OC Holiday Realized
     Loss Amount,

          (2) to pay any related Class Interest Carryover Shortfall and any
     related Class Principal Carryover Shortfall on the Subordinate
     Certificates,

          (3) to pay the applicable Certificateholders any (i) Group I Net WAC
     Cap Carryover, or (ii) Group II Net WAC Cap Carryover, Group III Net WAC
     Cap Carryover or Subordinate Net WAC Cap Carryover to the extent not paid
     from the Cap Agreements, as applicable,

          (4) to reimburse the Trustee and then the Servicer with respect to any
     amounts owing to them, and

          (5) to pay the Class X-IO and the Class R Certificateholders, as
     specified in the Agreement.

     Pursuant to the Agreement, the Excess Interest will be applied during the
first five Distribution Dates as an accelerated payment of principal on the
Offered Certificates (other than the Class A-IO Certificates) to offset any
Realized Losses that would otherwise be allocated to the Subordinate
Certificates and, beginning on the sixth Distribution Date, as an accelerated
payment of principal on the Offered Certificates (other than the Class A-IO
Certificates) until the Overcollateralization Amount has increased to the
Required Overcollateralization Amount. The application of Excess Interest for
the payment of principal has the effect of accelerating the amortization of the
Offered Certificates (other than the Class A-IO Certificates) relative to the
amortization of the Home Equity Loans.

     If, on any Distribution Date, the Overcollateralization Amount is, or,
after taking into account all other distributions to be made on the Distribution
Date, would be, greater than the Required Overcollateralization Amount, then any
amounts relating to principal which would otherwise be distributed to the
Certificateholders of the Offered Certificates on the Distribution Date shall
instead be distributed as Excess Interest as provided in the Agreement in an
amount equal to the Excess Overcollateralization Amount.

     Allocation of Realized Losses.  The Agreement provides generally that on
any Distribution Date all amounts collected on account of principal (other than
any amount attributed to the Excess Overcollateralization Amount) during the
prior Remittance Period will be distributed to the Certificateholders of the
related Offered Certificates (other than the Class A-IO Certificates). If any
Home Equity Loan became a Liquidated Loan during the prior Remittance Period,
the Net Liquidation Proceeds related to that Home Equity Loan and allocated to
principal may be less than the principal balance of the related Home Equity
Loan. The amount of any insufficiency is referred to as a "Realized Loss." The
Agreement provides that the Loan Balance of any Home Equity Loan which becomes a
Liquidated Loan shall thereafter equal zero.

     A "Liquidated Loan" is a Home Equity Loan with respect to which a
determination has been made by the Servicer that all recoveries have been made
or that the Servicer reasonably believes that the cost of obtaining any
additional recoveries from that loan would exceed the amount of the recoveries.

     The Basic Principal Amount includes the Net Liquidation Proceeds in respect
of principal received upon liquidation of a Liquidated Loan. If the Net
Liquidation Proceeds are less than the unpaid principal

                                       S-90


balance of the related Liquidated Loan, the aggregate Loan Balance of the Home
Equity Loans will decline more than the aggregate Certificate Principal Balance
of the Offered Certificates. If the difference is not covered by the
Overcollateralization Amount or the application of Excess Interest, the class of
Subordinate Certificates then outstanding with the lowest relative payment
priority will bear the loss.

     If, following the distributions on a Distribution Date, the aggregate
Certificate Principal Balance of the Offered Certificates exceeds the aggregate
Loan Balance of the Home Equity Loans, that is, the Offered Certificates are
undercollateralized, the Certificate Principal Balance of the class of
Subordinate Certificates then outstanding with the lowest relative payment
priority will be reduced by the amount of the excess. Any reduction will
constitute a Class Principal Carryover Shortfall for the applicable class.
Although a Class Principal Carryover Shortfall will not accrue interest, this
amount may be paid on a future distribution date to the extent funds are
available for distribution as provided above under "-- Distributions."

     The Agreement does not permit the allocation of Realized Losses to the
Senior Certificates. Investors in the Senior Certificates should note that
although Realized Losses cannot be allocated to the Senior Certificates, under
certain loss scenarios there will not be enough principal and interest paid on
the Home Equity Loans to pay the Senior Certificates (other than the Class A-IO
Certificates) all interest and principal amounts to which they are then entitled
and under certain loss scenarios there will not be enough interest paid on the
Home Equity Loans to pay the Class A-IO Certificates all interest amounts to
which they are then entitled.

     For all purposes of this prospectus supplement, the Class B Certificates
will have the lowest payment priority of any class of Offered Certificates.

     Crosscollateralization Provisions.  Certain funds with respect to each Home
Equity Loan Group will be available to cover certain shortfalls with respect to
the Offered Certificates relating to the other Home Equity Loan Group and to
create overcollateralization as described above under "-- Distributions."

CAP AGREEMENT RESERVE FUND

     The Agreement provides for a reserve fund (the "Cap Agreement Reserve
Fund") which will be held by the Trustee on behalf of the holders of the Class
AV-1, Class AV-2 and Subordinate Certificates. The Cap Agreement Reserve Fund
will be an asset of the Trust but not of any REMIC. Amounts to which the Trust
is entitled under each Cap Agreement will be deposited in the Cap Agreement
Reserve Fund. The Servicer will be the beneficial owner of the Cap Agreement
Reserve Fund for tax purposes, and amounts on deposit therein will be invested
at the direction of the Servicer as provided in the Agreement.

     Distributions from Cap Agreement Reserve Fund.  On each Distribution Date,
but not beyond the March 2005 Distribution Date, the Trustee will apply the
amounts to which the Trust is entitled on deposit in the Cap Agreement Reserve
Fund in the following order of priority:

     - first, concurrently,

         (i) to the Class AV-1 Certificates, any Group II Net WAC Cap Carryover
      and then to the Class AV-2 Certificates, any Group III Net WAC Cap
      Carryover, sequentially, in that order, in each case from and to the
      extent of amounts in respect of the Group II Cap Agreement, and

         (ii) to the Class AV-2 Certificates, any Group III Net WAC Cap
      Carryover and then to the Class AV-1 Certificates, any Group II Net WAC
      Cap Carryover, sequentially, in that order, in each case from and to the
      extent of amounts in respect of the Group III Cap Agreement;

     - second, to the Class M-1 Certificates, any Subordinate Net WAC Cap
       Carryover for that class;

     - third, to the Class M-2 Certificates, any Subordinate Net WAC Cap
       Carryover for that class;

     - fourth, to the Class M-3 Certificates, any Subordinate Net WAC Cap
       Carryover for that class;

                                       S-91


     - fifth, to the Class B Certificates, any Subordinate Net WAC Cap Carryover
       for that class; and

     - sixth, on the March 2005 Distribution Date, any remainder to the
       Servicer.

     The Cap Agreements.  The assets of the Trust will include two interest rate
cap agreements (the "Group II Cap Agreement" and the "Group III Cap Agreement,"
collectively referred to as the "Cap Agreements") pursuant to each of which Bank
of America, N.A. (together with any successor, the "Counterparty") will agree to
pay to the Trust a monthly payment as set forth therein. Amounts received under
the Cap Agreements will be deposited in the Cap Agreement Reserve Fund.

     In the case of the Group II Cap Agreement, the Trust will be entitled to
receive, on each Distribution Date, but not beyond the March 2005 Distribution
Date, an amount equal to the product of (i) the excess, if any, of LIBOR
(subject to a maximum rate of 9.00%) over 6.70%, (ii) the lesser of (A) the
applicable Scheduled Notional Amount and (B) the sum of (1) the Certificate
Principal Balance of the Class AV-1 Certificates, and (2) the Group Subordinate
Amount for Group II immediately prior to the related Distribution Date and (iii)
a fraction, the numerator of which is the actual number of days elapsed from the
previous Distribution Date to but excluding the current Distribution Date (or,
for the first Distribution Date, the actual number of days elapsed from the
Closing Date to but excluding the first Distribution Date), and the denominator
of which is 360.

     In the case of the Group III Cap Agreement, the Trust will be entitled to
receive, on each Distribution Date, but not beyond the March 2005 Distribution
Date, an amount equal to the product of (i) the excess, if any, of LIBOR
(subject to a maximum rate of 9.00%) over 6.70%, (ii) the lesser of (A) the
applicable Scheduled Notional Amount and (B) the sum of (1) the Certificate
Principal Balance of the Class AV-2 Certificates, and (2) the Group Subordinate
Amount for Group III immediately prior to the related Distribution Date and
(iii) a fraction, the numerator of which is the actual number of days elapsed
from the previous Distribution Date to but excluding the current Distribution
Date (or, for the first Distribution Date, the actual number of days elapsed
from the Closing Date to but excluding the first Distribution Date), and the
denominator of which is 360.

     The "Scheduled Notional Amounts" for each Cap Agreement are set forth with
respect to each Distribution Date in "Schedule 1: Scheduled Notional Amounts for
the Cap Agreements." Each Cap Agreement will terminate after the Distribution
Date in March 2005, after which any amounts remaining in the Cap Agreement
Reserve Fund will be distributed to the Servicer.

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

     The Agreement contains provisions permitting the Trustee to enter into any
amendment to either Cap Agreement requested by the Counterparty to cure any
ambiguity in, or correct or supplement any provision of, such Cap Agreement, so
long as the Trustee receives an opinion of counsel (which opinion shall not be
an expense of the Trustee) to the effect that the amendment will not adversely
affect the interests of the Certificateholders.

     The sole assets of the Cap Agreement Reserve Fund will be payments, if any,
received under the Cap Agreements.

     Certain Information Concerning the Counterparty.  The Counterparty is a
national banking association and an indirect, wholly owned subsidiary of Bank of
America Corporation, a Delaware corporation. The Counterparty currently has a
long-term counterparty credit rating of "AA-" and a short-term counterparty
rating of "A-1+" from S&P and a long-term counterparty credit rating of "Aa1"
and a short-term counterparty rating of "P-1" from Moody's. Except for the
information provided in this paragraph, the Counterparty has not been involved
in the preparation of, and do not accept responsibility for, this prospectus
supplement or the accompanying prospectus.

                                       S-92


FINAL SCHEDULED DISTRIBUTION DATE

     The final scheduled Distribution Date (the "Final Scheduled Distribution
Date") for each class of Offered Certificates is specified on the cover page of
this prospectus supplement.

     The Final Scheduled Distribution Date for each of the Class AF-1, Class
AF-2, Class AF-3 and Class AF-4 Certificates is the Distribution Date on which
the Certificate Principal Balance for the related class would be reduced to zero
assuming that no prepayments are received on the related Home Equity Loans and
scheduled monthly payments of principal of and interest on each of the Home
Equity Loans are timely received. The Final Scheduled Distribution Date for each
of the Class AF-5, Class AF-6, Class AV-1, Class AV-2, Class M-1, Class M-2,
Class M-3 and Class B Certificates is the Distribution Date occurring one month
after the latest scheduled payment of the Home Equity Loans. The Final Scheduled
Distribution Date for the Class A-IO Certificates is the 35th Distribution Date.

     It is expected that the actual last Distribution Date for each class of
Offered Certificates (other than the Class A-IO Certificates) will occur
significantly earlier than the Final Scheduled Distribution Date.

OPTIONAL TERMINATION BY AN AFFILIATE OF THE SERVICER; AUCTION SALE; ADDITIONAL
PRINCIPAL DISTRIBUTIONS

     An affiliate of the Servicer may, at its option, terminate the Trust by
purchasing, at the Termination Price, all of the Home Equity Loans on any
Distribution Date on or after the date on which the aggregate outstanding Loan
Balance of the Group I, Group II and Group III Home Equity Loans is equal to or
less than 20% of the aggregate outstanding Loan Balance of the Home Equity Loans
in all three Groups on the Cut-Off Date, provided that the Class A-IO
Certificates are not then outstanding. On any date of determination, the
"Termination Price" shall be an amount equal to the greater of (A) the sum of
(x) the aggregate outstanding Loan Balance of the Home Equity Loans (other than
those referred to in clause (y) below), including accrued interest thereon, as
of such date, and (y) in the case of any REO property and Home Equity Loans with
respect to which foreclosure proceedings have been initiated or are otherwise
120 days or more delinquent as of any date of determination, the fair market
value of such REO property and Home Equity Loans (disregarding accrued interest
thereon) and (B) the sum of the aggregate unpaid principal balance of the
Offered Certificates (other than any Class Principal Carryover Shortfalls), all
accrued and unpaid interest thereon (other than any Group I Net WAC Cap
Carryover, Group II Net WAC Cap Carryover, Group III Net WAC Cap Carryover and
Subordinate Net WAC Cap Carryover), any unreimbursed Delinquency Advances,
Servicing Advances and Compensating Interest and any Delinquency Advances the
Servicer has failed to remit.

     If the affiliate of the Servicer does not exercise this clean-up call
option when it first could have been exercised, then on the next Distribution
Date after such date, the Trustee will begin an auction process at the written
direction and expense of the Servicer to sell the Home Equity Loans and the
other Trust assets. It is a condition to the sale of the Trust assets that the
proceeds of the auction are at least sufficient to pay the Termination Price. If
the first auction of the Trust property is not successful because the highest
bid received is less than the Termination Price, then the Trustee will conduct
an auction of the Home Equity Loans every third month thereafter, unless and
until the Termination Price is received for the Trust property. Affiliates of
the Servicer other than the Sellers and the Depositor may bid in the auction.

     If the clean-up call option is not exercised on the date upon which it
first could have been exercised, then on the third Distribution Date following
such date and on each Distribution Date thereafter, the amounts that otherwise
would have been payable to the Non-Offered Certificates will be paid to the
Offered Certificates as an additional principal distribution amount. The
additional principal distribution amount for the related Offered Certificates
will be applied in the same order of priority as distributions of the Principal
Distribution Amount to the related classes of Certificates.

                                       S-93


SERVICING OF DELINQUENT HOME EQUITY LOANS

     The Servicer will exercise its discretion, consistent with customary
servicing procedures and the terms of the Agreement, with respect to the
enforcement and servicing of defaulted Home Equity Loans in such manner as will
maximize the receipt of principal and interest with respect thereto, including
but not limited to the sale of such Home Equity Loan to a third party, the
modification of such Home Equity Loan, or foreclosure upon the related Mortgaged
Property and disposition thereof.

SERVICING FEE

     As to each Home Equity Loan, the Servicer will retain a fee (the "Servicing
Fee") equal to 0.50% per annum, payable monthly at one-twelfth of the annual
rate of the then outstanding principal balance of the Home Equity Loan serviced
as of the first day of each Remittance Period. If a successor Servicer is
appointed in accordance with the Agreement, the Servicing Fee shall be an amount
agreed upon by the Trustee and the successor Servicer but in no event in an
amount greater than the amount paid to the predecessor Servicer. The Servicer
will also be able to retain late fees, prepayment charges, assumption fees,
release fees, bad check charges and any other servicing related charges.

VOTING RIGHTS

     Each Certificateholder of a class will have a voting interest equal to the
product of the voting interest to which such class is collectively entitled and
the Certificateholder's percentage interest in such class. One percent (1%) of
all voting interests will be allocated to each of the Class A-IO, Class X-IO and
Class R Certificates. The remaining voting interests will be allocated to the
classes of Offered Certificates (other than the Class A-IO Certificates) in
proportion to their respective Certificate Principal Balances on any
determination date.

THE TRUSTEE

     JPMorgan Chase Bank has been named Trustee pursuant to the Agreement.

     The Trustee may have normal banking relationships with the Depositor, the
Sellers and the Servicer.

     As to each Home Equity Loan the Trustee will receive a fee (the "Trustee
Fee") set forth in the Agreement.

     The Trustee may resign at any time, in which event the Depositor will be
obligated to appoint a successor Trustee, as approved by the Servicer. The
Depositor and the Servicer may also remove the Trustee if the Trustee ceases to
be eligible to continue under the Agreement or if the Trustee becomes insolvent.
Upon becoming aware of these circumstances, the Depositor will be obligated to
appoint a successor Trustee, as approved by the Servicer (which approval shall
not be unreasonably withheld). Any resignation or removal of the Trustee and
appointment of a successor Trustee will not become effective until acceptance of
the appointment by the successor Trustee.

     No holder of a Certificate will have any right under the Agreement to
institute any proceeding with respect to the Agreement unless (1)
Certificateholders holding Certificates evidencing at least 51% of the
percentage interests in the Trust have made written requests upon the Trustee to
institute a proceeding in its own name as Trustee under the Agreement and have
offered to the Trustee reasonable indemnity and (2) the Trustee for 60 days has
neglected or refused to institute any proceeding. The Trustee will be under no
obligation to exercise any of the trusts or powers vested in it by the Agreement
or to make any investigation of matters arising under the Agreement or to
institute, conduct or defend any litigation under the Agreement or in relation
to the Agreement at the request, order or direction of any of the
Certificateholders, unless the Certificateholders have offered to the Trustee
reasonable security or indemnity against the cost, expenses and liabilities
which may be incurred by the Trustee in compliance with such request or
direction.

                                       S-94


     The Trustee will make the monthly statement to Certificateholders (and, at
its option, any additional files containing the same information in an
alternative format) available each month to Certificateholders and the other
parties to the Agreement via the Trustee's internet website at
www.jpmorgan.com/absmbs or by calling the Trustee's customer service desk at
1-877-722-1095. Parties are entitled to have a paper copy mailed to them via
first class mail by calling the customer service desk. The Trustee shall have
the right to change the way monthly statements are distributed in order to make
distribution more convenient and/or more accessible to the above parties and the
Trustee shall provide timely and adequate notification to all above parties
regarding any changes.

                                USE OF PROCEEDS

     The net proceeds to be received from the sale of the Certificates will be
applied by the Depositor towards the purchase of the Home Equity Loans from the
Sellers.

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

     The following section in conjunction with the section in the prospectus
captioned "FEDERAL INCOME TAX CONSEQUENCES" discusses the material federal
income tax consequences of the purchase, ownership and disposition of the
Offered Certificates. This section must be considered only in connection with
"FEDERAL INCOME TAX CONSEQUENCES" in the prospectus. The discussion in this
prospectus supplement and in the prospectus is based upon laws, regulations,
rulings and decisions now in effect, all of which are subject to change. The
discussion below and in the prospectus does not purport to deal with all federal
tax consequences applicable to all categories of investors, some of which may be
subject to special rules. Investors should consult their own tax advisors in
determining the federal, state, local and any other tax consequences to them of
the purchase, ownership and disposition of the Offered Certificates. No portion
of the "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS" or "FEDERAL INCOME TAX
CONSEQUENCES" sections of the prospectus supplement or prospectus constitutes an
opinion of counsel, other than the opinions set forth in the second paragraph of
"-- REMIC Elections" below and in "FEDERAL INCOME TAX CONSEQUENCES -- Opinions"
in the prospectus.

GENERAL

     The Agreement provides that the Trust, exclusive of the assets held in the
Supplemental Interest Reserve Fund and the Cap Agreement Reserve Fund, will
comprise a tiered REMIC structure. The Agreement will designate a single class
of interest in each of the REMICs as the residual interest in that REMIC. The
Class R Certificates will represent ownership of the residual interest in each
of the REMICs.

     Upon the issuance of the Offered Certificates, McKee Nelson LLP ("Tax
Counsel") will deliver its opinion to the effect that, assuming compliance with
the Agreement, each of the REMICs created by and designated in the Agreement
will qualify as a REMIC within the meaning of Section 860D of the Internal
Revenue Code of 1986, as amended (the "Code"). In addition, Tax Counsel will
deliver its opinion to the effect that the Supplemental Interest Reserve Fund
and the Cap Agreement Reserve Fund each is an "outside reserve fund" for
purposes of the Treasury regulations promulgated under the REMIC provisions of
the Code.

     The following discussion assumes that the rights and obligations of the
applicable Certificateholders to receive payments of Group I Net WAC Cap
Carryover, Group II Net WAC Cap Carryover, Group III Net WAC Cap Carryover and
Subordinate Net WAC Cap Carryover, as applicable, will be treated as rights and
obligations under one or more notional principal contracts rather than as a
partnership for federal income tax purposes. Treatment of such rights as a
partnership interest could result in differing timing and character consequences
to all certificateholders and withholding tax consequences to certificateholders
who are non-U.S. Persons. Prospective investors in the certificates should
consult their

                                       S-95


tax advisors regarding the appropriate tax treatment of the right to receive
payments of Group I Net WAC Cap Carryover, Group II Net WAC Cap Carryover, Group
III Net WAC Cap Carryover and Subordinate Net WAC Cap Carryover, as applicable.

TAX TREATMENT OF THE OFFERED CERTIFICATES

     For federal income tax information reporting purposes, the Trustee will
treat a beneficial owner of an Offered Certificate, other than the Class A-IO
Certificates (such Certificates will hereinafter be referred to hereinafter as
the "Carryover Certificates"), (i) as holding an undivided interest in a REMIC
regular interest corresponding to that certificate and (ii) as having entered
into a limited recourse interest rate cap contract or contracts (the "Cap
Contract Component"). The REMIC regular interest corresponding to a Carryover
Certificate will be entitled to receive interest and principal payments at the
times and in the amounts equal to those made on the Carryover Certificate to
which it corresponds, except that the interest payments will be determined
without regard to any payments made from the Supplemental Interest Reserve Fund
or the Cap Agreement Reserve Fund (the rights from each fund could be treated as
separate contracts). Any payment on a Carryover Certificate in excess of the
weighted average of all Home Equity Loans (adjusted to account for payments to
the Class A-IO Certificates, expenses and differences in monthly day count
conventions) will be treated as made from the Supplemental Interest Reserve Fund
or the Cap Agreement Reserve Fund will be deemed to have been paid pursuant to a
Cap Contract. Consequently, each beneficial owner of a Carryover Certificate
will be required to report income accruing with respect to the REMIC regular
interest component as discussed under "Federal Income Tax
Consequences -- Taxation of Debt Securities (Including Regular Interest
Securities)" in the prospectus. In addition, each beneficial owner of a
Carryover Certificate will be required to report net income with respect to the
Cap Contract Component and will be permitted to recognize a net deduction with
respect to the Cap Contract Component, subject to the discussion under "-- The
Cap Contract Components" below. Investors in the Subordinate Certificates may
also be treated as having issued a Cap Contract (in exchange for a premium used
to purchase their Certificate), being treated as receiving certain payments and
then paying them to more senior Certificates to the extent the Subordinate WAC
Cap is less than the weighted average of all Home Equity Loans and their LIBOR
rate exceeds the Subordinate WAC Cap, (adjusted to account for payments to the
Class A-IO Certificates, expenses and any differences in monthly day count
conventions). Prospective investors should consult their own tax advisors
regarding the consequences to them in light of their own particular
circumstances of taxing separately the two components constituting each
Carryover Certificate.

ALLOCATIONS

     A beneficial owner of a Carryover Certificate must allocate its purchase
price for the certificate between its components -- the REMIC regular interest
component and each Cap Contract Component. For information reporting purposes
the Trustee will treat the Cap Contract Components as having nominal value. Each
Cap Contract is difficult to value, and the Internal Revenue Service ("IRS")
could assert that the value of a Cap Contract Component as of the Closing Date
is greater than the value used for information reporting purposes. Prospective
investors should consider the tax consequences to them if the IRS were to assert
a different value for the Cap Contract Components.

     Upon the sale, exchange, or other disposition of a Carryover Certificate,
the beneficial owner of the certificate must allocate the amount realized
between the components of the certificate based on the relative fair market
values of those components at the time of sale and must treat the sale, exchange
or other disposition as a sale, exchange or disposition of the REMIC regular
interest component and the Cap Contract Component. Assuming that the Carryover
Certificate is held as a "capital asset" within the meaning of section 1221 of
the Code, gain or loss on the disposition of an interest in the Cap Contract
Component should be capital gain or loss. For a discussion of the material
federal income tax consequences to a beneficial owner upon disposition of a
REMIC regular interest, see "Federal Income

                                       S-96


Tax Consequences -- Taxation of Debt Securities (Including Regular Interest
Securities)" in the prospectus.

ORIGINAL ISSUE DISCOUNT

     Although the tax treatment is not entirely certain, the trust administrator
will account for the Class A-IO Certificates as issued with original issue
discount equal to the excess of all expected payments on the certificates over
their issue price. Although unclear, a holder of a Class A-IO Certificate may be
entitled to deduct a loss to the extent that its remaining basis exceeds the
maximum amount of future payments to which the certificateholder would be
entitled if there were no further prepayments of the Home Equity Loans. The
other classes of Offered Certificates, depending on their issue price, may be
issued with original issue discount. The prepayment assumption that will be used
in determining the rate of accrual of original issue discount, market discount,
and bond premium, if any, will be at a rate equal to 115% of the Prepayment
Assumption for the Fixed Rate Certificates and 28% CPR for the Variable Rate
Certificates. No representation is made that the Home Equity Loans will actually
prepay at these rates or at any other rates.

     If the method for computing original issue discount described in the
prospectus results in a negative amount for any period with respect to a
beneficial owner, the amount of original issue discount allocable to such period
would be zero and such beneficial owner will be permitted to offset such
negative amount only against future original issue discount (if any)
attributable to such certificates.

     In certain circumstances, the original issue discount Regulations permit
the beneficial owner of a debt instrument to recognize original issue discount
under a method that differs from that used by the issuer. Accordingly, it is
possible that the beneficial owner of an Offered Certificate may be able to
select a method for recognizing original issue discount that differs from that
used by the entity identified as the "tax matters person" in the Agreement in
preparing reports to the beneficial owner and the IRS.

     Certain classes of the Offered Certificates may be treated for federal
income tax purposes as having been issued at a premium. Whether any beneficial
owner of such a class of Offered Certificates will be treated as holding a
certificate with amortizable bond premium will depend on such beneficial owner's
purchase price (or in the case of a Carryover Certificate, the portion of the
purchase price allocated to the regular interest component) and the
distributions remaining to be made on such certificate at the time of its
acquisition by such beneficial owner. Beneficial owners of such classes of
certificates should consult their tax advisors regarding the possibility of
making an election to amortize such premium. See "Federal Income Tax
Consequences -- Taxation of Debt Securities (Including Regular Interest
Securities)", "-- Market Discount" and "-- Premium" in the prospectus.

THE CAP CONTRACT COMPONENTS

     The portion of the overall purchase price of a Carryover Certificate
attributable to the Cap Contract Component must be amortized over the life of
such certificate, taking into account the declining balance of the related REMIC
regular interest component. Treasury regulations concerning notional principal
contracts provide alternative methods for amortizing the purchase price of an
interest rate cap contract. Under one method -- the level yield constant
interest method -- the price paid for an interest rate cap is amortized over the
life of the cap as though it were the principal amount of a loan bearing
interest at a reasonable rate. Prospective investors are urged to consult their
tax advisors concerning the methods that can be employed to amortize the portion
of the purchase price paid for the Cap Contract Component of an offered
certificate.

     Any payments made to a beneficial owner of a Carryover Certificate from a
Supplemental Interest Reserve Fund or the Cap Agreement Reserve Fund will be
treated as periodic payments on an interest rate cap contract. To the extent the
sum of such periodic payments for any year exceeds that year's amortized cost of
the Cap Contract Component, such excess represents net income for that year.
Conversely, to the extent that the amount of that year's amortized cost exceeds
the sum of the period

                                       S-97


payments (or in the case of the Subordinate Certificates, any payment deemed
made as a result of the functioning of the caps as described in "Tax Treatment
of the Offered Certificates" above), such excess shall represent a net deduction
for that year. Although not clear, net income or a net deduction should be
treated as ordinary income or as an ordinary deduction.

     A beneficial owner's ability to recognize a net deduction with respect to
the Cap Contract Component may be limited in the case of (i) estates and trusts
and (ii) individuals owning an interest in such component directly or through a
"pass-through entity" (other than in connection with such individual's trade or
business). Pass-through entities include partnerships, S corporations, grantor
trusts and non-publicly offered regulated investment companies, but do not
include estates, nongrantor trusts, cooperatives, real estate investment trusts
and publicly offered regulated investment companies. Further, such a beneficial
owner will not be able to recognize a net deduction with respect to the Cap
Contract Component in computing the beneficial owner's alternative minimum tax
liability.

STATUS OF THE OFFERED CERTIFICATES

     The Class A-IO Certificates and the REMIC regular interest components of
the Carryover Certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code, and as "real estate assets" under Section
856(c)(5)(B) of the Code, generally, in the same proportion that the assets of
the Trust, exclusive of the assets not included in any REMIC, would be so
treated. In addition, the interest derived from the REMIC regular interest
component of a Carryover Certificate will be interest on obligations secured by
interests in real property for purposes of section 856(c)(3) of the Code,
subject to the same limitation in the preceding sentence. The Cap Contract
Components of the Carryover Certificates will not qualify, however, as assets
described in Section 7701(a)(19)(C) of the Code or as real estate assets under
Section 856(c)(5)(B) of the Code, or as qualified mortgages within the meaning
of section 860G(a)(3) of the Code if held by another REMIC.

                        CERTAIN STATE TAX CONSIDERATIONS

     Because the income tax laws of the states vary, it is impractical to
predict the income tax consequences to the Certificateholders in all of the
state taxing jurisdictions in which they are subject to tax. Certificateholders
are urged to consult their own tax advisors with respect to state and local
income and franchise taxes.

                              ERISA CONSIDERATIONS

     A fiduciary of a pension, profit-sharing, retirement or other employee
benefit plan subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"), should consider the fiduciary standards under
ERISA in the context of the plan's particular circumstances before authorizing
an investment of a portion of the plan's assets in the Offered Certificates.
Accordingly, pursuant to Section 404 of ERISA, the fiduciary should consider
among other factors:

          (1) whether the investment is for the exclusive benefit of plan
     participants and their beneficiaries;

          (2) whether the investment satisfies the applicable diversification
     requirements;

          (3) whether the investment is in accordance with the documents and
     instruments governing the plan;

          (4) whether the investment is prudent, considering the nature of the
     investment; and

          (5) ERISA's prohibition on improper delegation of control over, or
     responsibility for, plan assets.

     In addition, benefit plans subject to ERISA, as well as individual
retirement accounts or types of Keogh plans not subject to ERISA but subject to
Section 4975 of the Code and any entity whose source

                                       S-98


of funds for the purchase of Offered Certificates includes plan assets by reason
of a plan or account investing in the entity (each, a "Plan"), are prohibited
from engaging in a broad range of transactions involving Plan assets and persons
having specified relationships to a Plan. These transactions are treated as
"prohibited transactions" under Sections 406 and 407 of ERISA and excise taxes
are imposed upon these persons by Section 4975 of the Code.

     An investment in Offered Certificates by a Plan might result in the assets
of the Trust being deemed to constitute Plan assets, which in turn might mean
that aspects of the investment, including the operation of the Trust, might be
prohibited transactions under ERISA and the Code. Neither ERISA nor the Code
defines the term "plan assets." Under Section 2510.3-101 of the United States
Department of Labor regulations (the "Plan Assets Regulation"), a Plan's assets
may include an interest in the underlying assets of an entity (including a
trust), if the Plan acquires an "equity interest" in the entity, unless
exceptions apply. The Depositor believes that the Offered Certificates will be
considered an equity interest in the Trust for purposes of the Plan Assets
Regulation and can give no assurance that the Offered Certificates will qualify
for any of the exceptions under the Plan Assets Regulation. As a result, the
assets of the Trust may be considered the assets of any Plan which acquires an
Offered Certificate.

     The U.S. Department of Labor has granted to Greenwich Capital Markets, Inc.
an administrative exemption (the "Exemption") from 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 in
the secondary market by Plans of pass-through certificates representing a
beneficial undivided ownership interest in the assets of a trust that consist of
receivables, loans and other obligations such as the Home Equity Loans that meet
the conditions and requirements of the Exemption. The Exemption may be
applicable to the Offered Certificates if Greenwich Capital Markets, Inc. or any
of its affiliates is either the sole underwriter or manager or co-manager of the
underwriting syndicate, or a selling or placement agent. Any plan which intends
to rely on the Exemption must be an "accredited investor" as defined in Rule
501(a)(1) of Regulation D under the Securities Act of 1933, as amended.

     The Exemption provides only limited relief to Plans sponsored by the
Sellers, the Depositor, the Underwriters, the Trustee, the Servicer, a provider
of credit support to the trust including an eligible swap counter-party or any
mortgagor with respect to Home Equity Loans included in the Trust constituting
more than 5% of the aggregate unamortized principal balance of the assets in the
Trust or any affiliate of such parties (the "Restricted Group"). No exemption is
provided from certain restrictions of ERISA for the acquisition or holding of
Offered Certificates on behalf of an "Excluded Plan" by any person who is a
fiduciary with respect to the assets of the Excluded Plan. For purposes of the
Offered Certificates, an Excluded Plan is a Plan sponsored by any member of the
Restricted Group. In addition, the Exemption provides relief to fiduciaries of
Plans, other than Excluded Plans, from certain self-dealing and conflict of
interest prohibited transactions if the following requirements are met: no
Plan's investment in any class of Offered Certificates exceeds 25% of all of the
Certificates of the class outstanding at the time of the Plan's acquisition;
after the Plan's acquisition of the class of Offered Certificates, no more than
25% of the assets over which the fiduciary has investment authority is invested
in securities of a trust containing assets which are sold or serviced by the
same entity. Finally, in the case of initial issuance (but not secondary market
transactions), at least 50% of each class of Offered Certificates in which Plans
have invested, and at least 50% of the aggregate interest in the Trust, is
acquired by persons independent of the Restricted Group, and; no Plan's
fiduciary (or any affiliate of such fiduciary) is an obligor with respect to
more than 5% of the fair market value of the obligations contained in the
investment pool.

     The Depositor believes that the Exemption will apply to the acquisition,
holding and resale of the Offered Certificates by a Plan and that all conditions
of the Exemption other than those within the control of the investors have been
or will be met.

     It is a continuing condition of the Exemption that the rating of the
Certificates be at least BBB- at the time of their acquisition by a Plan,
whether in the initial offering or in the secondary market. Therefore, the
acquisition of a Certificate on behalf of a Plan will be deemed a representation
that the

                                       S-99


purchaser understands that the applicability of the Exemption is conditioned
upon such Certificate being rated at least BBB- at such time, unless the
purchaser is an insurance company general account purchasing the Certificate
pursuant to Sections I and III of PTE 95-60.

     We refer you to "ERISA CONSIDERATIONS" in the prospectus for more detail.

     Before purchasing an Offered Certificate, a fiduciary of a Plan should
itself confirm (a) that the Offered Certificates constitute "Securities" for
purposes of the Exemption and (b) that the specific conditions set forth in the
Exemption and the other requirements set forth in the Exemption will be
satisfied.

     Any Plan fiduciary considering whether to purchase an Offered Certificate
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 the investment.

                        LEGAL INVESTMENT CONSIDERATIONS

     The Offered Certificates will not constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984.
Accordingly, many institutions with legal authority to invest in comparably
rated securities may not be legally authorized to invest in such Certificates.
You should consult your own counsel as to whether and to what extent the Offered
Certificates constitute legal investments for you.

     We refer you to "LEGAL INVESTMENT" in the prospectus for more detail.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting
agreement, dated March 5, 2003 (the "Underwriting Agreement"), between the
Depositor and Greenwich Capital Markets, Inc. as representative of the
Underwriters named below (the "Underwriters"), the Depositor has agreed to sell
to the Underwriters and the Underwriters have agreed to purchase from the
Depositor the principal amount of the Offered Certificates set forth opposite
their respective names. The Offered Certificates will be offered by the
Underwriters when, as and if issued and sold by the Depositor to the
Underwriters, subject to the Underwriters' right to reject any subscription, in
whole or in part.
<Table>
<Caption>
                                   PRINCIPAL      PRINCIPAL      PRINCIPAL      PRINCIPAL      PRINCIPAL      PRINCIPAL
                                   AMOUNT OF      AMOUNT OF      AMOUNT OF      AMOUNT OF      AMOUNT OF      AMOUNT OF
                                   CLASS AF-1     CLASS AF-2     CLASS AF-3     CLASS AF-4     CLASS AF-5     CLASS AF-6
UNDERWRITER                       CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES
- -----------                       ------------   ------------   ------------   ------------   ------------   ------------
                                                                                           
Greenwich Capital Markets,
  Inc. .........................  $59,675,000    $10,850,000    $33,180,000    $44,100,000     $4,277,000    $16,940,000
Banc of America Securities
  LLC...........................    8,525,000      1,550,000      4,740,000      6,300,000        611,000      2,420,000
Credit Suisse First Boston
  LLC...........................    8,525,000      1,550,000      4,740,000      6,300,000        611,000      2,420,000
Salomon Smith Barney Inc. ......    8,525,000      1,550,000      4,740,000      6,300,000        611,000      2,420,000

<Caption>
                                   PRINCIPAL
                                   AMOUNT OF
                                   CLASS AV-1
UNDERWRITER                       CERTIFICATES
- -----------                       ------------
                               
Greenwich Capital Markets,
  Inc. .........................  $90,337,100
Banc of America Securities
  LLC...........................   12,905,300
Credit Suisse First Boston
  LLC...........................   12,905,300
Salomon Smith Barney Inc. ......   12,905,300
</Table>

<Table>
<Caption>
                                           PRINCIPAL      PRINCIPAL      PRINCIPAL      PRINCIPAL      PRINCIPAL      PERCENTAGE
                                           AMOUNT OF      AMOUNT OF      AMOUNT OF      AMOUNT OF      AMOUNT OF     INTEREST OF
                                           CLASS AV-2     CLASS M-1      CLASS M-2      CLASS M-3       CLASS B       CLASS A-IO
UNDERWRITER                               CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES   CERTIFICATES
- -----------                               ------------   ------------   ------------   ------------   ------------   ------------
                                                                                                   
Greenwich Capital Markets, Inc. ........  $90,290,900    $29,400,000    $22,050,000    $13,650,000     $5,250,000        100%
Banc of America Securities LLC..........   12,898,700      4,200,000      3,150,000      1,950,000        750,000          0%
Credit Suisse First Boston LLC..........   12,898,700      4,200,000      3,150,000      1,950,000        750,000          0%
Salomon Smith Barney Inc. ..............   12,898,700      4,200,000      3,150,000      1,950,000        750,000          0%
</Table>

     The Underwriters have informed the Depositor that they propose to offer the
Offered Certificates for sale from time to time in one or more negotiated
transactions, or otherwise, at varying prices to be determined, in each case, at
the time of the related sale. The Underwriters may effect the transactions by
selling the Offered Certificates to or through dealers, and the dealers may
receive compensation in the

                                      S-100


form of underwriting discounts, concessions or commissions from the
Underwriters. In connection with the sale of the Offered Certificates, the
Underwriters may be deemed to have received compensation from the Depositor in
the form of underwriting compensation. The Underwriters and any dealers that
participate with the Underwriters in the distribution of the Offered
Certificates may be deemed to be underwriters and any commissions received by
them and any profit on the resale of the Offered Certificates by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933, as amended (the "Securities Act").

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

     From time to time the Underwriters or their affiliates may perform
investment banking and advisory services for, and may provide general financing
and banking services to, affiliates of the Depositor.

     The Underwriting Agreement provides that the Depositor will indemnify the
Underwriters against described civil liabilities, including liabilities under
the Securities Act.

                                 LEGAL MATTERS

     Certain legal matters with respect to the Offered Certificates will be
passed upon for the Depositor, the Sellers and the Servicer by McKee Nelson LLP,
New York, New York. Certain legal matters with respect to the Offered
Certificates will be passed upon for the Underwriters by Sidley Austin Brown &
Wood LLP, New York, New York.

                                    RATINGS

     It is a condition to the issuance of the Offered Certificates that they
receive ratings by S&P, Moody's and Fitch as follows:

<Table>
<Caption>
CLASS                                                         S&P    MOODY'S   FITCH
- -----                                                         ----   -------   -----
                                                                      
AF-1........................................................  AAA    Aaa       AAA
AF-2........................................................  AAA    Aaa       AAA
AF-3........................................................  AAA    Aaa       AAA
AF-4........................................................  AAA    Aaa       AAA
AF-5........................................................  AAA    Aaa       AAA
AF-6........................................................  AAA    Aaa       AAA
AV-1........................................................  AAA    Aaa       AAA
AV-2........................................................  AAA    Aaa       AAA
A-IO........................................................  AAA    Aaa       AAA
M-1.........................................................  AA     Aa2       AA
M-2.........................................................  A      A2        A+
M-3.........................................................  BBB+   Baa1      A-
B...........................................................  BBB    Baa2      BBB
</Table>

     A securities rating addresses the likelihood of the receipt by Offered
Certificateholders of distributions on the Home Equity Loans. The rating takes
into consideration the characteristics of the Home Equity Loans and the
structural, legal and tax aspects associated with the Offered Certificates. The
ratings on the Offered Certificates do not, however, constitute statements
regarding the likelihood or frequency of prepayments on the Home Equity Loans,
the likelihood of payment of any Group I Net WAC Cap Carryover, Group II Net WAC
Cap Carryover, Group III Net WAC Cap Carryover or Subordinate Net

                                      S-101


WAC Cap Carryover or the possibility that Offered Certificateholders might
realize a lower than anticipated yield.

     A securities rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each securities rating should be evaluated independently of
similar ratings on different securities.

                                      S-102


                             INDEX OF DEFINED TERMS

<Table>
<Caption>
TERMS                                                            PAGE
- -----                                                         ----------
                                                           
2/28 Adjustable Rate Loans..................................        S-35
3/27 Adjustable Rate Loans..................................        S-35
60+ Delinquency Percentage (Rolling Three Month)............        S-83
accredited investor.........................................        S-99
Aggregate Principal Amount..................................        S-76
Agreement...................................................        S-72
Appraised Values............................................        S-25
ARM Principal Distribution Amount...........................        S-76
Average Portfolio...........................................        S-52
Balloon Loans...............................................        S-56
Basic Principal Amount......................................        S-77
Book-Entry Certificates.....................................        S-75
Business Day................................................        S-77
Cap Agreement Reserve Fund..................................        S-91
Cap Agreements..............................................        S-92
Cap Contract Component......................................        S-96
Carryover Certificates......................................        S-96
Cede........................................................        S-76
Certificate Account.........................................        S-76
Certificate Group...........................................        S-74
Certificate Principal Balance...............................        S-75
Certificate Rate............................................        S-83
Certificate Register........................................        S-76
Certificate Registrar.......................................        S-76
Certificateholder...........................................        S-75
Certificateowners...........................................        S-75
Certificates................................................        S-73
CHEC........................................................        S-24
Class AF-6 Calculation Percentage...........................        S-77
Class AF-6 Lockout Distribution Amount......................        S-77
Class AF-6 Lockout Percentage...............................        S-77
Class A-IO Certificates.....................................        S-74
Class B Principal Distribution Amount.......................        S-78
Class Interest Carryover Shortfall..........................        S-78
Class M-1 Principal Distribution Amount.....................        S-78
Class M-2 Principal Distribution Amount.....................        S-79
Class M-3 Principal Distribution Amount.....................        S-79
Class Monthly Interest Amount...............................        S-80
Class Principal Carryover Shortfall.........................        S-80
Class R Certificates........................................        S-73
Class X-IO Certificates.....................................        S-73
Clearstream, Luxembourg.....................................        S-75
Closing Date................................................        S-24
Cede........................................................        S-76
Code........................................................        S-95
</Table>

                                      S-103


<Table>
<Caption>
TERMS                                                            PAGE
- -----                                                         ----------
                                                           
Counterparty................................................        S-92
CPR.........................................................        S-56
Cumulative Loss Trigger Event...............................        S-80
Cut-Off Date................................................        S-72
Definitive Certificate......................................        S-76
Delinquency Amount..........................................        S-80
Delinquency Event...........................................        S-80
Depositor...................................................        S-24
Distribution Date...........................................        S-76
DTC.........................................................        S-75
ERISA.......................................................        S-98
Euroclear...................................................        S-75
Excess Interest.............................................        S-80
Excess Overcollateralization Amount.........................        S-80
Excluded Plan...............................................        S-99
Exemption...................................................        S-99
Final Scheduled Distribution Date...........................        S-93
Fitch.......................................................        S-89
Fixed Rate Certificates.....................................        S-73
Group.......................................................        S-24
Group I.....................................................        S-24
Group I Certificates........................................        S-74
Group I Home Equity Loans...................................        S-24
Group I Net WAC Cap.........................................        S-87
Group I Net WAC Cap Carryover...............................        S-88
Group I Parity Amount.......................................        S-81
Group I Principal Distribution Amount.......................        S-81
Group II....................................................        S-24
Group II Cap Agreement......................................        S-92
Group II Certificates.......................................        S-74
Group II Home Equity Loans..................................        S-24
Group II Net WAC Cap........................................        S-87
Group II Net WAC Cap Carryover..............................        S-88
Group II Principal Allocation Percentage....................        S-81
Group II Principal Distribution Amount......................        S-81
Group III...................................................        S-24
Group III Cap Agreement.....................................        S-92
Group III Certificates......................................        S-74
Group III Home Equity Loans.................................        S-24
Group III Net WAC Cap.......................................        S-87
Group III Net WAC Cap Carryover.............................        S-88
Group III Principal Allocation Percentage...................        S-81
Group III Principal Distribution Amount.....................        S-81
Group Subordinate Amount....................................        S-87
Home Equity Loan Group......................................        S-24
Home Equity Loans...........................................        S-24
Interest Period.............................................        S-89
</Table>

                                      S-104


<Table>
<Caption>
TERMS                                                            PAGE
- -----                                                         ----------
                                                           
IRS.........................................................        S-96
LIBOR Determination Date....................................        S-89
Liquidated Loan.............................................        S-90
Loan Balance................................................        S-81
London Business Day.........................................        S-89
Maximum Rates...............................................        S-35
Minimum Rates...............................................        S-35
Monthly Remittance Date.....................................        S-81
Moody's.....................................................        S-89
Mortgaged Properties........................................        S-24
Net Coupon Rate.............................................        S-87
Net Losses..................................................        S-52
Net Losses as a Percentage of Average Portfolio.............        S-52
Non-Offered Certificates....................................        S-73
non-U.S. person.............................................         I-4
Notional Amount.............................................        S-74
OC Floor....................................................        S-82
OC Holiday Realized Loss Amount.............................        S-82
Offered Certificates........................................        S-73
One-Month LIBOR.............................................        S-89
Original Combined Loan-to-Value Ratio.......................        S-25
Original Loan-to-Value Ratio................................        S-25
Overcollateralization Amount................................        S-82
Plan........................................................        S-99
plan assets.................................................        S-99
Plan Assets Regulation......................................        S-99
Prepayment Assumption.......................................        S-56
Principal Distribution Amount...............................        S-82
prohibited transactions.....................................        S-99
Rating Agencies.............................................        S-89
Realized Loss...............................................        S-90
Record Date.................................................        S-82
Reference Banks.............................................        S-90
Regulation..................................................        S-89
Remittance Period...........................................        S-82
Required Overcollateralization Amount.......................        S-82
Restricted Group............................................        S-99
S&P.........................................................        S-89
Scheduled Notional Amounts..................................        S-92
Securities Act..............................................       S-101
Sellers.....................................................        S-24
Senior Certificates.........................................        S-73
Senior Enhancement Percentage...............................        S-82
Senior Principal Distribution Amount........................        S-82
Servicer....................................................        S-72
Servicing Fee...............................................        S-94
Six-Month Adjustable Rate Loans.............................        S-35
</Table>

                                      S-105


<Table>
<Caption>
TERMS                                                            PAGE
- -----                                                         ----------
                                                           
Statistical Calculation Date................................        S-24
Statistical Calculation Date Loan Balance...................        S-24
Stepdown Date...............................................        S-83
Structuring Assumptions.....................................        S-56
Subordinate Certificates....................................        S-73
Subordinate Net WAC Cap.....................................        S-87
Subordinate Net WAC Cap Carryover...........................        S-89
Subordination Deficiency....................................        S-83
Subordination Increase Amount...............................        S-83
Supplemental Interest Reserve Fund..........................        S-88
Tax Counsel.................................................        S-95
Telerate Page 3750..........................................        S-90
Termination Price...........................................        S-93
Transition Expenses.........................................        S-83
Trigger Event...............................................        S-83
Trust.......................................................        S-24
Trustee.....................................................        S-72
Trustee Fee.................................................        S-94
U.S. person.................................................         I-4
Underwriters................................................       S-100
Underwriting Agreement......................................       S-100
Variable Rate Certificates..................................        S-74
weighted average life.......................................        S-56
</Table>

                                      S-106


                                    ANNEX I
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except under limited circumstances, the globally offered Centex Home Equity
Loan Asset-Backed Certificates, Series 2003-A (the "Global Securities") will be
available only in book-entry form. Investors in the Global Securities may hold
the Global Securities through any of DTC, Euroclear or Clearstream, Luxembourg.
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 Euroclear and Clearstream, Luxembourg will be conducted in the ordinary
way in accordance with their normal rules and operating procedures and in
accordance with conventional eurobond practice (i.e., seven calendar day
settlement).

     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations and prior home equity loan asset-backed
certificates issues.

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

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless the holders meet established 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, Euroclear and Clearstream,
Luxembourg will hold positions on behalf of their participants through their
respective depositaries, which in turn will hold the positions in accounts as
DTC participants.

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

SECONDARY MARKET TRADING

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

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

                                       I-1


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

     Trading between DTC Seller and Euroclear or Clearstream, Luxembourg
Purchaser.  When Global Securities are to be transferred from the account of a
DTC participant to the account of a Euroclear participant or a Clearstream,
Luxembourg participant, the purchaser will send instructions to Euroclear or
Clearstream, Luxembourg through a Euroclear participant or Clearstream,
Luxembourg participant at least one business day prior to settlement. Euroclear
or Clearstream, Luxembourg 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 the
actual number of days in the accrual period and a year assumed to consist of 360
days or a 360-day year of twelve 30-day months as applicable to the related
class of Global Securities. For transactions settling on the 31st of the month,
payment will include interest accrued to 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 Euroclear participant's or Clearstream, Luxembourg
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 Euroclear or Clearstream,
Luxembourg cash debt will be valued instead as of the actual settlement date.

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

     As an alternative, if Euroclear or Clearstream, Luxembourg has extended a
line of credit to them, Euroclear participants or Clearstream, Luxembourg
participants can elect not to preposition funds and allow that credit line to be
drawn upon the finance settlement. Under this procedure, Euroclear participants
or Clearstream, Luxembourg participants purchasing Global Securities would incur
overdraft charges for one day, assuming they cleared the overdraft when the
Global Securities were credited to their accounts. However, interest on the
Global Securities would accrue from the value date. Therefore, in many cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset the amount of the overdraft charges, although
this result will depend on each Euroclear participant's or Clearstream,
Luxembourg 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 Euroclear participants or
Clearstream, Luxembourg participants. The sale proceeds will be available to the
DTC Seller on the settlement date. Thus, to the DTC participants a cross-market
transaction will settle no differently than a trade between two DTC
participants.

     Trading between Euroclear or Clearstream, Luxembourg Seller and DTC
Purchaser.  Due to time zone differences in their favor, Euroclear participants
and Clearstream, Luxembourg 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 Euroclear or Clearstream,
Luxembourg through a Euroclear participant or Clearstream, Luxembourg
participant at least one business day prior to settlement. In these cases
Euroclear or Clearstream, Luxembourg will instruct the respective depositary, as
appropriate, to deliver the Global

                                       I-2


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 the
actual number of days in the accrual period and a year assumed to consist of 360
days or a 360-day year of twelve 30-day months as applicable to the related
class of Global Securities. For transactions settling on the 31st of the month,
payment will include interest accrued to and excluding the first day of the
following month. The payment will then be reflected in the account of the
Euroclear participant or Clearstream, Luxembourg participant the following day,
and receipt of the cash proceeds in the Euroclear participant's or Clearstream,
Luxembourg 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
Euroclear participant or Clearstream, Luxembourg 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 Euroclear participant's or Clearstream, Luxembourg
participant's account would instead be valued as of the actual settlement date.

     Finally, day traders that use Euroclear or Clearstream, Luxembourg and that
purchase Global Securities from DTC participants for delivery to Euroclear
participants or Clearstream, Luxembourg 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 Euroclear or Clearstream, Luxembourg for one day
     (until the purchase side of the day trade is reflected in their Euroclear
     or Clearstream, Luxembourg 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 Euroclear or
     Clearstream, Luxembourg 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 Euroclear
     participant or Clearstream, Luxembourg participant.

U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities holding securities through
Clearstream, Luxembourg or Euroclear (or through DTC if the holder has an
address outside the U.S.) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest on registered debt issued by U.S.
persons, unless (1) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between the beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(2) the beneficial owner takes one of the following steps to obtain an exemption
or reduced tax rate:

     Exemption for non-U.S. persons (Form W-8 BEN).  Beneficial owners of Global
Securities that are non-U.S. persons and are individuals or entities treated as
corporations for United States federal income tax purposes can obtain a complete
exemption from the withholding tax by filing a signed Form W-8 BEN. Partnerships
that are not U.S. persons and similar non-U.S. entities have additional
reporting requirements. If the information shown on Form W-8 BEN changes, a new
Form W-8 BEN must be filed within 30 days of the change.

     Exemption for non-U.S. persons with effectively connected income (Form
W-8ECI).  A non-U.S. person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with its
conduct of a trade or business in the United States, can obtain an exemption
from the withholding tax by filing Form W-8ECI.

                                       I-3


     Exemption or reduced rate for non-U.S. persons resident in treaty countries
(Form W-8 BEN). Non-U.S. persons that are beneficial owners residing in a
country that has a tax treaty with the United States and are individuals or
entities treated as corporations for United States federal income tax purposes
can obtain an exemption or reduced tax rate (depending on the treaty terms) by
filing Form W-8 BEN. Partnerships that are not U.S. persons and similar non-U.S.
entities may have additional reporting requirements.

     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.

     U.S. Federal Income Tax Reporting Procedure.  The Global Securities holder
files by submitting the appropriate form to the person through whom he holds
(e.g., the clearing agency, in the case of persons holding directly on the books
of the clearing agency). Forms W-8 BEN and W-8ECI are generally effective until
the end of the third calendar year after the form is signed unless a change in
circumstances makes any information of the form inaccurate. In such case a new
form must be filed within 30 days of the change.

     U.S. Person.  As used in this prospectus supplement the term "U.S. person"
means a beneficial owner of an Offered Certificate that is for United States
federal income tax purposes

     - a citizen or resident of the United States,

     - an entity treated as a corporation or partnership created or organized in
       or under the laws of the United States or of any State thereof or the
       District of Columbia,

     - an estate the income of which is subject to United States federal income
       taxation regardless of its source, or

     - a trust if a court within the United States is able to exercise primary
       supervision of the administration of the trust and one or more United
       States persons have the authority to control all substantial decisions of
       the trust and certain eligible trusts that elect to be treated as a
       United States person.

     As used in this prospectus supplement, the term "non-U.S. person" means a
beneficial owner of an Offered Certificate that is not a U.S. person.

     This summary does not deal with all aspects of U.S. Federal income tax
withholding that may be relevant to foreign holders of the Global Securities or
with the application of the extensive withholding regulations that are generally
effective with respect to payments made after December 31, 2000 which have
detailed rules regarding the determination of beneficial ownership. Investors
are advised to consult their own tax advisors for specific tax advice concerning
their holding and disposing of the Global Securities.

                                       I-4


                                   SCHEDULE 1

                           SCHEDULED NOTIONAL AMOUNTS
                             FOR THE CAP AGREEMENTS

           SCHEDULED NOTIONAL AMOUNTS FOR THE GROUP II CAP AGREEMENT

<Table>
<Caption>
DISTRIBUTION DATE                                              NOTIONAL BALANCE
- -----------------                                              ----------------
                                                            
April 25, 2003..............................................     $179,317,488
May 25, 2003................................................      174,368,363
June 25, 2003...............................................      169,555,035
July 25, 2003...............................................      164,873,793
August 25, 2003.............................................      160,321,029
September 25, 2003..........................................      155,893,231
October 25, 2003............................................      151,587,271
November 25, 2003...........................................      147,399,525
December 25, 2003...........................................      143,326,761
January 25, 2004............................................      139,365,838
February 25, 2004...........................................      135,513,696
March 25, 2004..............................................      131,767,363
April 25, 2004..............................................      128,124,092
May 25, 2004................................................      124,580,915
June 25, 2004...............................................      121,135,093
July 25, 2004...............................................      117,783,964
August 25, 2004.............................................      114,524,938
September 25, 2004..........................................      111,355,496
October 25, 2004............................................      108,273,185
November 25, 2004...........................................      105,275,624
December 25, 2004...........................................      102,360,492
January 25, 2005............................................       99,525,533
February 25, 2005...........................................       96,768,554
March 25, 2005..............................................       94,087,420
April 25, 2005..............................................                0
</Table>

                                       II-1


           SCHEDULED NOTIONAL AMOUNTS FOR THE GROUP III CAP AGREEMENT

<Table>
<Caption>
DISTRIBUTION DATE                                              NOTIONAL BALANCE
- -----------------                                              ----------------
                                                            
April 25, 2003..............................................     $179,223,043
May 25, 2003................................................      174,274,233
June 25, 2003...............................................      169,461,255
July 25, 2003...............................................      164,780,399
August 25, 2003.............................................      160,228,054
September 25, 2003..........................................      155,800,705
October 25, 2003............................................      151,498,595
November 25, 2003...........................................      147,314,554
December 25, 2003...........................................      143,245,355
January 25, 2004............................................      139,287,860
February 25, 2004...........................................      135,439,017
March 25, 2004..............................................      131,695,855
April 25, 2004..............................................      128,057,201
May 25, 2004................................................      124,518,443
June 25, 2004...............................................      121,076,851
July 25, 2004...............................................      117,729,769
August 25, 2004.............................................      114,474,613
September 25, 2004..........................................      111,308,870
October 25, 2004............................................      108,230,097
November 25, 2004...........................................      105,235,914
December 25, 2004...........................................      102,324,009
January 25, 2005............................................       99,492,131
February 25, 2005...........................................       96,738,092
March 25, 2005..............................................       94,060,036
April 25, 2005..............................................                0
</Table>

                                       II-2


                                   PROSPECTUS
                           ASSET-BACKED CERTIFICATES
                               ASSET-BACKED NOTES
                              (ISSUABLE IN SERIES)

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

                               CHEC FUNDING, LLC
                                  (DEPOSITOR)

                        CENTEX HOME EQUITY COMPANY, LLC
                             (SELLER AND SERVICER)

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

                               OFFERED SECURITIES

     Asset-backed certificates and asset-backed notes will be sold from time to
time pursuant to a prospectus supplement in amounts, at prices and on terms to
be determined at the time of sale. Each series will include one or more classes
of certificates or one or more classes of notes with differing payment terms,
priority of payments and maturities.

     A series of certificates will evidence undivided interests in a trust fund
created in connection with the issuance of the series. A series of notes will be
issued pursuant to an indenture and secured by the trust fund. In each case, the
certificates and notes will be payable only from the assets of the trust fund.

     Separate trust funds may be established for one or several classes of a
series of notes or certificates, with each class or group of classes being
entitled to payment only from the assets of their individual trust fund.
Crosscollateralization among trust funds may be permitted.

     Credit enhancement will be provided for all offered securities.

                                   TRUST FUND

     Each trust fund will include the following assets, among others:

     - closed-end home equity loans secured by first or second mortgages on one-
       to four-family residential or mixed properties

     - amounts received or due on the home equity loans

     - the mortgaged properties securing the home equity loans and certain
       proceeds of liquidation of these properties

     - funds on deposit in one or more prefunding, capitalized interest or other
       accounts

     - reserve funds, letters of credit, surety bonds, insurance policies and/or
       other forms of credit enhancement

     Prefunding accounts may be established to purchase additional home equity
loans during a specified prefunding period.

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

                                 MARCH 5, 2003


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

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

     - this prospectus, which provides general information, some of which may
       not be applicable to your series of notes or certificates; and

     - the accompanying prospectus supplement, which describes the specific
       terms of your series of notes or certificates.

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

     You should rely only on the information provided in this prospectus and the
accompanying prospectus supplement, including the information incorporated by
reference. See "Reports to Holders", "Where You Can Find More Information" and
"Incorporation of Certain Documents by Reference" in this prospectus. You can
request information incorporated by reference from Centex Home Equity Company,
LLC by calling us at (214) 981-5000 or writing to us at Centex Home Equity
Company, LLC, 2828 N. Harwood Street, Dallas, Texas, 75201. We have not
authorized anyone to provide you with different information. We are not offering
the notes or certificates in any state where the offer is not permitted.

                                        2


                               TABLE OF CONTENTS

<Table>
<Caption>
                                             PAGE
                                             ----
                                          
PROSPECTUS SUPPLEMENT......................    4
REPORTS TO HOLDERS.........................    4
INTRODUCTION...............................    5
THE DEPOSITOR..............................    5
THE SELLER AND THE SERVICER................    5
  General..................................    5
  Underwriting Guidelines Applicable to the
    Home Equity Loans......................    6
  Underwriting Criteria of the Seller......    9
  Servicing................................   12
DESCRIPTION OF THE SECURITIES..............   14
  General..................................   14
  Book-Entry Securities....................   15
  Valuation of the Home Equity Loans.......   19
  Payments of Interest.....................   20
  Payments of Principal....................   20
  Final Scheduled Distribution Date........   20
  Special Redemption.......................   21
  Weighted Average Life of the
    Securities.............................   21
  Ratings..................................   22
THE TRUST FUNDS............................   22
  General..................................   22
  The Home Equity Loans....................   23
  Additional Information About the Home
    Equity Loans...........................   24
ACCOUNTS...................................   25
  Certificate and Distribution Accounts....   25
  Prefunding and Capitalized Interest
    Accounts...............................   26
  Eligible Investments.....................   27
  Revolving Period and Amortization Period;
    Retained Interest......................   27
ENHANCEMENT................................   28
THE AGREEMENTS.............................   29
  General..................................   29
  Repurchase and Substitution of Non-
    Conforming Home Equity Loans...........   29
  Assignment of Home Equity Loans..........   31
  Deposits to Principal and Interest
    Account and Certificate Account........   32
  Advances; Compensating Interest..........   34
  Optional Repurchase of Defaulted Home
    Equity Loans...........................   35
  Realization Upon Defaulted Home Equity
    Loans..................................   35
  Hazard Insurance.........................   35
  Servicing................................   36
  General Servicing Standard...............   36
  Sub-Servicing Arrangements...............   37
  Certain Matters Regarding the Servicer...   37
  Removal and Resignation of Servicer......   38
  The Trustee..............................   38
  Reporting Requirements...................   39
  Removal of Trustee for Cause.............   40
  Governing Law............................   40
  Amendments...............................   41
</Table>

<Table>
<Caption>
                                             PAGE
                                             ----
                                          
  Termination of the Trust.................   41
  Optional Termination.....................   41
  REMIC Administrator......................   44
CERTAIN LEGAL ASPECTS OF THE HOME EQUITY
  LOANS....................................   44
  Home Equity Loans........................   44
  Foreclosure..............................   45
  Rights of Redemption.....................   46
  Junior Home Equity Loans; Rights of
    Senior Home Equity Loans...............   47
  Anti-Deficiency Legislation and Other
    Limitations on Lenders.................   48
  Due-on-Sale Clauses in Home Equity
    Loans..................................   49
  Enforceability of Prepayment and Late
    Payment Fees...........................   49
  Equitable Limitations on Remedies........   49
  Applicability of Usury Laws..............   50
  Environmental Legislation................   50
  Soldiers' and Sailors' Civil Relief Act
    of 1940................................   51
USE OF PROCEEDS............................   51
FEDERAL INCOME TAX CONSEQUENCES............   51
  General..................................   51
  Opinions.................................   52
  Taxation of Debt Securities (Including
    Regular Interest Securities)...........   53
  Status of Regular Interest Securities....   59
  REMIC Expenses; Single Class REMICs......   59
  Taxation of the REMIC....................   60
  Taxation of Holders of Residual Interest
    Securities.............................   61
  Administrative Matters...................   65
  Tax Status as a Grantor Trust............   65
  Miscellaneous Tax Aspects................   68
  Tax Treatment of Foreign Investors.......   68
  Tax Characterization of the Trust as a
    Partnership............................   69
  Tax Consequences to Holders of the Notes
    Issued by a Partnership................   70
  Tax Consequences to Holders of the
    Certificates Issued by a Partnership...   70
STATE TAX CONSEQUENCES.....................   75
ERISA CONSIDERATIONS.......................   75
  General..................................   75
  ERISA Considerations Relating to
    Certificates...........................   75
  Underwriter Exemption....................   76
  ERISA Considerations Relating to Notes...   79
LEGAL INVESTMENT...........................   81
PLAN OF DISTRIBUTION.......................   81
LEGAL MATTERS..............................   82
WHERE YOU CAN FIND MORE INFORMATION........   82
INCORPORATION OF CERTAIN DOCUMENTS BY
  REFERENCE................................   82
</Table>

                                        3


                             PROSPECTUS SUPPLEMENT

     The prospectus supplement relating to a series of securities to be offered
under this prospectus will, among other things, set forth with respect to the
series of securities:

     - the aggregate principal amount, interest rate and authorized
       denominations of each class;

     - the type of securities to be issued with respect to each class;

     - certain information concerning the home equity loans;

     - the terms of any credit enhancement with respect to the series;

     - the terms of any insurance related to the home equity loans;

     - information concerning any other assets in the related trust fund,
       including any reserve fund;

     - the final scheduled distribution date of each class;

     - the method to be used to calculate the amount of interest and principal
       required to be applied to the securities of each class of the series on
       each distribution date, and the timing, order of priority and allocation
       of distributions of interest and principal among the classes;

     - the distribution dates on which payments of principal and interest on the
       securities, along with other amounts specified in the prospectus
       supplement, are made;

     - any assumed reinvestment rate with respect to funds held in any fund or
       account for the series;

     - the amount, if any, deposited in a prefunding account available to
       purchase additional home equity loans, the length of the prefunding
       period and the criteria for determining which additional home equity
       loans may become part of the trust fund;

     - additional information with respect to the plan of distribution of the
       securities; and

     - whether one or more real estate mortgage investment conduit (REMIC)
       elections will be made under U.S. federal income tax laws with respect to
       some or all of the trust fund for the series and, if so, the designation
       of the offered securities as regular interests or residual interests in a
       REMIC.

                               REPORTS TO HOLDERS

     Depending on whether a series of certificates or a series of notes is being
issued, the agreements governing the transaction will include:

     - a pooling and servicing agreement for a transaction involving the
       issuance of certificates; or

     - a sale and servicing agreement, an indenture and a trust agreement for a
       transaction involving the issuance of notes.

     The agreements require periodic and annual reports concerning the related
trust fund for a series of securities to be forwarded to holders of the
securities. Unless otherwise specified in the related prospectus supplement,
these reports will not be examined and reported on by an independent public
accountant. If specified in the prospectus supplement for a series of
securities, the series or one or more classes of the series will be issued in
book-entry form. In this case, owners of the notes or certificates will not be
considered "holders" under the agreements and will not receive any reports
directly. Instead, reports will be furnished to owners through the participants
and indirect participants of the applicable book-entry system. References in
this prospectus to the rights of "holders" will refer to the rights of owners as
they may be exercised indirectly through these participants.

     We refer you to "THE AGREEMENTS--Reporting Requirements" for more detail.

                                        4


                                  INTRODUCTION

     This prospectus provides for the issuance of series of certificates or
notes consisting of one or more classes, one or more of which may be classes of:

     - Compound Interest Securities

     - Variable Interest Securities

     - Planned Amortization Class Securities

     - Zero Coupon Securities

     - Principal Only Securities

     - Interest Only Securities

     Certain classes of securities may be subordinated to other classes, both as
to payment priority and as to allocation of losses on the home equity loans. In
addition, securities representing a retained interest in the residual value of
the trust fund may be provided for. Each class may differ in, among other
things, payment terms and priorities, final scheduled distribution dates and
distribution dates with respect to distributions of interest and principal.

     The certificates will represent interests in, and the notes will be secured
by, all or a portion of the assets in the trust fund with respect to the series
issued. Where one or more classes of securities are backed by only a portion of
the assets in the trust fund, it will, unless crosscollateralization is
permitted pursuant to the related agreement, only be entitled to payment out of
the assets of its portion of the trust fund.

     This prospectus provides for various features, including a prefunding
account to be used to purchase assets after the closing date for a specified
prefunding period, revolving and amortizing periods, and optional termination of
the trust. Credit enhancement is available in a number of forms, which are
discussed in this prospectus.

                                 THE DEPOSITOR

     Unless otherwise specified in the prospectus supplement, CHEC Funding, LLC
will act as depositor. CHEC Funding, LLC is a Delaware limited liability company
formed in December 1999, and is a wholly-owned subsidiary of the seller, Centex
Home Equity Company, LLC. The depositor maintains its principal offices at 2728
N. Harwood Street, Dallas, Texas, 75201. Its telephone number is (214) 981-5000.

     The depositor does not have, nor is it expected in the future to have, any
significant assets.

                          THE SELLER AND THE SERVICER

GENERAL

     The seller and servicer, Centex Home Equity Company, LLC, a Delaware
limited liability company, is a sub-prime mortgage lender formed in 1994 that
engages in originating primarily non-conforming home equity loans, through five
major origination sources. The seller was originally named Nova Credit
Corporation and was headquartered in Denver, Colorado. In the first calendar
quarter of 1997, the seller's operations were moved to Dallas, Texas and the
seller underwent a reorganization and the hiring of a new management team. In
April 1997, the seller's name was changed to Centex Credit Corporation. In
September of 2001, the seller merged into its wholly-owned subsidiary, Centex
Home Equity Company, LLC, a Delaware limited liability company, with Centex Home
Equity Company, LLC becoming the surviving entity. The seller is a wholly-owned
subsidiary of Centex Financial Services, Inc., a financial services subsidiary
of Centex Corporation, headquartered in Dallas, Texas. Centex Corporation is a
publicly traded, diversified company with a market capitalization of
approximately $3.3 billion and is primarily engaged in the home building,
financial services and contracting and construction services
                                        5


industries. The seller is also affiliated with CTX Mortgage Company, LLC, a
Delaware limited liability company, which originates home mortgage loans
conforming to the guidelines of the Federal National Mortgage Association
(Fannie Mae) and the Federal Home Loan Mortgage Corporation (Freddie Mac). Since
inception, the seller has focused on lending to individuals who have substantial
equity in their homes but have impaired or limited credit histories. The
seller's home equity loans to these borrowers are made for many purposes such as
debt consolidation, refinancing, home improvement and educational expenses.
Substantially all of the seller's home equity loans are secured by first or
second mortgage liens on one- to four-family residences, and have amortization
schedules ranging from 5 to 30 years.

     The seller is currently licensed to do business in 48 states plus the
District of Columbia and employs approximately 1,653 people located in 147
offices in 42 states. The seller originates home equity loans through its retail
branch network of 70 branch offices located in 33 states. In addition, the
seller originates home equity loans through a broker referral network from five
division offices with a total of 17 regions. A third production source for the
seller is referral of home equity loans from its affiliate conforming mortgage
company, CTX Mortgage Company, LLC. A fourth source of origination of home
equity loans for the seller is purchases of loans from wholesale sources
approved by the seller. The final source of origination of home equity loans is
the seller's direct sales unit which sources loans through telemarketing and
direct mail efforts. The seller's strategy is to utilize these origination
channels to generate growth in the volume of the home equity loans originated
while diversifying sources of the home equity loans and maintaining emphasis on
its underwriting standards.

     The seller has centralized its underwriting, servicing and quality control
functions in its Dallas headquarters, which are located at 2828 N. Harwood
Street, Dallas, Texas, 75201. Its telephone number is (214) 981-5000.

     The seller will sell home equity loans to the depositor, which will then
transfer the loans to the relevant trust fund. In addition, as specified in the
related prospectus supplement, certain affiliates of the seller may sell home
equity loans to the depositor if such loans were originated or acquired by the
seller. References in this prospectus to the transfer of home equity loans by
the seller to the depositor will be deemed to include, unless the context
indicates otherwise, sales of home equity loans by affiliates of the seller to
the depositor as provided in the related prospectus supplement.

UNDERWRITING GUIDELINES APPLICABLE TO THE HOME EQUITY LOANS

     THE PRE-UNDERWRITING PROCESS.  The seller's home equity loan application
process is conducted by the seller's branch officers and approved mortgage
brokers who compile information necessary for the seller's underwriting
department to evaluate the home equity loan. The approval process is generally
coordinated over the telephone with applications and credit reports obtained by
branch processors or brokers and usually sent by facsimile transmission to the
processing department at one of the seller's offices. Branch personnel
communicate with the seller's centralized underwriting staff, located in Dallas,
Texas, which consists of approximately 35 underwriters. The seller also employs
16 other underwriters in five divisional offices, which have loan approval
authority on a limited basis. Branch operation personnel review the applicant's
credit history, based on the information contained in the application as well as
reports available from credit reporting bureaus, to see if the credit history is
acceptable given the seller's underwriting guidelines. A credit report from one
approved repository is required for pre-approval and one preferred credit bureau
report or two credit reports are required prior to underwriting review. These
credit reports are the primary means utilized to verify each borrower's mortgage
and other debt payment histories. Based on this review, the proposed terms of
the home equity loan are then communicated to the branch officer or broker
responsible for the application who in turn discusses the proposal with the home
equity loan applicant. If the applicant accepts the proposed terms, a branch
officer or broker will gather additional information necessary for the
underwriting, closing and funding of the loan.

     THE STANDARD NON-CONFORMING PROGRAM.  The home equity loans were originated
under, or, if acquired by the seller from wholesale sources, were reunderwritten
to comply with, the seller's Standard

                                        6


Non-Conforming Program. The Standard Non-Conforming Program is applicable to
residential loans which, for credit reasons, do not conform to "traditional
lenders" underwriting guidelines comparable to those employed by savings and
loans and commercial banks. The seller began underwriting home equity loans in
accordance with the Standard Non-Conforming Program in May 1997.

     The seller's underwriting standards under the Standard Non-Conforming
Program are primarily intended to assess the creditworthiness of the mortgagor
and the value of the mortgaged property and to evaluate the adequacy of the
property as collateral for the home equity loan. While the seller's primary
consideration in underwriting a home equity loan is the borrower's employment
stability and debt-to-income ratio, the condition and value of the mortgaged
property relative to the amount of the home equity loan is another critical
factor. In addition, it also considers, among other things, a mortgagor's credit
history and repayment ability, as well as the type and use of the mortgaged
property.

     The seller currently employs approximately 52 underwriters and has its
underwriting functions primarily centralized in its Dallas, Texas headquarters.
The seller does not delegate underwriting authority to any broker or
correspondent lender. The seller's underwriting department functions
independently of its mortgage origination departments. Underwriters are
compensated on a salary basis, and not through commissions.

     The seller's policy is that every home equity loan is reviewed and approved
by an underwriter with assigned approval authorities. Home equity loans
exceeding those authorities require a second approval, generally from a manager
of underwriting or an underwriting supervisor.

     The seller has established classifications with respect to the credit
profile of the applicant, and each loan is placed into one of seven ratings "A+"
through "D". Terms of loans made by the seller as well as maximum loan-to-value
ratios and debt-to-income ratios vary depending on the classification of the
applicant. Home equity loan applicants with less favorable credit ratings are
generally offered home equity loans with higher interest rates and lower
loan-to-value ratios than applicants with more favorable credit ratings.

     The home equity loans underwritten under the seller's Standard
Non-Conforming Program are fixed and adjustable rate loans. Except for balloon
loans, the fixed rate home equity loans originated by the seller have
amortization schedules ranging from 5 to 30 years, and generally require equal
monthly payments that are due as of a scheduled day of each month which is fixed
at the time of origination. The fixed rate balloon loans originated by the
seller generally provide for scheduled amortization over 30 years, with a
maturity date and a balloon payment at the end of the 15th year. The seller
originates adjustable rate mortgage (ARM) loan products called six-month ARMs,
2/28 ARMs or 3/27 ARMs each of which bear interest at rates which adjust based
on the six-month London interbank offered rate (LIBOR), with the initial rate
adjustment date being either six months, 24 months or 36 months after the date
of origination of the loan, respectively. The six-month ARMs amortize over 15 to
30 years, adjust every six months and allow for a maximum periodic rate
adjustment of 1.50%. The maximum adjustment over the life of a six-month ARM is
capped at 7.00% above the initial interest rate of the loan and the minimum
interest rate is generally equal to the initial interest rate. The 2/28 and the
3/27 ARMs amortize over 30 years, have an initial interest rate adjustment date
which is 24 months or 36 months, respectively, after the date of origination and
allow for a maximum rate adjustment on the initial interest rate adjustment date
of 3.00%. After the initial rate adjustment date, the 2/28 ARMs and the 3/27
ARMs adjust every six months, allow for a maximum periodic rate adjustment of
1.50%, have a lifetime cap on interest rate adjustments of 7.00% above the
initial interest rate of the loan and allow for a minimum rate generally equal
to the initial interest rate of the loan. The seller does not currently
originate ARMs with a balloon feature.

     The principal amounts of the home equity loans originated by the seller
generally range from a minimum of $5,000 to a maximum of $500,000. The
collateral securing loans originated by the seller are generally one- to
four-family residences, including condominiums, townhomes and manufactured
housing treated as real property under applicable state law. These properties
may or may not be occupied by the
                                        7


owner. It is the seller's policy not to accept commercial properties, mixed-use
properties or unimproved land as collateral. Rural property requires a 5%
reduction in loan-to-value ratio. Second mortgages require a 5% reduction in
loan-to-value ratio on owner occupied property. The seller generally does not
originate second lien home equity loans where any senior mortgage lien allows
for open-end advances or negative amortization, is a private party mortgage or
has shared appreciation provisions.

     The seller has established a "piggyback" program under which the seller may
originate a first and second lien home equity loan with the same borrower and
secured by the same property simultaneously. Under the "piggyback" program, the
loan-to-value ratio of the first mortgage must meet standard "A+", "A-1" or
"A-2" product guidelines. The second mortgage is allowed a combined
loan-to-value ratio of up to 100%. Under the program, second mortgages must
meet, in addition to standard program requirements, certain other requirements,
including a maximum loan size of $75,000, a maximum loan term of 240 months,
collateral consisting of a single family detached owner occupied property, "Full
Documentation" from the borrower as described below and an "A-2" or better
credit standard.

     The home equity loans underwritten under the Standard Non-Conforming
Program are underwritten pursuant to the "Full Documentation" residential loan
program, the "Limited Documentation" residential loan program or the "Stated
Income" residential loan program. Under each of these programs, the seller
reviews the home equity loan applicant's source of income, calculates the amount
of income from sources indicated on the loan application or similar
documentation, reviews the credit history of the applicant, calculates the
debt-to-income ratio to determine the applicant's ability to repay the home
equity loan, reviews the type and use of the property being financed and reviews
the property for compliance with the seller's standards. In determining an
applicant's ability to repay a six-month ARM, the seller uses a qualifying rate
equal to six-month LIBOR plus a margin. In determining an applicant's ability to
repay a 2/28 ARM or a 3/27 ARM, the seller uses a qualifying rate equal to
six-month LIBOR plus a margin, minus a percentage amount up to 2.50%. It is the
policy of the seller for its underwriting process to consist of a thorough
credit review and a thorough appraisal review on each home equity loan by its
underwriting department. In addition, the seller performs a separate appraisal
review by the seller's appraisal review department on home equity loans
considered to be higher risk loans. These include Limited Documentation Program
loans, Stated Income Program loans, loans secured by multi-unit properties,
loans secured by non-owner occupied collateral, loans with higher loan-to-value
ratios, and loans involving non-approved appraisers. Finally, the seller
performs a full compliance review to ensure that all documents have been
properly prepared, all applicable disclosures given in a timely fashion and all
federal and state regulations properly complied with. Appraisals are performed
by third party, independent, fee-based, state-licensed appraisers generally
approved by the seller's staff appraiser and generally conforming to current
Fannie Mae and/or Freddie Mac secondary market requirements for residential
property appraisals. Each appraisal includes, among other things, an inspection
of the interior and exterior of the subject property and data from sales within
the same general location as the subject property where available.

     The seller's underwriting criteria require it to determine the income of
each borrower and the source of funds (if applicable). Under the Full
Documentation Program, it is the policy of the seller that home equity loans to
borrowers who are salaried employees be supported by current employment
information in addition to employment history. This information for salaried
borrowers is verified based on any of the following: written confirmation from
employers, one or more pay-stubs, recent W-2 tax forms or recent tax returns. In
addition, a telephone confirmation of employment is made. Under the Limited
Documentation Program, self-employed borrowers are qualified based upon monthly
income stated on the home equity loan application. Current tax return or six to
twelve months of current bank statements and a copy of business license are
obtained to verify existence of business and acceptable cash flow. Under the
Stated Income Program, borrowers are qualified based upon monthly income as
stated on the home equity loan application and telephone confirmation of
employment. Self-employed borrowers under the Stated Income Program are required
to submit a business license, current bank statements and verification with
directory assistance to ensure existence of the business.

                                        8


     Verification of the applicant's source of funds (if any) is generally
required under purchase money programs in the form of a standard verification of
deposit, current bank statement or other acceptable documentation. Twelve months
of mortgage payments or rental history must be verified by lender or landlord.
If appropriate compensating factors exist, the seller may waive certain
documentation requirements for individual borrowers. All documentation should be
no more than 60 days old at underwriting and no more than 90 days old at the
time of the funding of the related loan. Upon completion of a home equity loan's
underwriting and processing, the closing of the loan is scheduled with a closing
attorney or agent approved by or the seller. The closing attorney or agent is
responsible for completing the loan closing transaction in accordance with
applicable law and the seller's operating procedures. Title insurance that
insures the seller's interest as mortgagee and evidence of adequate homeowner's
insurance naming the seller and its assignees as an additional insured party are
required on all loans.

     MORTGAGE LIFE INSURANCE.  The seller is currently underwriting some of its
home equity loans with mortgage life insurance that is underwritten by an
unrelated third party. This insurance provides for the payment of indebtedness
upon the death of the insured. This insurance may be underwritten as either
joint insurance (covering both borrower and co-borrower) or single insurance
(covering the primary borrower only). The maximum coverage amount of the
mortgage life insurance is $100,000 and is based upon a net payoff basis. The
term of the coverage is generally limited to five years. Borrowers pay for the
mortgage life insurance by payment of monthly premiums that are not financed as
part of the home equity loan balance. The insured can voluntarily cancel the
policy at any time and the policy can be cancelled by the insurer if three
monthly premiums become delinquent.

UNDERWRITING CRITERIA OF THE SELLER

     "A+" RISK.  Under the "A+" risk category, the prospective borrower must
have repaid installment or revolving consumer debt according to its terms with
no 30-day late payments within the last 12 months and within the prior 12 month
period no 30-day late payments are permitted on an existing mortgage. No
collection accounts, unpaid charge-offs, judgments or a derogatory public record
is permitted within the past two years (except medical collections under $500).
No bankruptcy or foreclosure may have occurred during the preceding five years
commencing from the date of discharge or the date the foreclosure was filed. No
state or federal tax liens (paid or unpaid) and no delinquent property taxes are
permitted in the last two years. A maximum loan-to-value ratio of 90% for home
equity loans originated under the Full Documentation Program (85% for the
Limited Documentation Program or 80% for the Stated Income Program) is permitted
for a home equity loan of less than $500,000 on an owner-occupied property. A
maximum loan-to-value ratio of 85% for a home equity loan originated under the
Full Documentation Program (75% for the Limited Documentation Program or 70% for
the Stated Income Program) is permitted for a home equity loan of less than
$500,000 on non-owner occupied property. The maximum debt service-to-income
ratio is 45%.

     "A-1" RISK.  Under the "A-1" risk category, the prospective borrower must
have generally repaid installment or revolving debt according to its terms with
no 60-day late payments within the last 12 months. A maximum of one 30-day late
payment is acceptable in the last 12 months on an existing mortgage. Consecutive
30-day delinquencies may be considered as a single late. This is limited to
30-days late only. Minor derogatory items are allowed as to non-mortgage credit.
No unpaid collection accounts, charge-offs or judgments over $500 within the
last two years are allowed. No bankruptcy or notice of default filings by the
borrower may have occurred during the preceding three years. A maximum loan-to-
value ratio of up to 90% (85% for the Limited Documentation Program or 80% for
the Stated Income Program) is permitted for a home equity loan on a one-to-four
family owner-occupied property. A maximum loan-to-value ratio of up to 85% (75%
for the Limited Documentation Program or 70% for the Stated Income Program) is
permitted for a home equity loan on a non-owner occupied property. The debt
service-to-income ratio generally is 50% or less based on the relevant
qualifying rate for the home equity loan. The maximum loan amount is $500,000
for a one-to-four family property under the Full

                                        9


Documentation Program. The maximum loan amount is $350,000 for a home equity
loan on a one-to-four family property under the Limited Documentation Program or
Stated Income Program. Exceptions to the maximum loan amount for a
single-family, owner occupied property are considered by the seller on a limited
basis.

     "A-2" RISK.  Under the "A-2" risk category, the prospective borrower must
have generally repaid installment or revolving debt according to its terms with
no 90-day late payments within the last 12 months. A maximum of three 30-day
late payments and no 60-day late payments within the last 12 months is
acceptable on an existing home equity loan. Minor derogatory items are allowed
as to non-mortgage credit. No unpaid collection accounts, charge-offs or
judgments over $1,000 within the last two years are allowed. No bankruptcy or
notice of default filings by the borrower may have occurred during the preceding
three years. A maximum loan-to-value ratio of up to 90% (80% for the Limited
Documentation Program or 80% for the Stated Income Program) is permitted for a
home equity loan on a one-to-four family owner occupied property. A maximum
loan-to-value ratio of up to 80% (75% for the Limited Documentation Program or
65% for the Stated Income Program) is permitted for a home equity loan on a
non-owner occupied property. The debt service-to-income ratio generally is 50%
or less based on the relevant qualifying rate of the home equity loan. The
maximum loan amount is $500,000 for a one-to-four family property under the Full
Documentation Program. The maximum loan amount is $350,000 for a home equity
loan on a one-to-four family property under the Limited Documentation Program or
Stated Income Program. Exceptions to the maximum loan amount for a
single-family, owner occupied property are considered by the seller on a limited
basis.

     "B" RISK.  Under the "B" risk category, the prospective borrower must have
generally repaid consumer debt according to its terms with no 120-day late
payments within the last 12 months. No 60-day late payments within the last 12
months are allowed on an existing home equity loan on the subject property. As
to non-mortgage credit, some prior defaults may have occurred. Isolated and
insignificant collections and/or charge-offs and judgments within the last 24
months less than $2,500 are permitted and are not required to be paid from the
proceeds of the home equity loan. No bankruptcy or foreclosure by the borrower
may have occurred during the preceding 24 months. A maximum loan-to-value ratio
of 85% (80% for the Limited Documentation Program or 75% for the Stated Income
Program) is permitted for a home equity loan on a one-to-four family owner
occupied property. A maximum loan-to-value ratio of 75% (70% for the Limited
Documentation Program or 65% for the Stated Income Program) is permitted for a
home equity loan on a non-owner occupied property. The debt service-to-income
ratio generally is 50% or less based on the relevant qualifying rate for the
home equity loan. The maximum loan amount is $500,000 for a one-to-four family
property under the Full Documentation Program. The maximum loan amount is
$350,000 for home equity loans originated under the Limited Documentation
Program or Stated Income Program.

     "C-1" RISK.  Under the "C-1" risk category, the prospective borrower may
have experienced significant credit problems in the past. Installment debt may
have been up to 120 days delinquent within the last twelve months. A maximum of
one 60-day late payment within the last 12 months is acceptable on an existing
home equity loan. The existing home equity obligation can be up to 60 days past
due at the funding of the loan. As to non-mortgage credit, significant prior
defaults may have occurred. There may be open collections or charge-offs within
the last 24 months not to exceed $2,500 and up to $5,000 in isolated
circumstances. However, collection accounts, unpaid charge-offs or judgments are
not required to be paid from the proceeds of the home equity loan. No bankruptcy
or notice of default filings by the borrower may have occurred during the
preceding 12 months. A maximum loan-to-value ratio of 80% (75% for the Limited
Documentation Program or 70% for the Stated Income Program) is permitted for a
home equity loan on a one-to-four family owner-occupied property. A maximum
loan-to-value ratio of 70% (65% for the Limited Documentation Program) is
permitted for a home equity loan on a non-owner-occupied property. The debt
service-to-income ratio is generally 50% or less based on the relevant
qualifying rate for the home equity loan. The maximum loan amount is $350,000
for a home equity loan on a one-to-four

                                        10


family owner-occupied or non-owner occupied property. The maximum loan amount is
$250,000 on the Limited Documentation Program.

     "C-2" RISK.  Under the "C-2" risk category, the prospective borrower may
have experienced significant credit problems in the past. Installment debt may
have been up to 120 days delinquent within the last twelve months. A maximum of
two 60-day late payments or one 90-day late payment within 12 months is
acceptable on an existing home equity loan on the subject property. The existing
home equity obligation can be up to 90 days past due at the funding of the loan.
As to non-mortgage credit, significant prior defaults may have occurred. There
may be open collections or charge-offs during the past 24 months not to exceed
$5,000 and collection accounts, unpaid charge-offs or judgments are not required
to be paid from the proceeds of the home equity loan. No bankruptcy or notice of
default filings by the borrower may have occurred during the preceding 12
months. A maximum loan-to-value ratio of 75% is permitted for a home equity loan
on a one-to-four family owner-occupied property. A maximum loan-to-value ratio
of 65% is permitted for a home equity loan on a non-owner-occupied property. The
debt service-to-income ratio is generally 50% or less based on the relevant
qualifying rate for the home equity loan. The maximum loan amount is $350,000.

     "D" RISK.  Under the "D" risk category, the prospective borrower may have
experienced significant credit problems in the past. As to non-mortgage credit,
significant prior defaults may have occurred. The borrower is sporadic in some
or all areas with a disregard for timely payment or credit standing. With
respect to an existing home equity loan on the subject property, the home equity
loan may be no more than one time 120 days late and may be in foreclosure
proceedings. The existing home equity loan is not required to be current at the
time the application is submitted. The borrower may have open collections,
charge-offs and judgments, which are generally paid through the loan proceeds if
the amount exceeds $5,000. Bankruptcy or notice of default filings by the
borrower may be present at the time of the loan. A maximum loan-to-value ratio
of 70% is permitted for a home equity loan on a one-to-four family owner-
occupied property. A maximum loan to value ratio of 50% is permitted for a home
equity loan on non-owner occupied one-to-four family property. The maximum loan
amount is $350,000. The debt service-to-income ratio generally is 50% or less
based on the relevant qualifying rate for the home equity loan.

     In addition to the above credit risk criteria, the seller has established a
"Revolving Override Program" under which the seller does not consider revolving
credit history on "A" credit grade loans, provided the borrowers' risk (FICO)
score is 620 or greater on "A+", 600 or greater on "A-1" and 580 or greater on
"A-2". All other criteria above apply.

     In addition to the above credit risk criteria, the seller has also
established a "Reduced Lookback Program" under which the seller may reduce the
lookback period on collections, chargeoffs, judgments and tax liens from 2 years
to 1 year on "A+" through "C-2" credit provided the primary borrowers' risk
(FICO) score is 580 or greater. Under this program, the bankruptcy lookback
periods on "A-1" and "A-2" credit also may be reduced from 3 years to 2 years
provided the borrowers' risk (FICO) score is 580 or greater.

     EXCEPTIONS.  As described above, the seller uses the foregoing categories
and characteristics as underwriting guidelines only. On a case-by-case basis, it
may determine that the prospective borrower warrants a risk category upgrade, a
debt service-to-income ratio exception, a pricing exception, a loan-to-value
exception or an exception from certain requirements of a particular risk
category. An upgrade or exception may generally be allowed if the application
reflects certain compensating factors, among others:

     - reduced loan-to-value ratio;

     - good property maintenance;

     - mortgage history consistent with the risk category upgrade;

     - stable employment;

     - disposable income;
                                        11


     - the length of residence in the subject property; and

     - credit score greater than or equal to 580.

Accordingly, the seller may classify certain home equity loan applications in a
more favorable risk category than other home equity loan applications that, in
the absence of these compensating factors, would satisfy only the criteria of a
less favorable risk category.

SERVICING

     The servicer has been servicing loans since March 1997, when it assumed the
default management cycle of loans previously handled by CTX Mortgage Company,
LLC, a seller/servicer of primarily conforming mortgage loans. The servicer or
one of its affiliates originates all of the loans it services, other than those
purchased by it from approved wholesale sources. Servicing encompasses, among
other activities, the following processes: billing and collection of payments
when due, movement and reporting of cash to the payment clearing bank accounts,
customer help, reconveyance, recovery of delinquent installments, instituting
foreclosure and liquidation of the underlying collateral. As of December 31,
2002, the servicer was servicing a portfolio of approximately $5.2 billion. The
servicer's most current rating as a residential subprime loan servicer is "RPS2"
by Fitch Ratings, dated May 17, 2002. The servicer was ranked "above average" as
a residential subprime loan servicer by Standard & Poor's, a division of The
McGraw-Hill Companies, Inc. in November 2002.

     The servicer services all loans in its Dallas, Texas servicing facility
using a mid-range AS-400 based servicing platform, known as LSAMS, for which the
servicer purchased a separate user license in August of 1997. The LSAMS system
is also employed by other large servicers in the subprime and prime mortgage
loan industries. The servicer has purchased an additional servicing system from
London Bridge Corporation, known as FORTRACS. This event-tracking system,
working in tandem with LSAMS, can separately track (i) mortgaged properties in
foreclosure, (ii) borrower bankruptcies and (iii) mortgaged properties acquired
by foreclosure or otherwise in connection with defaulted home equity loans
(commonly referred to as REO property). FORTRACS has generally increased the
servicer's ability to track and monitor loans in the default process.

     The servicer's operating and compliance policies and procedures are
published on the servicer's intranet system and updated to comply with state and
federal legal and regulatory requirements.

     The servicer's default management policy has been designed to identify
collection problems so as to facilitate a prompt response to the delinquent
borrower's situation. Early identification of a significant collection problem
is especially critical in the subprime mortgage environment.

     Borrowers are mailed a monthly billing statement approximately two weeks
prior to their payment's scheduled due date. Collection activity on an account
begins as soon as five days after the scheduled due date if a payment is not
made. The servicer uses a custom behavioral risk scoring model to prioritize the
calling of customers in the early stages of delinquency and utilizes a Davox
predictive power dialer to assist with productivity of calls. New loans that do
not perform in accordance with their loan terms are specifically identified for
collection work performed by managers and, if necessary, the originating
operation. Notices and special collection letters are used in the normal
collection processes.

     The collection strategy is to determine the facts surrounding the
delinquency, obtain customer agreement for the solution and attempt to preclude
future delinquency on the part of the borrower. Generally, when a promise for
payment is obtained from the borrower by the collector, LSAMS will target the
loan in the "queue" for the date of the promised payment. If the payment is
made, the account is removed from the collection queue. If the arrangement for
payment was not kept, the loan is placed back in the call route for the
collector to contact and follow up on the previous arrangements for payment. If
the payment is received per the arrangements and no future promise or target
dates are noted on LSAMS, the loan will be removed from the collection cycle
unless the account becomes delinquent in the future.

                                        12


     Generally, when a loan appears in the LSAMS default management system, the
collector will telephone the borrower to discuss the past due payment situation.
Standard collection form letters, approved by the servicer's legal department,
are generally utilized in conjunction with telephone calling, in order to reach
the delinquent borrower. Documentation of collection activity is critically
important in the default management process. Collectors have access on LSAMS to
borrower demographics, telephone numbers, loan payment history and all previous
collection notes, to assist in the collection of a past due account. The
servicer's policy requires that managers in the collection department monitor
the collectors' work on LSAMS and offer them appropriate guidance and training.

     The servicer's policy is to send out a notice of demand when an account is
classified as a 60-day delinquent account. This may be done sooner if the
circumstances of a particular account indicate that legal action appears likely.
This letter will give the customer 30 days' notice of the servicer's intent to
initiate foreclosure action on the loan. If an alternative to foreclosure is
appropriate, a recommended course of action will be prescribed by senior
servicing management. Servicing and collection practices regarding the
liquidation of properties (e.g., foreclosure) and the rights of the borrower
vary from state to state.

     Prior to any foreclosure action, and intermittently updated throughout the
process, the servicer performs an in-depth market value analysis on all
defaulted loans. This analysis which is performed by the appraisal review
department, includes a current appraisal or broker price opinion of the
mortgaged property conducted by an independent vendor from the servicer's
approved network of appraisers or real estate brokers. The servicer uses the
market value analysis to develop its strategy for bidding, repairs, and sale of
the property.

     If the servicer acquires title to a property at a foreclosure sale or
through other means, the REO property department immediately begins working on
the file by obtaining at least two local real estate brokers to inspect the
property and provide an estimate of repairs needed and a recommended list price.
Repairs are performed if it is determined that they will increase the net
liquidation proceeds and speed of disposal.

     If the property is not vacated when it is acquired, a local attorney will
be hired to commence eviction proceedings or small cash incentives may be
offered the customer to vacate the property in marketable condition. Once it has
listed a foreclosed property, the REO property department will follow up closely
with the listing agent to ensure that the collateral is secure and that it is
being aggressively marketed.

     The servicer outsources the tracking and follow-up on homeowners and flood
insurance for home equity loans without escrows. The service provider follows an
established process of sending servicer-approved letters notifying the customer
of non-receipt of proof of insurance renewal. This three-letter process is
supplemented with phone calls made to the homeowner's insurance agent. If proof
of insurance has still not been received following this process, the servicer
will obtain a collateral protection insurance policy on the borrower's behalf
and at the borrower's expense. The servicer has a master policy with the
collateral protection insurance provider, which protects against errors and
omissions with a blanket policy covering the servicer's balance on the loan. For
property taxes on home equity loans without escrows, the servicer obtains tax
service contracts on the loans from a major vendor, which tracks all properties
for the payment of property taxes by the homeowner.

     The servicer offers full tax and insurance escrow services to its new
customers. These escrow services involve collecting monthly pro-rated tax and
insurance amounts from borrowers and controlling the payments to taxing
authorities and insurers.

                                        13


                         DESCRIPTION OF THE SECURITIES

GENERAL

     Each series of notes will be issued pursuant to an indenture between the
related trust fund and the entity named in the related prospectus supplement as
indenture trustee with respect to the series. In addition, for a series of
notes, a sale and servicing agreement will be entered into among the depositor,
the seller, the servicer, the trust fund and the indenture trustee, and a trust
agreement will be entered into among the depositor, the seller and an owner
trustee. A form of indenture, sale and servicing agreement and trust agreement
have been filed as exhibits to the registration statement of which this
prospectus forms a part. Certificates will be issued in series pursuant to a
pooling and servicing agreement among the depositor, the seller, the servicer
and the entity named in the related prospectus supplement as the trustee. A form
of pooling and servicing agreement has been filed as an exhibit to the
registration statement of which this prospectus forms a part. A series may
consist of both notes and certificates. For purposes of this prospectus, the
term "trustee" will be used to refer to the trustee with respect to a series of
certificates or the indenture trustee with respect to a series of notes. The
term "agreement" or "agreements" will refer to the relevant agreement or
agreements in the context in which the term appears.

     The following summaries describe the material provisions in the agreements
common to each series of securities. The summaries do not purport to be complete
and are subject to, and are qualified in their entirety by reference to, the
provisions of the agreements and the prospectus supplement relating to each
series of securities. Where particular provisions or terms used in the
agreements are referred to, the actual provisions (including definitions of
terms) are incorporated in this prospectus by reference as part of the summaries
contained in this prospectus.

     Each series of securities will consist of one or more classes of
securities, one or more of which may be:

     - Compound Interest Securities, with respect to which, for a certain
       specified period of time, instead of requiring payment of interest, all
       or a portion of the accrued interest is capitalized, that is, added to
       the principal balance on each distribution date. At the end of this
       period, interest payments will be made on a principal balance that
       includes the capitalized interest;

     - Variable Interest Securities, with respect to which interest accrues at a
       rate that is adjusted, based upon a predetermined index, at fixed
       periodic intervals, as set forth in the related prospectus supplement;

     - Planned Amortization Class Securities, with respect to which payments of
       principal are made in accordance with a schedule specified in the related
       prospectus supplement, based on certain assumptions stated in the
       prospectus supplement;

     - Zero Coupon Securities, which are entitled to receive payments of
       principal only;

     - Principal Only Securities, which are entitled solely or primarily to
       distributions of principal and identified as set forth in the prospectus
       supplement; or

     - Interest Only Securities, which are entitled solely or primarily to
       distributions of interest as set forth in the related prospectus
       supplement.

     A series may also include one or more classes of subordinated securities.
The right to receive principal and/or interest on a subordinated security is
subordinated to the rights of more senior classes to distribution of principal
and/or interest, and the subordinated securities may also be allocated losses
and shortfalls prior to senior classes. Securities may also be issued to
represent a retained interest in the residual value of the trust fund.

     The securities of each series will be issued only in fully registered form,
without coupons, in the authorized denominations for each class specified in the
related prospectus supplement. Upon satisfaction of the conditions, if any,
applicable to a class of a series, as described in the related prospectus
                                        14


supplement, the transfer of the securities may be registered and the securities
may be exchanged at the office of the trustee specified in the prospectus
supplement without the payment of any service charge other than any tax or
governmental charge payable in connection with the registration of transfer or
exchange. If specified in the related prospectus supplement, one or more classes
of a series may be available in book-entry form only.

     Payments of principal of and interest on a series of securities will be
made on the distribution dates specified in the related prospectus supplement
(which may be different for each class for the payment of principal and
interest) by check mailed to holders of the securities of the series registered
as holders at the close of business on the record date applicable to the
relevant distribution date, as specified in the related prospectus supplement,
at their addresses appearing on the security register. However, payments may be
made by wire transfer (which, unless otherwise specified in the related
prospectus supplement, will be at the expense of the holder requesting payment
by wire transfer) in certain circumstances described in the related prospectus
supplement. In addition, final payments of principal in retirement of each
security will be made only upon presentation and surrender of the security at
the office of the trustee specified in the prospectus supplement. Notice of the
final payment on a security will be mailed to the holder of the security before
the distribution date on which the final principal payment on any security is
expected to be made to the holder of the security.

     Payments of principal of and interest on the securities will be made by the
trustee, or a paying agent on behalf of the trustee, as specified in the related
prospectus supplement. All payments with respect to the home equity loans for a
series, together with reinvestment income on these payments, amounts withdrawn
from any reserve fund and amounts available pursuant to any other credit
enhancement will be deposited into the Certificate Account (in the case of a
series of certificates) or the Distribution Account (in the case of a series of
notes), as specified in the related agreement. If provided in the related
agreement, these amounts may be net of certain amounts payable to the servicer
or other persons specified in the agreement. These net amounts will then be
available to make payments on the securities of the series on the next
applicable distribution date. See "Accounts--Certificate and Distribution
Accounts."

     The securities will not represent an interest in or obligation of, and the
home equity loans are not guaranteed by, the depositor, the trustee, the owner
trustee (if applicable), the seller, the servicer or any of their affiliates,
except as described in this prospectus or the accompanying prospectus
supplement.

BOOK-ENTRY SECURITIES

     If specified in the related prospectus supplement, one or more classes of
securities may be issued in book-entry form. Persons acquiring beneficial
ownership interests in the book-entry securities will hold their securities
through The Depository Trust Company ("DTC") in the United States, or
Clearstream Banking societe anonyme ("Clearstream, Luxembourg") or the Euroclear
System ("Euroclear") in Europe, if they are participants of those systems, or
indirectly through organizations that are participants in those systems. The
book-entry securities will be issued in one or more certificates which equal the
aggregate principal balance of the applicable class or classes of securities and
will initially be registered in the name of Cede & Co., the nominee of DTC.
Clearstream, Luxembourg and Euroclear will hold omnibus positions on behalf of
their participants through customers' securities accounts in Clearstream,
Luxembourg's and Euroclear's names on the books of their respective
depositaries, which in turn will hold positions in customers' securities
accounts in the depositaries' names on the books of DTC. Citibank, N.A. will act
as depositary for Clearstream, Luxembourg and Morgan Guaranty Trust Company of
New York will act as depositary for Euroclear. Except as described below, no
person acquiring a book-entry security will be entitled to receive a physical
certificate representing its security.

     Unless and until physical certificates representing the securities are
issued, it is anticipated that the only certificateholder or noteholder, as
applicable, will be Cede & Co., as nominee of DTC. Beneficial owners are only
permitted to exercise their rights indirectly through DTC or, in Europe,
Clearstream, Luxembourg and Euroclear, and their participants.

                                        15


     The beneficial owner's ownership of a book-entry security will be recorded
on the records of the brokerage firm, bank, thrift institution or other
financial intermediary that maintains the beneficial owner's account for this
purpose. In turn, the financial intermediary's ownership of the book-entry
security will be recorded on the records of DTC (or of a participating firm that
acts as agent for the financial intermediary, whose interest will in turn be
recorded on the records of DTC, if the beneficial owner's financial intermediary
is not a DTC participant, and on the records of Clearstream, Luxembourg or
Euroclear, as appropriate).

     Beneficial owners will receive all distributions of principal of, and
interest on, the book-entry securities from the trustee through DTC and DTC
participants. While the book-entry securities are outstanding (except under the
circumstances described below), 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 securities and is required to receive and transmit distributions of
principal of, and interest on, the securities. Participants and indirect
participants with whom beneficial owners have accounts with respect to
securities are similarly required to make book-entry transfers and receive and
transmit distributions on behalf of their respective beneficial owners.
Accordingly, although beneficial owners will not possess certificates or notes,
the DTC rules provide a mechanism by which beneficial owners will receive
distributions and will be able to transfer their interest.

     Beneficial owners will not receive or be entitled to receive physical
certificates representing their respective interests in the securities, except
under the limited circumstances described below. Unless and until physical
certificates are issued, beneficial owners who are not participants may transfer
ownership of securities only through participants and indirect participants by
instructing participants and indirect participants to transfer securities, by
book-entry transfer, through DTC for the account of the purchasers of these
securities, which account must be maintained with their participants. Under the
DTC rules and in accordance with DTC's normal procedures, transfers of ownership
of securities will be executed through DTC and the accounts of the respective
participants at DTC will be debited and credited. Similarly, the participants
and indirect participants will make debits or credits, as the case may be, on
their records on behalf of the selling and purchasing beneficial owners.

     Because of time zone differences, credits of securities received in
Clearstream, Luxembourg or Euroclear as a result of a transaction with a
participant will be made during subsequent securities settlement processing and
dated the business day following the DTC settlement date. These credits or any
transactions in securities settled during subsequent securities settlement
processing will be reported to the relevant Euroclear or Clearstream, Luxembourg
participants on that business day. Cash received in Clearstream, Luxembourg or
Euroclear as a result of sales of securities by or through a Clearstream,
Luxembourg 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, Luxembourg or Euroclear cash account only as of the
business day following settlement in DTC.

     Transfers between participants will occur in accordance with DTC rules.
Transfers between Clearstream, Luxembourg 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,
Luxembourg participants or Euroclear participants, on the other, will be
effected in DTC in accordance with DTC rules on behalf of the relevant European
international clearing system by the relevant European depositary; however,
these cross market transactions will require delivery of instructions to the
relevant European international clearing system by the counterparty in that
system in accordance with its rules and procedures and within its established
deadlines (European time). The relevant European international clearing system
will, if the transaction meets its settlement requirements, deliver instructions
to the relevant European 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.

                                        16


Clearstream, Luxembourg 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 securities, whether
held for its own account or as a nominee for another person. In general,
beneficial ownership of book-entry securities will be subject to the rules,
regulations and procedures governing DTC and DTC participants as in effect from
time to time.

     Clearstream, Luxembourg is incorporated under the laws of Luxembourg as a
professional depository. Clearstream, Luxembourg was originally incorporated in
1970 under the name of "Cedel S.A.", a company with limited liability under
Luxembourg law (a societe anonyme). Cedel S.A. subsequently changed its name to
Cedelbank. In January 2000, Cedelbank's parent company, Cedel International,
societe anonyme ("CI"), merged its clearing, settlement and custody business
with that of Deutsche Borse Clearing AG ("DBC"). The merger involved the
transfer by CI of substantially all of its assets and liabilities (including its
shares in Cedelbank) to a new Luxembourg company, New Cedel International,
societe anonyme ("New CI"), which is 50% owned by CI and 50% owned by DBC's
parent company, Deutsche Borse AG. The shareholders of these two entities are
banks, securities dealers and financial institutions. In connection with the
merger, the Board of Directors of New CI decided to rename the companies in the
group to give them a cohesive brand name. The new brand name that was chosen is
"Clearstream". Effective January 14, 2000, New CI was renamed "Clearstream
International, societe anonyme". On January 18, 2000, Cedelbank was renamed
"Clearstream Banking, societe anonyme". In addition, on January 17, 2000, DBC
was renamed "Clearstream Banking AG". As a result, there are now two entities in
the corporate group headed by Clearstream International which share the name
"Clearstream Banking", the entity previously named "Cedelbank" and the entity
previously named "Deutsche Borse Clearing AG".

     Clearstream, Luxembourg holds securities for its customers and facilitates
the clearance and settlement of securities transactions between Clearstream,
Luxembourg customers through electronic book-entry changes in accounts of
Clearstream, Luxembourg customers, thereby eliminating the need for physical
movement of certificates. Transactions may be settled by Clearstream, Luxembourg
in any of 36 currencies, including United States dollars. Clearstream,
Luxembourg provides to its customers, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Clearstream, Luxembourg also
deals with domestic securities markets in over 30 countries through established
depositary and custodial relationships. Clearstream, Luxembourg is registered as
a bank in Luxembourg, and as such is subject to regulation by the Commission de
Surveillance du Secteur Financier, which supervises Luxembourg banks.
Clearstream, Luxembourg's customers are worldwide financial institutions
including underwriters, securities brokers and dealers, banks, trust companies
and clearing corporations. Clearstream, Luxembourg's U.S. customers are limited
to banks and securities brokers and dealers. Currently, Clearstream, Luxembourg
has approximately 2,000 customers located in over 80 countries, including all
major European countries, Canada and the United States. Indirect access to
Clearstream, Luxembourg is available to other institutions that clear through or
maintain a custodial relationship with an account holder of Clearstream,
Luxembourg. Clearstream, Luxembourg has established an electronic bridge with
Euroclear Bank S.A./ N.V. as the operator of Euroclear (the "Euroclear
Operator") in Brussels to facilitate settlement of trades between Clearstream,
Luxembourg and the Euroclear Operator.

     Euroclear was created in 1968 to hold securities for its participants and
to clear and settle transactions between Euroclear participants through
simultaneous electronic book-entry delivery against payment, thus eliminating
the need for physical movement of certificates and any risk from lack of
simultaneous transfers of securities and cash. Transactions may be settled in
any of 32 currencies, including United States dollars. Euroclear includes
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. Euroclear is
operated by the Brussels, Belgium office of the Euroclear Operator,
                                        17


under contract with Euroclear Clearance Systems S.C., a Belgian cooperative
corporation. All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator, not Euroclear Clearance Systems S.C. Euroclear
Clearance Systems S.C. 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.

     The Euroclear Operator has a banking license from the Belgian Banking and
Finance Commission. This license authorizes the Euroclear Operator to carry out
banking activities on a global basis.

     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.
These 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 these
Terms and Conditions only on behalf of Euroclear participants, and has no record
of or relationship with persons holding through Euroclear participants.

     Distributions on the book-entry securities will be made on each
distribution date by the trustee to DTC. DTC will be responsible for crediting
the amount of these payments to the accounts of the applicable DTC participants
in accordance with DTC's normal procedures. Each DTC participant will be
responsible for disbursing these payments to the beneficial owners that it
represents and to each financial intermediary for which it acts as agent. Each
financial intermediary will be responsible for disbursing funds to the
beneficial owners that it represents.

     Under a book-entry format, beneficial owners may experience some delay in
their receipt of payments, since these payments will be forwarded by the trustee
to Cede & Co. Distributions with respect to securities held through Clearstream,
Luxembourg or Euroclear will be credited to the cash accounts of Clearstream,
Luxembourg participants or Euroclear participants in accordance with the
relevant system's rules and procedures, to the extent received by the relevant
European depositary. These distributions will be subject to tax reporting in
accordance with relevant United States tax laws and regulations. Because DTC can
only act on behalf of financial intermediaries, the ability of a beneficial
owner to pledge book-entry securities to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of the
book-entry securities, may be limited due to the lack of physical certificates
for book-entry securities. In addition, issuance of the book-entry securities in
book-entry form may reduce the liquidity of the securities in the secondary
market since certain potential investors may be unwilling to purchase securities
for which they cannot obtain physical certificates.

     Monthly and annual reports on the applicable 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 DTC, and to the financial intermediaries to
whose DTC accounts the book-entry securities of the beneficial owners are
credited.

     DTC has advised the trustee that, unless and until physical certificates
representing the securities are issued, DTC will take any action permitted to be
taken by the holders of the book-entry securities under the relevant agreement
only at the direction of one or more financial intermediaries to whose DTC
accounts the book-entry securities are credited, to the extent that these
actions are taken on behalf of financial intermediaries whose holdings include
the book-entry securities. Clearstream, Luxembourg or the Euroclear operator, as
the case may be, will take any other action permitted to be taken by a holder
under the relevant operating agreement on behalf of a Clearstream, Luxembourg
participant or Euroclear participant only in accordance with its relevant rules
and procedures and subject to the ability of the relevant European depositary to
effect these actions on its behalf through DTC. DTC may take actions, at

                                        18


the direction of the related participants, with respect to some securities which
conflict with actions taken with respect to other securities.

     Physical certificates representing the securities of a series will be
issued to beneficial owners, or their nominees, rather than to DTC, only if:

     - DTC or the depositor 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 and the seller or
       the trustee is unable to locate a qualified successor;

     - the depositor, at its sole option, elects to terminate a book-entry
       system through DTC, and the seller does not select a successor
       depository; or

     - after the occurrence of a servicer termination event or an event of
       default, the beneficial owners of each class of the series of securities
       representing percentage interests aggregating at least 51% of such class
       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 its successor) is no longer in the best interests of
       beneficial owners. We refer you to "The Agreements--Removal and
       Resignation of Servicer" and "-- Optional Termination--Events of Default;
       Termination Under Indenture" for a discussion of what constitutes a
       servicer termination event and an event of default.

     Upon the occurrence of any of the events described in the immediately
preceding paragraph, the trustee will be required to notify all applicable
beneficial owners of the occurrence of the event and the availability through
DTC of physical certificates. Upon surrender by DTC of the global certificate or
certificates representing the book-entry securities and instructions for
re-registration, the trustee will issue physical certificates representing the
securities, and thereafter the trustee will recognize the holders of the
physical certificates as certificateholders or noteholders, as applicable, under
the applicable agreement.

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

     Neither the depositor, the seller, the servicer, the owner trustee (if
applicable), the trustee or any of their affiliates will have any responsibility
for any aspect of the records relating to or payments made on account of
beneficial ownership interests of the book-entry securities held by Cede & Co.,
as nominee for DTC, or for maintaining, supervising or reviewing any records
relating to these beneficial ownership interests.

VALUATION OF THE HOME EQUITY LOANS

     If specified in the related prospectus supplement for a series of
certificates or notes, each home equity loan included in the related trust fund
for a series will be assigned an initial "asset value." Generally, the related
agreement will specify that at any time the asset value of the home equity loans
will be equal to the product of the asset value percentage as set forth in the
related agreement and the lesser of:

     - the stream of remaining regularly scheduled payments on the home equity
       loans, net of certain amounts payable as expenses, together with income
       earned on each scheduled payment received through the day preceding the
       next distribution date at the "assumed reinvestment rate," if any,
       discounted to present value at the highest interest rate on the
       certificates or notes of the series over periods equal to the interval
       between payments on the certificates or notes; and

     - the then principal balance of the home equity loans.

     Generally, the related agreement will specify that the initial asset value
of the home equity loans will be at least equal to the principal amount of the
certificates or notes of the related series at the date of issuance.

                                        19


     The assumed reinvestment rate, if any, for a series will be the highest
rate permitted by the relevant rating agency or a rate insured by means of a
surety bond, guaranteed investment contract or other arrangement satisfactory to
the rating agency. If the assumed reinvestment rate is insured in this manner,
the related prospectus supplement will set forth the terms of the relevant
insurance arrangement.

PAYMENTS OF INTEREST

     The securities of each class by their terms entitled to receive interest
will bear interest (which is generally calculated on the basis of a 360 day year
of twelve 30-day months) from the date and at the rate per annum specified, or
calculated in the method described, in the related prospectus supplement.
Interest on these securities will be payable on the distribution date specified
in the related prospectus supplement. If so specified in the related prospectus
supplement, the distribution date for the payment of interest of a class may be
different from, or occur more or less frequently than, the distribution date for
the payment of principal with respect to the class. The rate of interest on
securities of a series may be variable or may change with changes in the annual
percentage rates of the home equity loans included in the related trust fund
and/or as prepayments occur with respect to these home equity loans. Principal
Only Securities may not be entitled to receive any interest distributions or may
be entitled to receive only nominal interest distributions. Any interest on Zero
Coupon Securities that is not paid on the related distribution date will accrue
and be added to principal on the related distribution date.

     Interest payable on the securities on a distribution date will include all
interest accrued during the period specified in the related prospectus
supplement. In the event interest accrues during the calendar month preceding a
distribution date, the effective yield to holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the securities were to
accrue through the day immediately preceding the distribution date.

PAYMENTS OF PRINCIPAL

     On each distribution date, principal payments will be made to the holders
of securities on which principal is then payable, to the extent set forth in the
related prospectus supplement. These payments will be made in an aggregate
amount determined as specified in the related prospectus supplement and will be
allocated among the relevant classes in the manner, at the times and in the
priority set forth in the prospectus supplement. The holders of one or more
classes of securities may have the right to request that principal distributions
allocable to the applicable class of securities be distributed directly to the
holder. If the requests of holders exceed the amount of principal to be
distributed, the requests generally will be filled in the order in which they
were received. If the amount of principal to be distributed exceeds the amount
of requests, the trustee will select random lots of $1,000 each to receive the
relevant principal distribution. Thus, some holders of the applicable class of
securities may receive no principal distributions or a disproportionate amount
of principal distributions. If specified in the related prospectus supplement,
the distribution date for the payment of principal of a class may be different
from, or occur more or less frequently than, the distribution date for the
payment of interest for the class.

FINAL SCHEDULED DISTRIBUTION DATE

     The final scheduled distribution date with respect to each class of notes
is the date no later than the date on which principal will be fully paid. The
prospectus supplement may use the term "final payment date" or "final maturity
date" to refer to the final scheduled distribution date with respect to a class
of notes. With respect to each class of certificates, the final scheduled
distribution date will be the date on which the entire aggregate principal
balance is expected to be reduced to zero, in each case calculated on the basis
of the assumptions applicable to the relevant series described in the related
prospectus supplement. The final scheduled distribution date for each class of a
series will be specified in the related prospectus supplement. Since payments on
the home equity loans will be used to make distributions in reduction of the
outstanding principal amount of the securities, it is likely that the actual
final distribution date of a class will occur earlier, and may occur
substantially earlier, than its final scheduled distribution
                                        20


date. Furthermore, with respect to a series of certificates, as a result of
delinquencies, defaults and liquidations of the home equity loans in the trust
fund, the actual final distribution date of any certificate may occur later than
its final scheduled distribution date. No assurance can be given as to the
actual prepayment experience with respect to a series. See "--Weighted Average
Life of the Securities" below.

SPECIAL REDEMPTION

     If so specified in the prospectus supplement relating to a series of
securities having other than monthly distribution dates, one or more classes of
securities of the series may be subject to special redemption, in whole or in
part, on a special redemption date specified in the related prospectus
supplement if, as a consequence of prepayments on the home equity loans relating
to the securities or low yields then available for reinvestment, the entity
specified in the related prospectus supplement determines, based on assumptions
specified in the applicable agreement, that the amount available for the payment
of interest that will have accrued on the securities through the designated
interest accrual date specified in the related prospectus supplement is less
than the amount of interest that will have accrued on the securities. In this
event and as further described in the related prospectus supplement, the trustee
will redeem a principal amount of outstanding securities of the series as will
cause the amount available for payment of interest to equal the amount of
interest that will have accrued through the designated interest accrual date for
the series outstanding immediately after the special redemption has occurred.

WEIGHTED AVERAGE LIFE OF THE SECURITIES

     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security until each dollar of principal of the
security will be repaid to the investor. Generally, the weighted average life of
a class of securities will be influenced by the rate at which the amount
financed under the home equity loans included in the trust fund for a series is
paid, which may be in the form of scheduled amortization or prepayments.

     Prepayments on loans and other receivables can be measured relative to a
prepayment standard or model. The prospectus supplement for a series of
securities will describe the prepayment standard or model, if any, used and may
contain tables setting forth the weighted average life of each class of
securities, and the percentage of the original principal amount of each class of
securities that would be outstanding on specified distribution dates for the
series, in each case based on the assumptions stated in the prospectus
supplement, including assumptions that prepayments on the home equity loans
included in the related trust fund are made at rates corresponding to various
percentages of the prepayment standard or model specified in the prospectus
supplement.

     There is, however, no assurance that prepayment of the home equity loans
included in the related trust fund will conform to any level of any prepayment
standard or model specified in the related prospectus supplement. The rate of
principal prepayments on pools of loans may be influenced by a variety of
factors, including job related factors such as transfers, layoffs or promotions
and personal factors such as divorce, disability or prolonged illness. Economic
conditions, either generally or within a particular geographic area or industry,
also may affect the rate of principal prepayments. Demographic and social
factors may influence the rate of principal prepayments in that some borrowers
have greater financial flexibility to move or refinance than do other borrowers.
The deductibility of mortgage interest payments and servicing decisions also
affect the rate of principal prepayments. As a result, there can be no assurance
as to the rate or timing of principal prepayments of the home equity loans
either from time to time or over the lives of the home equity loans.

     The rate of prepayments of conventional housing loans and other receivables
has fluctuated significantly in recent years. In general, however, if prevailing
interest rates fall significantly below the interest rates on the home equity
loans for a series, the loans are likely to prepay at rates higher than if
prevailing interest rates remain at or above the interest rates borne by the
loans. In this regard, it should be noted that the home equity loans for a
series may have different interest rates. In addition, the

                                        21


weighted average life of the securities may be affected by the varying
maturities of the home equity loans. If any home equity loans for a series have
actual terms-to-stated maturity of less than those assumed in calculating the
final scheduled distribution date of the related securities, one or more classes
of the series may be fully paid prior to their respective final scheduled
distribution date, even in the absence of prepayments and a reinvestment return
higher than the assumed reinvestment rate for the series.

RATINGS

     Any class of securities issued under this prospectus and the related
prospectus supplement may be rated by one or more of Standard & Poor's, a
division of The McGraw-Hill Companies, Inc., Moody's Investors Service, Inc. or
Fitch Ratings or other rating agencies, as specified in the related prospectus
supplement. Any such rating will be based on, among other things, the adequacy
of the value of the assets of the related trust fund and any credit enhancement
with respect to the class of securities, and will reflect the rating agency's
assessment solely of the likelihood that holders of the class of securities will
receive payments to which the holders are entitled under the related agreement.
The rating will not constitute an assessment of the likelihood that principal
prepayments on the related home equity loans 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 of the series of securities. The
ratings should not be deemed a recommendation to purchase, hold or sell the
securities, because they do not address market price or suitability for a
particular investor. Each security rating should be evaluated independently of
any other security rating.

     There is also no assurance that any security rating will remain in effect
for any given period of time or that it may not be lowered or withdrawn entirely
by the rating agency in the future if in its judgment circumstances in the
future so warrant.

                                THE TRUST FUNDS

GENERAL

     The notes of each series will be secured by the pledge of the assets of the
related trust fund, and the certificates of each series will represent interests
in the assets of the related trust fund. The trust fund of each series will
include:

     - the home equity loans;

     - amounts available from the reinvestment of payments on the home equity
       loans at the assumed reinvestment rate, if any, specified in the related
       prospectus supplement;

     - any credit enhancement or the rights to any credit enhancement;

     - any mortgaged property that secured a home equity loan but which is
       acquired by foreclosure or deed in lieu of foreclosure or repossession so
       as to become an REO property; and

     - the amount, if any, initially deposited in the Prefunding Account,
       Capitalized Interest Account, Principal and Interest Account, Certificate
       Account or Distribution Account for a series as specified in the related
       prospectus supplement.

     The securities will be non-recourse obligations of the related trust fund.
The assets of the trust fund specified in the related prospectus supplement for
a series or class of securities will serve as collateral only for that series or
class of securities unless the related prospectus supplement specifies that the
assets will serve as collateral for another series or class. Holders of a series
or class of notes, as applicable, may only proceed against the collateral
securing their series or class of notes in the case of a default with respect to
their series or class of notes and may not proceed against any assets of the
depositor, the seller or the servicer or the related trust fund not pledged to
secure their notes.

                                        22


     The home equity loans for a series will be transferred by the seller to the
depositor and from the depositor to the trust fund. Home equity loans relating
to a series will be master serviced by the servicer pursuant to the related
agreement.

     If specified in the related prospectus supplement, a trust fund relating to
a series of securities may be a business trust formed under the laws of the
state specified in the related prospectus supplement pursuant to a trust
agreement between the seller and the trustee of the trust fund specified in the
related prospectus supplement.

     With respect to each trust fund, prior to the initial offering of the
related series of securities, the trust fund will have no assets or liabilities.
No trust fund is expected to engage in any activities other than acquiring,
managing and holding the related home equity loans and other assets contemplated
in this prospectus and in the related prospectus supplement and proceeds of the
assets, issuing securities, making payments and distributions on the securities
and certain related activities. No trust fund is expected to have any source of
capital other than its assets and any related credit enhancement.

     An agreement may provide that additional home equity loans may be added to
the trust fund if:

     - the home equity loans were originated or acquired by the seller in the
       ordinary course of its business;

     - the inclusion of the home equity loans will maintain or increase the
       level of overcollateralization; and

     - the inclusion of the home equity loans will not result in the withdrawal
       or downgrading of the ratings then assigned to the series.

In addition, an agreement may provide that home equity loans may be removed from
a trust fund from time to time if the actual level of overcollateralization
exceeds the amount of overcollateralization required to be maintained and
removal will not result in the withdrawal or downgrading of the ratings then
assigned to the securities of the related series.

THE HOME EQUITY LOANS

     The home equity loans for a series may consist, in whole or in part, of
closed-end home equity loans secured by first or second mortgages primarily on
one-to four-family residential properties. The home equity loans may have fixed
interest rates or adjustable interest rates and may provide for other payment
characteristics as described below.

     The full principal amount of a home equity loan is advanced at origination
of the loan and generally is repayable in equal (or substantially equal)
installments of an amount sufficient to fully amortize the loan at its stated
maturity. As more fully described in the related prospectus supplement, interest
on each home equity loan is calculated on the basis of the outstanding principal
balance of the loan multiplied by the applicable home equity loan interest rate
and, in the case of simple interest loans, further multiplied by a fraction, the
numerator of which is the number of days in the period elapsed since the
preceding payment of interest was made and the denominator is the number of days
in the annual period for which interest accrues on the loan. Interest on home
equity loans also may be calculated on an actuarial basis, in which case each
monthly payment consists of a decreasing amount of interest and an increasing
amount of principal, and the payment either earlier or later then the due date
for each payment will not affect the relative applications of principal and
interest. The home equity loans for a series may include home equity loans that
do not amortize their entire principal balance by their stated maturity in
accordance with their terms, and require a balloon payment of the remaining
principal balance at maturity, as specified in the related prospectus
supplement. The original terms to stated maturity of home equity loans will
generally not exceed 360 months.

     The mortgaged properties will include single family property, which
consists of one- to four-family attached or detached residential housing,
including condominium units and cooperative dwellings, and may
                                        23


include mixed-use property. A condominium unit is an individual housing unit in
a multi-unit building, buildings or group of buildings (whether or not attached
to each other), with respect to which the owner has exclusive ownership and
possession, and also includes the owner's individual interest in all common
areas of the building or buildings. By contrast, a cooperative dwelling is an
individual housing unit owned by a corporation owned by tenant-stockholders who,
through the ownership of stock, shares or membership securities in the
corporation, receive proprietary leases or occupancy agreements which confer
exclusive rights to occupy specific units and which is described in Section 216
of the Code (as defined under "Federal Income Tax Consequences" in this
prospectus). Mixed-use properties may consist of structures of no more than
three stories, which include one to four residential dwelling units and space
used for retail, professional or other commercial uses. These uses, which may
not involve more than 50% of the space in the structure, may include doctor,
dentist or law offices, real estate agencies, boutiques, newsstands, convenience
stores or other similar types of uses intended to cater to individual customers
as specified in the related prospectus supplement. The properties may be located
in suburban or metropolitan districts. Any non-residential use must be in
compliance with local zoning laws and regulations.

     The mortgaged properties may consist of detached individual dwellings,
individual condominiums, townhouses, duplexes, row houses, individual units in
planned unit developments and other attached dwelling units. The mortgaged
properties also may include module or manufactured homes which are treated as
real estate under local law. Except for condominium units and cooperative
dwellings, each single family property must be located on land owned in fee
simple by the borrower or on land leased by the borrower for a term at least as
long as the term of the related home equity loan. Attached dwellings may include
owner-occupied structures where each borrower owns the land upon which the unit
is built, with the remaining adjacent land owned in common, or dwelling units
subject to a proprietary lease or occupancy agreement in a cooperatively owned
apartment building. Mortgages on cooperative dwellings consist of a lien on the
shares issued by the cooperative dwelling and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.

     The aggregate principal balance of home equity loans secured by mortgaged
properties that are owner-occupied will be disclosed in the related prospectus
supplement. The sole basis for determining that a given percentage of the home
equity loans are secured by single family property that is owner-occupied will
be either (1) the making of an oral representation by the mortgagor at
origination of the home equity loan either that the underlying mortgaged
property will be used by the mortgagor for a period of at least six months every
year or that the mortgagor intends to use the mortgaged property as a primary
residence, or (2) a finding that the address of the underlying mortgaged
property is the mortgagor's mailing address as reflected in the servicer's or
the applicable sub-servicer's records. The mortgaged properties also may include
non-owner occupied investment properties and vacation and second homes.

ADDITIONAL INFORMATION ABOUT THE HOME EQUITY LOANS

     The related prospectus supplement for each series will provide information
with respect to the home equity loans that are home equity loans as of a
statistical calculation date specified in the prospectus supplement. This
information will include, among other things, and to the extent relevant:

     - the aggregate unpaid principal balance of the home equity loans;

     - the range of interest rates, and the weighted average interest rate, on
       the home equity loans, and, in the case of adjustable rate home equity
       loans, the range and weighted average of the current home equity loan
       interest rates and any lifetime rate caps;

     - the range of the outstanding principal balances, and the average
       outstanding principal balance, of the home equity loans;

     - the weighted average original and remaining term-to-stated maturity of
       the home equity loans and the range of original and remaining
       terms-to-stated maturity, if applicable;

                                        24


     - the range and weighted average of "combined loan-to-value ratios"
       (defined below) for the home equity loans;

     - the percentage (by outstanding principal balance as of the statistical
       calculation date) of home equity loans that accrue interest at adjustable
       or fixed interest rates;

     - any special hazard insurance policy or bankruptcy bond or other
       enhancement relating to the home equity loans;

     - the geographic distribution of the mortgaged properties securing the home
       equity loans;

     - the percentage of home equity loans (by principal balance as of the
       statistical calculation date) that are secured by single family
       properties, shares relating to cooperative dwellings, condominium units,
       investment property and vacation or second homes;

     - the lien priority of the home equity loans; and

     - the delinquency status and year of origination of the home equity loans.

     The related prospectus supplement will also specify any other limitations
on the types or characteristics of home equity loans for a series. The
characteristics of the home equity loans for a series as of the cut-off date
established for the assignment of the home equity loans to the trust fund may
differ from the characteristics presented in the prospectus supplement as of the
statistical calculation date. However, the depositor does not believe that the
home equity loans as they will be constituted on the cut-off date will deviate
in any material respect from the home equity loan pool characteristics that are
described in the prospectus supplement.

     The "combined loan-to-value ratio" of a home equity loan is the percentage
equivalent of a fraction, the numerator of which is the sum of (1) the original
principal amount of the home equity loan at its date of origination and (2) the
outstanding principal amount of any senior loan on the mortgaged property at the
time of origination of the home equity loan, and the denominator of which is the
"appraised value" (defined below) of the mortgaged property at the date of
origination.

     "Appraised value" means, with respect to property securing a home equity
loan, the lesser of the appraised value determined in an appraisal obtained at
origination of the home equity loan or sales price of the property at that time.

     If information of the nature described above about the home equity loans is
not known to the seller at the time the securities are initially offered,
approximate or more general information of the nature described above will be
provided in the prospectus supplement and additional information will be set
forth in a Current Report on Form 8-K to be available to investors on the date
of issuance of the related series and to be filed with the SEC within 15 days
after the initial issuance of the securities.

                                    ACCOUNTS

CERTIFICATE AND DISTRIBUTION ACCOUNTS

     A separate Principal and Interest Account will be established for each
series of securities for receipt of all amounts received on or with respect to
the home equity loans. Certain amounts on deposit in the Principal and Interest
Account and certain amounts available pursuant to any credit enhancement, as
provided in the related prospectus supplement, will be deposited into one or
more Certificate Accounts (in the case of a series of certificates) or
Distribution Accounts (in the case of a series of notes). Funds in these
accounts generally will be invested in eligible investments maturing, with
certain exceptions, not later, in the case of funds in the Principal and
Interest Account, than the day preceding the date the funds are due to be
deposited in the Certificate or Distribution Account or otherwise distributed
and, in the case of funds in the Certificate or Distribution Account, than the
day preceding the next distribution date for

                                        25


the related series of securities. For purposes of this prospectus, the term
"Certificate Account" may be used in place of "Distribution Account."

     We refer you to "--Eligible Investments" and "The Agreements--Deposits to
Principal and Interest Account and Certificate Account" below for more detail.

PREFUNDING AND CAPITALIZED INTEREST ACCOUNTS

     If specified in the related prospectus supplement, a trust fund will
include one or more Prefunding Accounts, that are segregated trust accounts
established and maintained with the trustee for the related series. If so
specified, on the closing date for the series, a prefunded amount representing a
portion of the proceeds of the sale of the securities limited to 50% of the
aggregate principal amount of the series may be deposited in the Prefunding
Account and may be used to purchase additional home equity loans during a
prefunding period, not to exceed six months, specified in the related prospectus
supplement. Pending the purchase of additional home equity loans, funds
deposited in the Prefunding Account will be invested in eligible investments. If
any prefunded amount remains on deposit in the Prefunding Account at the end of
the prefunding period, this amount will be applied in the manner specified in
the related prospectus supplement to prepay the notes or the certificates of the
applicable series.

     Each additional home equity loan must satisfy the eligibility criteria
specified in the related prospectus supplement and related agreements. This
eligibility criteria will be determined in consultation with the relevant rating
agencies and any credit enhancer prior to the issuance of the related series and
are designed to ensure that if the additional home equity loans were included as
part of the initial home equity loans, the credit quality of the assets as a
whole would continue to be consistent with the initial rating on the securities.
The eligibility criteria will apply to the aggregate pool of home equity loans,
including the original and the additional home equity loans, and must include a
minimum weighted average interest rate, a maximum weighted average remaining
term to maturity and a maximum weighted average combined loan-to-value ratio.
Depending on the composition of the original home equity loans and the type of
credit enhancement, additional eligibility criteria, such as a minimum interest
rate, a maximum principal balance, a limitation on geographic concentration and
a limit on certain types of home equity loans such as balloon loans or loans
secured by other than primary residences, may need to be satisfied. The seller
will certify to the trustee that all conditions precedent to the transfer of the
additional home equity loans, including the satisfaction of the eligibility
criteria applicable to the trust fund, have been satisfied. It is a condition to
the transfer of any additional home equity loans to the trust fund that no
rating agency, after receiving prior notice of the proposed transfer of the
additional home equity loans to the trust fund, advises the seller or the
trustee or any credit enhancer that the conveyance of the additional home equity
loans will result in a qualification, modification or withdrawal of its then
current rating of any class of notes or certificates of the series. Following
the transfer of additional home equity loans to the trust fund, the aggregate
characteristics of the home equity loans then held in the trust fund may vary
from those of the initial home equity loans. As a result, the additional home
equity loans may adversely affect the performance of the related securities.

     If a Prefunding Account is established, one or more Capitalized Interest
Accounts, which must be segregated trust accounts, may be established and
maintained with the trustee for the related series. On the relevant closing
date, a portion of the proceeds of the sale of the securities will be deposited
in the Capitalized Interest Account and used to pay interest accrued on the
securities and, if specified in the related prospectus supplement, certain fees
or expenses (such as trustee fees and credit enhancement fees) that are not
covered by interest generated by the home equity loans in the trust fund during
the prefunding period and available to pay these amounts. If specified in the
related prospectus supplement, amounts on deposit in the Capitalized Interest
Account may be released to the seller prior to the end of the prefunding period
subject to the satisfaction of certain tests specified in the related prospectus
supplement. Any amounts on deposit in the Capitalized Interest Account at the
end of the prefunding period will be distributed to the person specified in the
related prospectus supplement.

                                        26


ELIGIBLE INVESTMENTS

     Each agreement generally will define eligible investments to include the
following (if the rating agencies that rate the relevant series of securities do
not include Standard & Poor's or Moody's, the ratings referred to below will
instead refer to the equivalent ratings of any other rating agency that rates
the series):

     - direct obligations of, or obligations fully guaranteed as to timely
       payment of principal and interest by, the United States or any agency or
       instrumentality of the United States, if these obligations are backed by
       the full faith and credit of the United States;

     - repurchase agreements with a term of 30 days or less collateralized by
       obligations specified in the subparagraph above, if the unsecured
       short-term or long-term debt obligations of the party agreeing to
       repurchase these obligations are rated "A-1+" or "AA" (or better),
       respectively, by Standard & Poor's and "P-1" or "Aa2" (or better),
       respectively, by Moody's;

     - federal funds, certificates of deposit, time deposits and bankers'
       acceptances of any domestic bank, if the unsecured short-term debt
       obligations of the bank have been rated by each of Standard & Poor's and
       Moody's in its highest unsecured short-term debt rating category;

     - commercial paper (having original maturities of not more than 270 days)
       which has been rated by each of Standard & Poor's and Moody's in its
       highest unsecured short-term debt rating category;

     - interests in any money market fund which has a rating of either "AAAm" or
       "AAAm-G" by Standard & Poor's and "Aaa" by Moody's; and

     - deposits of any bank or savings and loan association which has a
       long-term deposit rating of "BBB" or better by Standard & Poor's and "A2"
       or better by Moody's and has combined capital, surplus and undivided
       profits of at least $50,000,000.

     However, no instrument described above may evidence either the right to
receive (1) only interest with respect to the obligations underlying the
instrument or (2) both principal and interest payments derived from obligations
underlying the instrument and the interest and principal payments with respect
to the instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations. In addition, no
instrument may be purchased at a price greater than par if the instrument may be
prepaid or called at a price less than its purchase price prior to its stated
maturity.

     To the extent any investment would require registration of the trust fund
as an investment company, that investment will not constitute an eligible
investment.

REVOLVING PERIOD AND AMORTIZATION PERIOD; RETAINED INTEREST

     If the related prospectus supplement so provides, there may be a revolving
period commencing on the date of issuance of a class or classes of notes or
certificates of a series and ending on the date set forth in the prospectus
supplement during which limited or no principal payments will be made to one or
more classes of notes or certificates of the related series identified in the
prospectus supplement. Some or all collections of principal otherwise allocated
to these classes of notes or certificates may be:

     - utilized during the revolving period to acquire additional home equity
       loans which satisfy the criteria specified above and the criteria set
       forth in the related prospectus supplement;

     - held in an account and invested in eligible investments for later
       distribution to holders;

     - applied to those notes or certificates, if any, specified in the related
       prospectus supplement that are in amortization; or

     - otherwise applied as specified in the related prospectus supplement.

                                        27


     An amortization period is a period during which an amount of principal is
payable to holders of a series which, during the revolving period, were not
entitled to payments of principal. If specified in the related prospectus
supplement, during an amortization period all or a portion of principal
collections on the home equity loans may be applied as specified above for a
revolving period and, to the extent not so applied, will be distributed to the
classes of notes or certificates specified in the related prospectus supplement
as then being entitled to payments of principal. In addition, if specified in
the related prospectus supplement, amounts deposited in certain accounts for the
benefit of one or more classes of notes or certificates may be released from
time to time or on a specified date and applied as a payment of principal on
those classes of notes or certificates. The related prospectus supplement will
set forth the circumstances which will result in the commencement of an
amortization period.

     Each series which has a revolving period may also issue to the depositor or
one of its affiliates a retained interest security, which is an undivided
beneficial interest in the series not represented by the other securities issued
by the depositor. As further described in the related prospectus supplement, the
value of the retained interest security will fluctuate as the outstanding amount
of notes and certificates of the related series is reduced.

                                  ENHANCEMENT

     The amounts and types of credit enhancement arrangements and the provider
of the credit enhancement, if applicable, with respect to a series or any class
of securities will be set forth in the related prospectus supplement. If
specified in the related prospectus supplement, credit enhancement for any
series of securities may cover one or more classes of notes or certificates, and
accordingly may be exhausted for the benefit of a particular class of notes or
certificates and afterwards be unavailable to other classes of notes or
certificates. Further information regarding any provider of credit enhancement,
including financial information when material, will be included in the related
prospectus supplement.

     To the extent provided in the related prospectus supplement, credit
enhancement may include one or more of the following:

     - a financial guaranty insurance policy, which will be issued by a monoline
       insurance company and which, subject to the terms of the policy, will
       guarantee timely payment of interest on, and ultimate (as opposed to
       timely) payment of principal of, the applicable class or classes of
       securities;

     - overcollateralization, which will equal the excess of the aggregate
       principal balance of the home equity loans over the aggregate principal
       balance of the securities. Overcollateralization may be created by the
       initial or subsequent deposit of home equity loans or may build over time
       from the application of certain excess cash amounts generated by the home
       equity loans to accelerate the amortization of the applicable class or
       classes of securities;

     - a letter of credit, which will be issued by a bank or other financial
       institution in a maximum amount which may be permanently reduced as draws
       are made or may be replenished as previous draws are repaid from certain
       excess cash amounts generated by the home equity loans. Draws may be made
       to cover shortfalls generally in collections, with respect to particular
       types of shortfalls such as those due to particular types of losses or
       with respect to specific situations such as shortfalls in amounts
       necessary to pay current interest;

     - a cash reserve fund, which may be partially or fully funded on the date
       of issuance or may be funded over time from certain excess cash amounts
       generated by the home equity loans. Withdrawals may be made in
       circumstances similar to those for which draws may be made on a letter of
       credit;

     - insurance policies, such as mortgage insurance, hazard insurance and
       other insurance policies, which may insure a portion of the home equity
       loans against credit losses, bankruptcy losses, fraud losses or special
       hazard losses not covered by typical homeowners insurance policies;

                                        28


     - subordinated securities, which will be subordinated in the right to
       receive distributions to one or more other classes of more senior
       securities of the same series, some or all of which may themselves be
       subordinated to other classes in the series. Subordination may be with
       respect to distributions of interest, principal or both. In addition, all
       or portions of certain types of losses on the home equity loans may be
       allocated to one or more classes of subordinate securities prior to their
       allocation to other classes of more senior securities in the applicable
       series; or

     - derivative products, which may include a swap to convert floating or
       fixed rate payments, as applicable, on the home equity loans into fixed
       or floating rate payments, as applicable, on the securities or a cap or
       floor agreement intended to provide protection against changes in
       floating rates of interest payable on the home equity loans and/or the
       securities.

     The presence of credit enhancement is intended to increase the likelihood
of receipt by the holders of securities of the full amount of principal and
interest due on their securities and to decrease the likelihood that the holders
will experience losses, or may be structured to provide protection against
changes in interest rates or against other risks, such as basis risk and
liquidity risk, to the extent and under the conditions specified in the related
prospectus supplement. Forms of credit enhancement may provide for one or more
classes of securities to be paid in foreign currencies. The credit enhancement
for a class of securities generally will not provide protection against all
risks of loss and may not guarantee repayment of all principal and interest on
the securities. If losses occur which exceed the amount covered by any credit
enhancement or which are not covered by any credit enhancement, holders will
bear their allocable share of deficiencies. In addition, if a form of credit
enhancement covers more than one class of securities of a series, holders of one
class will be subject to the risk that the credit enhancement will be exhausted
by the claims of holders of other classes.

                                 THE AGREEMENTS

     The provisions of the applicable pooling and servicing agreement, trust
agreement, sale and servicing agreement and indenture will vary depending on the
nature of the securities to be issued thereunder and the nature of the related
trust fund. The following summaries describe the material provisions of the
agreements common to each series of securities. The summaries do not purport to
be complete and are subject to, and qualified in their entirety by reference to,
the provisions of the agreements and the prospectus supplement relating to each
series of securities. Where particular provisions or terms used in the
agreements are referred to, the actual provisions (including definitions of
terms) are incorporated in this prospectus by reference as part of the summaries
contained in this prospectus.

GENERAL

     At the time of issuance of the securities of a series, the seller will
transfer, convey and assign to the depositor and the depositor will transfer,
convey and assign to the trust fund all right, title and interest of the seller
and the depositor in the home equity loans and other property to be transferred
to the depositor and the trust fund for that series. The assignment will include
all principal and interest due or received on or with respect to the home equity
loans after the cut-off date to the extent specified in the related prospectus
supplement (except for any retained interests). The trustee will, concurrently
with the assignment, execute and deliver the securities.

REPURCHASE AND SUBSTITUTION OF NON-CONFORMING HOME EQUITY LOANS

     Under the applicable agreement, as of the closing date for a series of
securities, the seller will make certain representations and warranties about
the home equity loans transferred by it to the depositor, and the servicer will
make certain representations and warranties about any home equity loans
transferred to the depositor by affiliates of the seller. Pursuant to the
related agreement, upon the discovery by the depositor, the seller, the credit
enhancer, if any, the servicer, any sub-servicer, any holder, the custodian for
the home equity loans or the trustee that the representations and warranties of
the seller or the servicer
                                        29


about the home equity loans are untrue in any material respect as of the closing
date, with the result that the interests of the holders or of the credit
enhancer are materially and adversely affected, the party discovering the breach
is required to give prompt written notice to the other parties.

     Upon the earlier of the seller's discovery, or its receipt from any of the
other parties of notice, of breach of a representation or warranty with respect
to a home equity loan or the time that an existing untrue statement results in a
situation that materially and adversely affects the interests of the holders or
the credit enhancer, if any, in the home equity loan, the seller will be
required promptly to cure the breach in all material respects or the seller
will, on or prior to the second Monthly Remittance Date (defined under "Deposits
to Principal and Interest Account and Certificate Account" below) immediately
succeeding the discovery, receipt of notice or applicable time:

     - substitute each home equity loan which has given rise to the requirement
       for action by the seller with a "Qualified Replacement Mortgage" (as
       defined in the related agreement) and deliver an amount equal to the
       applicable Substitution Amount (defined below) to the trustee, to be
       deemed part of the collections remitted by the servicer on the applicable
       Monthly Remittance Date; or

     - purchase the home equity loan from the trust at a purchase price equal to
       the applicable Loan Purchase Price (defined below), which will be
       delivered to the trustee along with the Monthly Remittance Amount
       (defined under "Deposits to Principal and Interest Account and
       Certificate Account" below) remitted by the servicer on the applicable
       Monthly Remittance Date.

     Despite any contradictory provision of the related agreement, if a REMIC
election is made with respect to the trust fund, no repurchase or substitution
of any home equity loan not in default or as to which no default is imminent may
be made unless the seller obtains for the trustee and any credit enhancer an
opinion of counsel experienced in federal income tax matters stating that a
repurchase or substitution of this kind would not constitute a "prohibited
transaction" (within the meaning of the Code) for the REMIC or otherwise subject
the REMIC to tax and would not jeopardize the status of the REMIC as such (a
"REMIC Opinion"), addressed and acceptable to the trustee and any credit
enhancer. The seller will also deliver an officer's certificate to the trustee
and any credit enhancer concurrently with the delivery of a Qualified
Replacement Mortgage stating that the home equity loan meets the requirements of
a Qualified Replacement Mortgage and that all other conditions to substitution
of the Qualified Replacement Mortgage have been satisfied.

     Any home equity loan as to which repurchase or substitution was delayed
pursuant to the related agreement will be repurchased or substituted for
(subject to compliance with the provisions of the related agreement) upon the
earlier of the occurrence of a default or imminent default with respect to the
home equity loan and receipt by the trustee and the credit enhancer, if any, of
a REMIC Opinion.

     The obligation of the seller to so substitute or repurchase any home equity
loan as to which a representation or warranty is untrue in any material respect
and has not been remedied constitutes the sole remedy available to the holders
and the trustee.

     "Loan Purchase Price" means an amount equal to the outstanding principal
balance of a home equity loan as of the date of purchase (assuming that the
Monthly Remittance Amount remitted by the servicer on the applicable Monthly
Remittance Date has already been remitted), plus all accrued and unpaid interest
on the home equity loan at the coupon rate to but not including the date of
purchase together with (without duplication) the aggregate amount of (1) all
unreimbursed Delinquency Advances and Servicing Advances already made with
respect to the home equity loan, (2) all Delinquency Advances which the servicer
has so far failed to remit with respect to the home equity loan and (3) all
reimbursed Delinquency Advances and Servicing Advances to the extent that the
reimbursement is not made from the mortgagor.

     "Substitution Amount" means an amount equal to (1) the excess, if any, of
the outstanding principal balance of the home equity loan being replaced over
the outstanding principal balance of the replacement home equity loan, plus (2)
the aggregate amount of all unreimbursed Delinquency Advances and
                                        30


unreimbursed Servicing Advances made, and all accrued and unpaid interest, with
respect to the home equity loan being replaced.

     See "--Advances; Compensating Interest" for a definition of what
constitutes a "Delinquency Advance" and a "Servicing Advance".

     We refer you to "FEDERAL INCOME TAX CONSEQUENCES" and "ERISA
CONSIDERATIONS" for a more detailed discussion of federal income tax and ERISA
implications.

ASSIGNMENT OF HOME EQUITY LOANS

     Pursuant to the related agreement, the seller will transfer, assign, set
over and otherwise convey without recourse to the depositor and the depositor
will transfer, assign, set over and otherwise convey without recourse to the
trustee in trust for the benefit of the holders all right, title and interest of
the seller in and to each home equity loan and all its right, title and interest
in and to principal received and interest due on each home equity loan on and
after the cut-off date. However, the seller will reserve and retain all its
right, title and interest in and to principal received (including prepayments of
the home equity loans) and interest due on each home equity loan prior to the
cut-off date. As a protective measure only, the seller will also grant to the
depositor and the depositor will also grant to the trustee a security interest
in the trust fund in case the transfer of the home equity loans is considered by
a court of law or equity to be a loan and not a sale.

     In connection with the transfer and assignment of the home equity loans,
the seller will be required to:

      (i) deliver without recourse to the trustee or a custodian (which may be
          an affiliate or agent of the trustee) on behalf of the trustee, on the
          date the home equity loans are assigned to the trust fund, with
          respect to each of the loans, which will be identified in a schedule
          of home equity loans in the relevant agreement:

          - the original mortgage note, endorsed in blank or to the order of the
            trustee;

          - either (1) the original title insurance policy or a copy certified
            by the issuer of the title insurance policy or, if not available,
            the original title insurance commitment or a copy certified as a
            true copy by the closing agent or the seller, (2) if title insurance
            is not available in the applicable state, the relevant attorney's
            opinion of title, or (3) for home equity loans the original
            principal balance of which is $40,000 or less, a property report
            describing the status of title to the mortgaged property and a
            related indemnity in favor of the seller, issued by a title company
            qualified to do business in the jurisdiction where the mortgaged
            property is located;

          - originals or copies certified by the closing agent or the seller of
            all intervening assignments, if any, showing a complete chain of
            title from origination to the seller, including warehousing
            assignments, if recorded;

          - originals of all assumption and modification agreements, if any;

          - either the original mortgage, with evidence of recording (if the
            original mortgage has been returned to the seller from the
            applicable recording office), a copy of the mortgage (if the
            original mortgage has not been returned to the seller) certified by
            the closing agent or the seller, or a copy of the mortgage certified
            by the public recording office in those instances where the original
            recorded mortgage has been lost or retained by the recording office;
            and

          - the original assignment of mortgage to the trustee in recordable
            form;

      (ii) cause, within 60 days following the date the home equity loans are
           assigned to the trust fund, assignments of the mortgages to the
           trustee to be submitted for recording in the appropriate
           jurisdictions. Alternatively, except as provided in the related
           agreement, the seller may furnish to the trustee, any credit enhancer
           and the rating agencies, by the date that the home equity loans are
           assigned to the trust fund, at the seller's expense, an opinion of
           counsel with respect to the
                                        31


           relevant jurisdiction that recording is not required to perfect the
           trustee's interests in the related home equity loans (in form
           satisfactory to the trustee, any credit enhancer and the rating
           agencies); and

     (iii) deliver (1) the title insurance policy, attorney's opinion of title
           or property report, (2) the original mortgages and (3) the recorded
           assignments, together with originals or duly certified copies of any
           and all prior assignments (other than unrecorded warehouse
           assignments), to the custodian on behalf of the trustee within 15
           days of receipt by the seller (but in any event, with respect to a
           mortgage as to which original recording information has been made
           available to the seller, within one year after the date the home
           equity loans are assigned to the trust fund).

     With respect to up to 50% of the home equity loans, the depositor may
deliver all or a portion of each related mortgage file to the trustee or a
custodian not later than 20 days after the closing date.

     The trustee will agree, for the benefit of the holders, to cause the
custodian to review each file with respect to the home equity loans within 45
days after the date that the home equity loans are assigned to the trust fund
(or the date of receipt of any documents delivered to the trustee after the
closing date), to ascertain that all required documents (or certified copies of
documents) have been executed and received. If during this 45-day period the
custodian finds any document constituting a part of a file which is not properly
executed, has not been received or is unrelated to the home equity loans or that
any home equity loan does not conform in a material respect to the description
set forth in the schedule of home equity loans in the relevant agreement, the
custodian will promptly notify the depositor, the seller, the holders and the
credit enhancer, if any. The seller will agree in the related agreement to use
reasonable efforts to remedy a material defect in a document constituting part
of a file of which it is notified by the custodian.

     If, however, within 90 days after notice to it with respect to the defect,
the seller has not remedied the defect and the defect materially and adversely
affects the interest in the related home equity loan of the holders or any
credit enhancer, the seller will be required on the next succeeding Monthly
Remittance Date to (or will cause an affiliate of the seller to) (1) substitute
in lieu of the home equity loan a Qualified Replacement Mortgage and deliver the
Substitution Amount to the trustee (to be deemed part of the collections
remitted by the servicer on the Monthly Remittance Date) or (2) purchase the
home equity loan from the trust at a purchase price equal to the applicable Loan
Purchase Price, which will be delivered to the trustee along with the Monthly
Remittance Amount remitted by the servicer on the Monthly Remittance Date. If a
REMIC election is made with respect to the trust fund, no substitution or
purchase of a home equity loan that is not in default or as to which no default
is imminent will be made unless the seller obtains for the trustee and any
credit enhancer a REMIC Opinion acceptable to the trustee and any credit
enhancer.

     In addition, the custodian on behalf of the trustee has agreed to undertake
a review during the 12th month after the closing date indicating the current
status of the exceptions previously indicated on the pool certification with
respect to the applicable agreement. After delivery of this final certification,
the custodian, on behalf of the trustee, and the servicer will provide to the
trustee and the credit enhancer, if any, at least monthly, updated
certifications indicating the then current status of exceptions, until all
exceptions have been eliminated.

DEPOSITS TO PRINCIPAL AND INTEREST ACCOUNT AND CERTIFICATE ACCOUNT

     Pursuant to the related agreement, the servicer will be required to create
and maintain a Principal and Interest Account, in the name of the trustee, as a
segregated account with one or more depository institutions, which may be
affiliates of the servicer. All funds in the Principal and Interest Account are
required to be held uninvested or invested in eligible investments, as defined
in the related agreement. Any investment of funds in the Principal and Interest
Account must mature or be withdrawable at par on or prior to the next Monthly
Remittance Date. Any investment earnings and losses on funds held in the
Principal and Interest Account are for the account of the servicer, and net
losses must be promptly replenished by the servicer.
                                        32


     Within two business days of receipt, the servicer will be required to
deposit to the Principal and Interest Account all principal received and
interest due on the home equity loans (net of the servicing fee) on and after
the related cut-off date, including any prepayments of the home equity loans,
any Net Liquidation Proceeds (defined below) and any income from REO properties,
but net of the following:

     - Net Liquidation Proceeds to the extent that Net Liquidation Proceeds
       exceed the sum of (a) the loan balance of the related home equity loan
       immediately prior to liquidation, (b) accrued and unpaid interest on the
       home equity loan (net of the servicing fee) to the date of liquidation
       and (c) the amount of any reduction of the loan balance of the related
       home equity loan by a court in an insolvency proceeding;

     - principal (including prepayments of the home equity loans) collected and
       interest due on the home equity loans prior to the cut-off date;

     - reimbursements for unreimbursed Delinquency Advances and unreimbursed
       Servicing Advances (in each case, solely from amounts recovered on the
       related home equity loan); and

     - reimbursement for amounts deposited in the Principal and Interest Account
       representing payments of principal or interest on a home equity loan by a
       mortgagor which are subsequently returned by a depository institution as
       unpaid.

     The servicer may make withdrawals for its own account from the Principal
and Interest Account for the following purposes:

     - on each Monthly Remittance Date, to pay itself the servicing fee to the
       extent not otherwise retained;

     - to withdraw net investment earnings on amounts on deposit in the
       Principal and Interest Account;

     - to withdraw amounts that have been deposited to the Principal and
       Interest Account in error;

     - to reimburse itself for unreimbursed Delinquency Advances and
       unreimbursed Servicing Advances (in each case, solely from amounts
       recovered on the related home equity loan);

     - to reimburse itself for nonrecoverable Delinquency Advances to the extent
       provided under "Advances; Compensating Interest" below; and

     - to clear and terminate the Principal and Interest Account following the
       termination of the trust fund.

     The servicer will remit to the trustee for deposit in the Certificate
Account the Monthly Remittance Amount (defined below) allocable to a Remittance
Period (defined below) not later than the related Monthly Remittance Date
(defined below). On each distribution date for a series of securities, the
trustee will withdraw amounts from the Certificate Account and make the
distributions with respect to the securities in accordance with the provisions
of the related agreement.

     "Monthly Remittance Amount" means as of any Monthly Remittance Date:

     - all interest received during the related Remittance Period with respect
       to the home equity loans;

     - all Compensating Interest (defined under "Advances; Compensating
       Interest" below) paid by the servicer on the Monthly Remittance Date;

     - the portion of the Loan Purchase Price amounts and Substitution Amounts
       relating to interest on the home equity loans paid by the seller or the
       servicer on or prior to the Monthly Remittance Date;

     - the interest portion of all Net Liquidation Proceeds actually collected
       by the servicer with respect to the home equity loans during the related
       Remittance Period;

                                        33


     - the principal actually collected by the servicer with respect to home
       equity loans during the related Remittance Period;

     - the outstanding principal balance of each home equity loan that was
       purchased from the trustee on or prior to the Monthly Remittance Date, to
       the extent the outstanding principal balance was actually deposited in
       the Principal and Interest Account on or prior to the Monthly Remittance
       Date;

     - any Substitution Amounts relating to principal delivered by the seller in
       connection with a substitution of a home equity loan to the extent these
       Substitution Amounts were actually deposited in the Principal and
       Interest Account on or prior to the Monthly Remittance Date;

     - the principal portion of all Net Liquidation Proceeds actually collected
       by the servicer with respect to the home equity loans during the related
       Remittance Period; and

     - investment losses required to be deposited on the Monthly Remittance
       Date.

     "Monthly Remittance Date" means the date specified in the related
prospectus supplement on which funds on deposit in the Principal and Interest
Account are remitted to the Certificate Account.

     "Net Liquidation Proceeds" means the proceeds of any liquidation of a home
equity loan net of (1) expenses incurred by the servicer (including unreimbursed
Servicing Advances) in connection with the liquidation and (2) unreimbursed
Delinquency Advances relating to the home equity loan.

     "Remittance Period" means with respect to any Monthly Remittance Date, the
calendar month preceding the Monthly Remittance Date

ADVANCES; COMPENSATING INTEREST

     DELINQUENCY ADVANCES.  On each Monthly Remittance Date, the servicer will
be required to advance to the trustee for deposit to the Certificate Account,
out of the servicer's own funds or from collections on any home equity loans
that are not required to be distributed on the distribution date occurring
during the month in which the advance is made (but which will be reimbursed by
the servicer on or before any subsequent Monthly Remittance Date on which the
collection used to make the advance is required to be part of the Monthly
Remittance Amount), any delinquent payment of interest with respect to each
delinquent home equity loan, which was not received on or prior to the last day
of the related Remittance Period and was not already advanced by the servicer.
Advances out of the servicer's own funds are called "Delinquency Advances". The
servicer may reimburse itself for any Delinquency Advances paid from the
servicer's own funds, from late collections on the related home equity loan or
from certain amounts on deposit in the Certificate Account as provided in the
related agreement. The servicer will also be entitled to recover unreimbursed
Delinquency Advances from the proceeds realized upon liquidation of the related
home equity loan.

     If the servicer determines in its reasonable business judgment in
accordance with the servicing standards of the related agreement that any
proposed Delinquency Advance if made would not be recoverable, the servicer will
not be required to make a Delinquency Advance with respect to the home equity
loan. To the extent that the servicer previously has made Delinquency Advances
with respect to a home equity loan that the servicer subsequently determines to
be nonrecoverable, the servicer will be entitled to reimbursement for the
Delinquency Advance from collections on any of the home equity loans in the
related trust fund.

                                        34


     SERVICING ADVANCES.  Except to the extent that the servicer determines they
will not be recoverable, the servicer will be required to pay all "out of
pocket" costs and expenses incurred in the performance of its servicing
obligations, including:

     - expenditures in connection with a foreclosed home equity loan prior to
       its liquidation, including expenditures for real estate property taxes,
       hazard insurance premiums, property restoration or preservation;

     - the cost of any enforcement or judicial proceedings, including
       foreclosures; and

     - the cost of the management and liquidation of REO property (including
       broker's fees).

     These costs and expenses are "Servicing Advances". The servicer may recover
a Servicing Advance from the mortgagor on whose behalf the advance was made to
the extent permitted by the related home equity loan or, if not recovered from
the mortgagor, from proceeds realized upon the liquidation of the related home
equity loan or from certain amounts on deposit in the Certificate Account as
provided in the related agreement. Except as described above, the servicer may
not recover Servicing Advances from the principal and interest payments on any
other home equity loan.

     COMPENSATING INTEREST.  If any prepayment in full of a home equity loan
occurs during any calendar month, the servicer must deposit any difference
between the interest collected from the mortgagor in connection with the payoff
and the full month's interest at the coupon rate on the home equity loan that
would be due on the related due date for the home equity loan (the "Compensating
Interest") (but not in excess of the aggregate servicing fee for the related
Remittance Period), to the Principal and Interest Account on the next succeeding
Monthly Remittance Date. This Compensating Interest will be included in the
Monthly Remittance Amount to be made available to the trustee on such Monthly
Remittance Date. The servicer will be entitled to reimbursement for any
unreimbursed payments of Compensating Interest from certain amounts on deposit
in the Certificate Account as provided in the related agreement.

OPTIONAL REPURCHASE OF DEFAULTED HOME EQUITY LOANS

     Subject to certain limitations contained in the related agreement, the
servicer will have the right and the option, but not the obligation, to purchase
for its own account any home equity loan which becomes delinquent for the number
of consecutive monthly installments set forth in the related prospectus
supplement or any home equity loan as to which enforcement proceedings have been
brought by the servicer. However, the servicer may not purchase a home equity
loan unless it has delivered a REMIC Opinion to any credit enhancer and the
trustee, at its own expense. The purchase price for this home equity loan will
be equal to the Loan Purchase Price, which must be deposited in the Principal
and Interest Account on the next Monthly Remittance Date.

REALIZATION UPON DEFAULTED HOME EQUITY LOANS

     The servicer is required to have liquidated any home equity loan relating
to an REO property that has not been liquidated within 35 months of effecting
ownership at a price that the servicer deems necessary to comply with this
requirement, or within a period of time that, in the opinion of counsel
nationally recognized in federal income tax matters, is permitted under the
Code.

HAZARD INSURANCE

     The servicer will be required to have hazard insurance maintained with
respect to mortgaged property and to advance sums on account of the premiums if
not paid by the mortgagor if permitted by the terms of the home equity loan.

                                        35


SERVICING

     Unless otherwise set forth in the related prospectus supplement, the seller
will also serve as the servicer of each home equity loan. The servicer will be
entitled to a periodic servicing fee as compensation in an amount specified in
the prospectus supplement. The servicer may retain the servicing fee from the
interest portion of each monthly payment on the home equity loans. In addition,
the servicer will be entitled to retain, as additional servicing compensation,
prepayment charges, release fees, bad check charges, assumption fees, late
payment charges, prepayment penalties, any other servicing-related fees or Net
Liquidation Proceeds not required to be deposited in the Principal and Interest
Account pursuant to the related agreement, and similar items.

     The servicer may assign its obligations under the related agreement,
provided it obtains the written consent of the trustee and any credit enhancer;
however, the assignee must meet the eligibility requirements for a successor
servicer set forth in the related agreement.

GENERAL SERVICING STANDARD

     The servicer will be required to service the home equity loans in
accordance with the related agreement and the terms of the home equity loans.

     The servicer will be required to make reasonable efforts to collect all
payments called for under the terms and provisions of the home equity loans,
and, to the extent the procedures are consistent with the related agreement and
the terms and provisions of any applicable insurance policy, to follow
collection procedures for all home equity loans at least as rigorous as those
described in Fannie Mae's Servicing Guide.

     The servicer may in its discretion waive or permit to be waived (if the
waiver or permission is occasioned by the default or reasonably foreseeable
default of a home equity loan or is consistent with the continued treatment of
the homes equity loan as a "qualified mortgage" (as defined in the related
agreement)) any late payment charge, prepayment charge, assumption fee or any
penalty interest in connection with the prepayment of a home equity loan or any
other fee or charge which the servicer would be entitled to retain as additional
servicing compensation. In the event the servicer consents to the deferment of
the due dates for payments due on a home equity loan, the servicer must
nevertheless pay any required Delinquency Advances with respect to the interest
payments extended by the servicer as if the interest portion of the installment
had not been deferred.

     The servicer will have the right under the related agreement (upon
receiving the prior written consent of the credit enhancer, if any) to accept
applications of mortgagors for consent to partial releases of mortgages,
alterations and removal, demolition or division of mortgaged properties. No
application for approval may be considered by the servicer unless:

     - the provisions of the related mortgage have been complied with;

     - the loan-to-value ratio and debt-to-income ratio after any release does
       not exceed the loan-to-value ratio and debt-to-income ratio of the home
       equity loan on the cut-off date or any later date that the home equity
       loan was acquired by the trust;

     - any increase in the loan-to-value ratio does not exceed 5% unless
       approved in writing by the credit enhancer, if any; and

     - the lien priority of the related mortgage is not affected.

     The servicer may not agree to any modification, waiver or amendment of any
provision of any home equity loan unless, in the servicer's good faith judgment,
the modification, waiver or amendment would minimize the loss that might
otherwise be experienced with respect to the home equity loan and only in the
event of a payment default with respect to the home equity loan or if a payment
default with respect to the home equity loan is reasonably foreseeable by the
servicer. However, no modification, waiver or

                                        36


amendment may extend the maturity date of the home equity loan beyond the date
that is six months after the latest final scheduled distribution date of all the
classes of securities then outstanding issued by the trust fund. Despite any
conflicting provisions in the related agreement, the servicer will be permitted
to modify, waive or amend any provision of a home equity loan if required by
statute or a court of competent jurisdiction to do so.

SUB-SERVICING ARRANGEMENTS

     The servicer, with the prior written consent of any credit enhancer, may
under the related agreement enter into sub-servicing agreements with qualified
sub-servicers for any servicing and administration of home equity loans. A
qualified sub-servicer must be in compliance with the laws of each state
necessary to enable it to perform its obligations under the sub-servicing
agreement, have experience servicing home equity loans that are similar to the
home equity loans in the related trust fund and have equity of not less than
$5,000,000 (as determined in accordance with generally accepted accounting
principles).

     The servicer will be required to provide notice of the appointment of any
sub-servicer to the trustee, the holders, any credit enhancer and each rating
agency and to obtain confirmation from each rating agency that the appointment
of a sub-servicer will not result in any withdrawal or downgrade of the then-
current ratings on the securities (without giving effect to any credit
enhancement provided by the credit enhancer). A sub-servicing agreement will not
relieve the servicer of its obligations under the related agreement, and the
servicer's obligations will be the same as if it alone were servicing and
administering the home equity loans. The servicer will be entitled to enter into
any agreement with a sub-servicer for indemnification of the servicer by the
sub-servicer and nothing contained in the sub-servicing agreement will limit or
modify the terms of the related agreement.

CERTAIN MATTERS REGARDING THE SERVICER

     The servicer has agreed to indemnify and hold the trustee and any credit
enhancer harmless against any and all claims, losses, penalties, fines,
forfeitures, legal fees and related costs, judgments, and any other costs, fees
and expenses that the trustee and any credit enhancer may sustain in any way
related to the failure of the servicer to perform its duties and service the
home equity loans in compliance with the terms of the related agreement, except
to the extent limited in the related agreement. The servicer must immediately
notify the trustee and any credit enhancer if a claim is made by a third party
with respect to the related agreement, and the servicer must assume the defense
of any claim and pay all expenses in connection with the claim, including
reasonable counsel fees. It must also promptly pay, discharge and satisfy any
judgment or decree that may be entered against the servicer, the trustee and/or
any credit enhancer with respect to the claim. The trustee must reimburse the
servicer from amounts otherwise distributable on residual interest securities
for the related series for all amounts advanced by the servicer as described in
this paragraph, except when a final nonappealable adjudication determines that
the claim relates directly to the failure of the servicer to perform its duties
in compliance with the related agreement. The indemnification provisions will
survive the termination of the related agreement and the payment of the
outstanding securities.

     The servicer will be required to deliver to the trustee, the credit
enhancer, if any, and the rating agencies on or before July 31 of each year:

     - an officer's certificate stating that (1) a review of the activities of
       the servicer during the preceding calendar year and of performance under
       the related pooling and servicing agreement or the sale and servicing
       agreement has been made under the officer's supervision, and (2) to the
       best of the officer's knowledge, based on his review, the servicer has
       fulfilled all its obligations under the related agreement for the year,
       or, if there has been a default in the fulfillment of any of the
       servicer's obligations, specifying each default known to the officer and
       the nature and status of each default including the steps being taken by
       the servicer to remedy the default; and

                                        37


     - a letter or letters of a firm of independent, nationally recognized
       certified public accountants reasonably acceptable to the credit
       enhancer, if any, stating that it has examined the servicer's overall
       servicing operations in accordance with the requirements of the Uniform
       Single Attestation Program for Mortgage Bankers, and stating its
       conclusions relating to its examination.

REMOVAL AND RESIGNATION OF SERVICER

     The credit enhancer, if any, or the trustee (with the consent of the credit
enhancer, if any), or, if there is no credit enhancer, the holders of at least
51% of the interests represented by the securities of the series then
outstanding, will have the right, pursuant to the related agreement, to remove
the servicer upon the occurrence of certain events specified in the related
agreement, including:

     - certain acts of bankruptcy or insolvency of the servicer;

     - certain failures of the servicer to perform its obligations under the
       related agreement (which may include certain performance tests related to
       the delinquency rate and cumulative losses of the home equity loans,
       which tests may be amended or eliminated by the credit enhancer, if any,
       without the consent of the holders); or

     - the failure of the servicer to cure material breaches of its
       representations in the related agreement.

     The servicer is not permitted to resign from the obligations and duties
imposed on it under the related agreement except upon determination that its
duties 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,
as long as the activities in question are of a type and nature carried on by the
servicer on the date of the related agreement. Any determination permitting the
resignation of the servicer must be evidenced by an opinion of counsel
confirming these matters, which must be delivered, and reasonably acceptable, to
the trustee and any credit enhancer.

     Upon removal or resignation of the servicer, the trustee may solicit bids
for a successor servicer as described in the related agreement. Until a
successor servicer is appointed pursuant to the terms of the related agreement,
the servicer must serve in the capacity of successor servicer. The credit
enhancer, if any, may appoint any successor servicer other than the trustee. If
the credit enhancer does not appoint a successor servicer, the trustee, if it is
unable to obtain a qualifying bid and is prevented by law from acting as
servicer, will be required to appoint or petition a court of competent
jurisdiction to appoint any housing and home finance institution, bank or
mortgage servicing institution designated as an approved seller-servicer by
Freddie Mac or Fannie Mae that has equity of not less than $5,000,000, and is
acceptable to any credit enhancer, as the successor to the servicer in the
assumption of all or any part of the responsibilities, duties or liabilities of
the servicer.

     No removal or resignation of the servicer will become effective until the
trustee or another successor servicer shall have assumed the servicer's
responsibilities and obligations in accordance with the related agreement.

THE TRUSTEE

     The trustee or indenture trustee under each pooling and servicing agreement
or indenture will be named in the related prospectus supplement. The owner
trustee for each series of notes will also be named in the related prospectus
supplement. The commercial bank, national banking association, trust company or
other person serving as trustee, indenture trustee or owner trustee may have
normal banking relationships with the seller, the depositor and the servicer and
their affiliates.

                                        38


REPORTING REQUIREMENTS

     On each distribution date the trustee will be required to report in writing
(based on information provided to the trustee by the servicer) to each holder,
each rating agency and the credit enhancer, if any:

     - the amount of the distribution with respect to each class of securities
       (based on a security in the original principal amount of $1,000);

     - the amount of the distribution allocable to principal, separately
       identifying the aggregate amount of any prepayments in full or partial
       prepayments or other recoveries of principal included in the principal
       amount paid on the home equity loans (based on a security in the original
       principal amount of $1,000);

     - the amount of the distribution allocable to interest (based on a security
       in the original principal amount of $1,000);

     - if the distribution (net of any payment by any credit enhancer) to the
       holders of any class of securities on the distribution date was less than
       the amounts distributable to these holders on the distribution date, the
       related carry-forward amount resulting from the shortfall;

     - the amount of any payment by any credit enhancer included in the amounts
       distributed to the holders of each class of securities on the
       distribution date;

     - the principal balance of each class of securities which will be
       outstanding after giving effect to any payment of principal on the
       distribution date;

     - the amount of any overcollateralization amount, target
       overcollateralization amount or collateralization deficit remaining after
       giving effect to all distributions and transfers on the distribution
       date;

     - the total of any Substitution Amounts or Loan Purchase Price amounts
       included in the distribution;

     - the weighted average coupon rate of the home equity loans in the
       aggregate or in each home equity loan group (if applicable);

     - other information that the credit enhancer or any holder of securities
       may reasonably request with respect to delinquent home equity loans;

     - the largest home equity loan balance with respect to all the home equity
       loans or in each home equity loan group (if applicable);

     - the interest rate for each class of securities on the distribution date
       and the home equity loan pass-through rate on any securities subject to
       an available funds or weighted average coupon limitation;

     - during any prefunding period, the loan balance of any home equity loans
       added to the trust during the related Remittance Period;

     - during any prefunding period, the remaining amounts in the Prefunding
       Account as of the last day of the related Remittance Period; and

     - any other information specified in the related prospectus supplement or
       related agreement.

     Certain obligations of the trustee to provide information to the holders
are conditioned upon the trustee's having received the information from the
servicer.

     In addition, on each distribution date the trustee will be required to
distribute to each holder, the credit enhancer, if any, and the rating agencies,
together with the information described above, the following information
prepared by the servicer and furnished to the trustee:

     - the number and aggregate principal balances of home equity loans (1)
       30-59 days delinquent, 60-89 days delinquent, or 90 or more days
       delinquent, as of the close of business on the last day of the

                                        39


       Remittance Period immediately preceding the distribution date, (2) the
       number and aggregate loan balances of all home equity loans, as of the
       close of business on the last day of the Remittance Period immediately
       preceding the distribution date, and (3) the percentage that each of the
       amounts specified in clause (1) represents as a percentage of the amounts
       specified in clause (2);

     - the status and the number and dollar amounts of all home equity loans in
       foreclosure proceedings as of the close of business on the last day of
       the Remittance Period immediately preceding the distribution date;

     - the number of mortgagors and the loan balances of the related mortgages
       involved in bankruptcy proceedings as of the close of business on the
       last day of the Remittance Period immediately preceding the distribution
       date;

     - the number of mortgagors and the loan balances of the home equity loans
       that are "balloon" loans as of the close of business on the last day of
       the Remittance Period immediately preceding the distribution date;

     - the existence and status of any REO properties as of the close of
       business on the last day of the Remittance Period immediately preceding
       the distribution date;

     - the book value of any REO properties as of the close of business on the
       last day of the Remittance Period immediately preceding the distribution
       date;

     - the realized losses incurred on the home equity loans for the Remittance
       Period immediately preceding the distribution date and the cumulative
       realized losses incurred on the home equity loans from the closing date
       to and including the Remittance Period immediately preceding the
       distribution date; and

     - the amount of Net Liquidation Proceeds realized on the home equity loans
       during the Remittance Period immediately preceding the distribution date.

REMOVAL OF TRUSTEE FOR CAUSE

     The trustee may be removed upon the occurrence of any one of the following
events, whatever the reason for the event and whether it is voluntary or
involuntary or is effected by operation of law or pursuant to any judgment,
decree or order of any court or any order, rule or regulation of any
administrative or governmental body:

     - failure by the trustee to make distributions of available amounts;

     - breaches of covenants and representations by the trustee;

     - certain acts of bankruptcy or insolvency on the part of the trustee; or

     - failure to meet the standards of trustee eligibility as set forth in the
       related agreement.

     If any of these events occurs and is continuing, then (1) the credit
enhancer, if any, or (2) with the prior written consent of any credit enhancer
(which may not be unreasonably withheld), the depositor and the holders of a
majority of the interests represented by the securities of the series then
outstanding, or (3) if there are no securities then outstanding, the owners of
the residual interest securities, may appoint a successor trustee.

GOVERNING LAW

     The agreements and each security will be construed in accordance with and
governed by the laws of the State of New York applicable to agreements made and
to be performed in New York.

                                        40


AMENDMENTS

     The trustee, the depositor, the seller and the servicer, with the consent
of the credit enhancer, if any, may, at any time and from time to time and
without notice to or the consent of the holders, amend the related agreements:

     - if accompanied by a REMIC Opinion, to remove the restriction against the
       transfer of a residual interest security to a "disqualified organization"
       (as defined in the Code);

     - to comply with the requirements of the Code, including any amendments
       necessary to maintain REMIC status;

     - to cure any ambiguity;

     - to correct or supplement any provision in the related agreement that is
       inconsistent with any other provisions in the agreement; or

     - for any other purpose, if the amendment will not adversely affect in any
       material respect the interest of the holders (an amendment will be deemed
       not to have such an effect if it will not result in a reduction of the
       rating of the securities of a series without regard to any financial
       guaranty insurance policy or other credit enhancement).

     In no event may the amendment change in any manner the amount of, or delay
the timing of, payments required to be distributed to any holder without the
consent of that holder, change the percentage interest of the holders required
to consent to any amendment, without the consent of the holders of all
outstanding securities of the class or classes affected, or affect the terms or
provisions of any financial guaranty insurance policy.

TERMINATION OF THE TRUST

     Unless otherwise specified in the related prospectus supplement, the
related agreement will provide that the trust will terminate upon the payment to
the holders (from amounts other than those available under any financial
guaranty insurance policy) of all amounts required to be paid to the holders
upon the later to occur of:

     - the final payment or other liquidation of the last home equity loan in
       the trust fund (or any advance made with respect to the home equity
       loan);

     - the disposition of all property acquired in respect of any home equity
       loan remaining in the trust fund; and

     - any time that an optional termination of the trust is effected as
       described below under "--Optional Termination".

     To effect an optional termination, the trustee must be furnished with an
opinion of counsel experienced in federal income tax matters acceptable to the
credit enhancer, if any, and the trustee to the effect that the optional
termination constitutes a "qualified liquidation" under the Code.

OPTIONAL TERMINATION

     BY SERVICER OR CREDIT ENHANCER.  At its option, the servicer (or, if
specified in the related prospectus supplement, an affiliate of the servicer or
the credit enhancer, if any, if the servicer or such affiliate fails to exercise
its option) may effect an optional termination of the trust (which may also be
referred to as a clean up call) to the extent specified in the related
prospectus supplement either (1) on any date that the aggregate outstanding
principal balance of the securities is 10% (or such other percentage as is
specified in the related agreement) or less than the initial aggregate
outstanding principal balance of the securities or (2) on any date when the
aggregate outstanding loan balance of the home equity loans is 10% (or such

                                        41


other percentage as is specified in the related agreement) or less than the sum
of the loan balances of all the home equity loans in the trust as of the date
the home equity loans were transferred to the trust.

     Unless otherwise specified in the related prospectus supplement, the
servicer (or affiliate) may effect an optional termination of the trust by
purchasing from the trust fund all (but not fewer than all) remaining home
equity loans, in whole only, and other property acquired by foreclosure, deed in
lieu of foreclosure, or otherwise then constituting the trust fund, at a
purchase price which will equal an amount up to the sum of (a) the greater of
(i) 100% of the fair market value of the home equity loans (disregarding accrued
interest) and (ii) 100% of the then outstanding principal balance of the
securities, plus (b) all accrued and unpaid interest on the securities (other
than any interest rate cap carryover amounts) plus (c) certain reimbursement
amounts. Upon such termination of the trust, the holders will be paid the
principal balance of the securities plus any previously accrued but unpaid
interest on the securities (other than any interest rate cap carryover amounts)
in accordance with the payment priorities described in the related prospectus
supplement, thereby effecting early retirement of the securities.

     TERMINATION UPON LOSS OF REMIC STATUS.  Following a final determination by
the Internal Revenue Service or by a court of competent jurisdiction, from which
no appeal is taken within the permitted appeal period, or if any appeal is
taken, following a final determination with respect to the appeal from which no
further appeal can be taken, to the effect that the REMIC does not and will no
longer qualify as a "REMIC" pursuant to Section 860D of the Code, the credit
enhancer, if any, or the holders with the consent of the credit enhancer, if
any, may within 30 calendar days following the final determination, direct the
trustee on behalf of the trust fund to adopt a plan of complete liquidation, as
contemplated by Section 860F(a)(4) of the Code.

     EVENTS OF DEFAULT; TERMINATION UNDER INDENTURE.  Events of default under
the indenture for each series of notes include:

     - a default for 30 days or more in the payment of any principal of or
       interest on any note;

     - failure to perform any other covenant of the trust fund in the indenture
       which continues for a period of 60 days after notice is given in
       accordance with the procedures described in the related prospectus
       supplement;

     - any representation or warranty made with respect to or affecting the
       series by the seller or the trust fund in the indenture or in any
       certificate or other writing delivered pursuant to or in connection with
       the indenture having been incorrect in any material respect as of the
       time made, and the breach is not cured within 60 days after notice is
       given in accordance with the procedures described in the related
       prospectus supplement;

     - certain events of bankruptcy, insolvency, receivership or liquidation of
       the seller or the trust fund; or

     - any other event of default provided with respect to the notes.

     If an event of default with respect to any outstanding notes occurs and is
continuing, either the trustee or the holders of a majority of the then
aggregate outstanding amount of the notes with, if specified in the related
prospectus supplement, the consent of the credit enhancer, may declare the
principal amount (or, if the notes are Zero Coupon Securities, the portion of
the principal amount specified in the terms of that series, as provided in the
related prospectus supplement) of all the notes to be due and payable
immediately. This declaration may, under certain circumstances, be rescinded and
annulled by the holders of a majority in aggregate outstanding amount of the
notes.

     If, following an event of default with respect to any series of notes, the
notes have been declared to be due and payable, the trustee may, in its
discretion, elect to maintain possession of the collateral securing the notes
and to continue to apply distributions on the collateral as if there had been no
declaration of acceleration, if the collateral continues to provide sufficient
funds for the payment of principal of and interest on the notes as they would
have become due if there had not been any acceleration of payment. In

                                        42


addition, the trustee may not sell or otherwise liquidate the collateral
securing the notes of a series following an event of default unless:

     - the holders of 100% of the then aggregate outstanding amount of the notes
       consent to the sale;

     - the proceeds of the sale or liquidation are sufficient to pay in full the
       principal of and accrued interest due and unpaid on the outstanding notes
       at the date of the sale; or

     - the trustee determines that the collateral would not be sufficient on an
       ongoing basis to make all payments on the notes as those payments would
       have become due if the notes had not been accelerated, and the trustee
       obtains the consent of the holders of 66 2/3% of the then aggregate
       outstanding amount of the notes.

     In the event that the trustee liquidates the collateral in connection with
an event of default involving a default for 30 days or more in the payment of
principal of or interest on the notes, the indenture provides that the trustee
will have a prior lien on the proceeds of any liquidation for unpaid fees and
expenses. As a result, upon the occurrence of the event of default, the amount
available for distribution to the noteholders may be less than would otherwise
be the case. However, the trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the indenture for the benefit of the noteholders
after the occurrence of the event of default.

     In the event that the principal of the notes of a series is declared due
and payable as described above, the holders of any notes issued at a discount
from par may be entitled to receive no more than an amount equal to the unpaid
principal amount of their notes less the amount of the discount which is
unamortized.

     Subject to the provisions of the indenture relating to the duties of the
trustee, even if an event of default has occurred and is continuing with respect
to a series of notes, the trustee will be under no obligation to exercise any of
the rights or powers under the indenture at the request or direction of any of
the holders of notes of the series, unless the holders have offered to the
trustee security or indemnity satisfactory to it against the costs, expenses and
liabilities which might be incurred by it in complying with the request or
direction of the holders. Subject to these provisions for indemnification and
certain other limitations contained in the indenture, the holders of a majority
of the then aggregate outstanding amount of the notes of the series will have
the right to direct the time, method and place of conducting any proceeding for
any remedy available to the trustee or exercising any trust or power conferred
on the trustee with respect to the notes. The holders of a majority of the then
aggregate outstanding amount of the notes may, in certain cases, waive any
default with respect to the notes, except a default in the payment of principal
or interest or a default in respect of a covenant or provision of the indenture
that cannot be modified without the waiver or consent of all the holders of the
outstanding notes affected.

     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 trustee for cancellation of all the notes of the series or, with
certain limitations, upon deposit with the trustee of funds sufficient for the
payment in full of all of the notes of the series.

     In addition to this discharge, with certain limitations, the indenture will
provide that, if specified with respect to the notes of any series, the related
trust fund will be discharged from any and all obligations with respect to the
notes of the series (except for certain obligations relating to temporary notes
and exchange of notes, to register the transfer of or exchange notes of the
series, to replace stolen, lost or mutilated notes of the series, to maintain
paying agencies and to hold monies for payment in trust) upon the deposit with
the trustee, in trust, of money and/or direct obligations of or obligations
guaranteed by the United States of America which, through the payment of
interest and principal in accordance with their terms, will provide money in an
amount sufficient to pay the principal of and each installment of interest on
the notes on the final scheduled distribution date for the notes and any
installment of interest on the notes in accordance with the terms of the
indenture and the notes. In the event of any resulting defeasance and discharge
of the notes, holders of notes would be able to look only to this money and/or
direct obligations for all further payment of principal and interest, if any, on
their notes.
                                        43


REMIC ADMINISTRATOR

     For any series with respect to which a REMIC election is made, preparation
of certain reports and certain other administrative duties with respect to the
trust fund may be performed by a REMIC administrator, who may be the seller or
an affiliate of the seller.

                 CERTAIN LEGAL ASPECTS OF THE HOME EQUITY LOANS

     The following discussion contains summaries of certain legal aspects of
home equity loans which are general in nature. Because certain of these legal
aspects are governed by applicable state law (which may differ substantially
from state to state), the summaries do not purport to be complete or to reflect
the laws of any particular state, or to encompass the laws of all states in
which the properties securing the home equity loans are situated.

HOME EQUITY LOANS

     The home equity loans for a series will be secured by either mortgages,
deeds of trust, deeds to secure debt or similar security instruments, depending
upon the prevailing practice in the state in which the property subject to a
home equity loan is located. The filing of a mortgage, deed of trust, deed to
secure debt or similar security instrument creates a lien or title interest upon
the real property covered and represents the security for the repayment of an
obligation that is customarily evidenced by a promissory note. The priority of
the liens is important because, among other things, the foreclosure of a senior
lien will extinguish a junior lien, and because the holder of a senior lien
generally will have a right to receive insurance, condemnation or other proceeds
before the holder of a junior lien.

     Priority between mortgages and deeds of trust (or other instruments of
record) generally depends in the first instance on the order of filing with the
appropriate government records office. Priority also may be affected by the
express terms of the mortgage or the deed of trust and any subordination
agreement among the lenders.

     Although priority among liens on the same property generally depends in the
first instance on the order of filing, there are a number of ways in which a
lien that is a senior lien when it is filed can become subordinate to a lien
filed at a later date. A deed of trust or mortgage generally is not prior to any
liens for real estate taxes and assessments, certain federal liens (including
certain federal criminal liens, environmental liens and tax liens), certain
mechanics and materialmen's liens, and other liens given priority by applicable
law.

     There are two parties to a mortgage, the mortgagor, who is the
borrower/property owner or the land trustee (as described below), and the
mortgagee, who is the lender. Under the mortgage instrument, the mortgagor
delivers to the mortgagee a note or bond and the mortgage. In the case of a land
trust, there are three parties because title to the property is held by a land
trustee under a land trust agreement of which the borrower/property owner is the
beneficiary; at origination of a home equity loan, the borrower executes a
separate undertaking to make payments on the mortgage note. Under a deed of
trust or similar security instrument, the homeowner or borrower, called the
"grantor," grants the security property to a third-party grantee, called the
"trustee," for the benefit of the lender, called the "beneficiary." The deed of
trust gives the trustee the authority, if the borrower defaults and upon the
instructions of the beneficiary, to sell the security property in a
"foreclosure" or "trustee's sale" and to apply the sale proceeds to the secured
debt. The mortgagee's authority under a mortgage and the trustee's authority
under a deed of trust are governed by the law of the state in which the real
property is located, the express provisions of the mortgage or deed of trust,
and, in some cases, particularly in deed of trust transactions, the directions
of the beneficiary.

                                        44


FORECLOSURE

     Foreclosure of a mortgage is generally accomplished by judicial action, and
foreclosure of a deed of trust may be accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties having an interest of record in the real property. Delays in completion
of the foreclosure occasionally may result from difficulties in effecting
service on necessary parties defendant. When the mortgagee's right to
foreclosure is contested, the legal proceedings necessary to resolve the issue
can be time-consuming and expensive. After the completion of a judicial
foreclosure proceeding, the court may issue a judgment of foreclosure and
appoint a receiver or other officer to conduct the sale of the property. In some
states, mortgages may also be foreclosed by advertisement or pursuant to a power
of sale provided in the mortgage. Foreclosure of a mortgage by advertisement is
essentially similar to foreclosure of a deed of trust by nonjudicial power of
sale.

     If a borrower defaults under a loan secured by a deed of trust, the lender
generally may bring suit against the borrower. The lender generally also may
attempt to collect the loan by causing the deed of trust to be enforced against
the property it encumbers. Enforcement of a deed of trust is accomplished in
most cases by a trustee's sale in which the trustee, upon default of the
grantor, and subject to the expiration of applicable cure periods, sells the
security property at a public sale under the terms of the loan documents and
subject to the applicable procedural provisions of state law. In certain states,
the lender must exhaust the security through foreclosure (either judicially or
non-judicially) prior to other efforts to collect the balance of the promissory
note. Whether a lender may thereafter collect on the unpaid balance of the loan
is governed by the anti-deficiency statute in the applicable state governing the
collectibility of deficiency balances.

     The trustee's sale generally must be conducted by public auction in the
county or city in which all or some part of the security property is located. At
the sale, the trustee generally requires a bidder to deposit with the trustee a
set amount or a percentage of the full amount of the bidder's final bid in cash
(or an equivalent satisfactory to the trustee) prior to and as a condition to
recognizing the bid, and may conditionally accept and hold these amounts for the
duration of the sale. The beneficiary of the deed of trust generally need not
bid cash at the sale, but may instead make a "credit bid" up to the extent of
the total amount due under the deed of trust, including costs and expenses
actually incurred in enforcing the deed of trust, as well as the trustee's fees
and expenses. The trustee will sell the security property to the highest proper
bidder at the sale.

     A sale conducted in accordance with the terms of the power of sale
contained in the deed of trust generally is presumed to be conducted regularly
and fairly, and, on a conveyance of the property by trustee's deed, confers
absolute legal title to the property to the purchaser, free of all junior deeds
of trust and free of all other liens and claims subordinate to the deed of trust
under which the sale is made. The purchaser's title, however, is subject to all
senior liens and other senior claims. Thus, if the deed of trust being enforced
is a junior deed of trust, the trustee will convey title to the property to the
purchaser subject to the first deed of trust and any other prior liens and
claims. A trustee's sale or judicial foreclosure under a junior deed of trust
generally has no effect on the first deed of trust, with the possible exception
of the right of a senior beneficiary to accelerate its indebtedness under a
default clause or a "due-on-sale" clause contained in the senior deed of trust.

     We refer you to "--Due-on-Sale Clauses in Home Equity Loans" below for more
detail.

     The proceeds received by the trustee from the sale generally are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the deed of trust under which the sale was conducted.
Any remaining proceeds generally are payable to the holders of junior deeds of
trust and other liens and claims in order of their priority. Any balance
remaining generally is payable to the grantor. Following the sale, if there are
insufficient proceeds to repay the secured debt, the beneficiary under the
foreclosed lien generally may obtain a deficiency judgment against the grantor.
See "--Anti-Deficiency Legislation and Other Limitations on Lenders" below.

                                        45


     Some courts have been faced with the issue of whether federal or state
constitutional due process requires that borrowers under deeds of trust receive
notices in addition to the statutorily prescribed minimum. For the most part,
the courts in these cases have upheld the notice provisions and procedures
described above.

     An action to foreclose a mortgage is an action to recover the mortgage debt
by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised his rights in a commercially reasonable manner. However, since a
foreclosure action is equitable in nature, the court may exercise equitable
powers to relieve a mortgagor of a default and deny the mortgagee foreclosure on
proof that either the mortgagor's default was excusable or the mortgagee's
action established a waiver, fraud, bad faith, or oppressive or unconscionable
conduct such as to warrant a court of equity to refuse affirmative relief to the
mortgagee. Under certain circumstances a court of equity may relieve the
mortgagor from an entirely technical default where the default was not willful.

     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring up to
several years to complete. Moreover, a non-collusive, regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties' intent, if a court determines that the sale was for less than fair
consideration and the sale occurred while the mortgagor was insolvent and within
one year (or within the state statute of limitations if the trustee in
bankruptcy elects to proceed under state fraudulent conveyance law) of the
filing of bankruptcy. Similarly, a suit against the debtor on the related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

     In the case of foreclosure under either a mortgage or a deed of trust, the
sale by the referee or other designated officer or by the trustee is a public
sale. However, because of the difficulty potential third party purchasers at the
sale have in determining the exact status of title to and other facts about the
property and because the physical condition of the property may have
deteriorated during the foreclosure proceedings, it is relatively uncommon for a
third party to purchase the property at a foreclosure sale. Rather, it is more
common for the lender to purchase the property from the trustee or referee for
an amount which may be equal to the unpaid principal amount of the mortgage note
secured by the mortgage or deed of trust plus accrued and unpaid interest and
the expenses of foreclosure, in which event the mortgagor's debt will be
extinguished or the lender may purchase for a lesser amount in order to preserve
its right against a borrower to seek a deficiency judgment in states where a
deficiency judgment can be obtained. Afterward, subject to the right of the
borrower in some states to remain in possession during the redemption period,
the lender (or other purchaser at the foreclosure sale) will assume the burdens
of ownership, including servicing any senior mortgage or deed of trust,
obtaining hazard insurance, paying taxes and making any repairs at its own
expense necessary to render the property suitable for sale. The lender commonly
will attempt to resell the property and will obtain the services of a real
estate broker and pay the broker's commission in connection with the resale.
Depending upon market conditions, the ultimate proceeds of the sale of the
property may not equal the lender's investment in the property. Any loss may be
reduced by the receipt of any mortgage guaranty insurance proceeds.

RIGHTS OF REDEMPTION

     In some states, after 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. The right of redemption should be
distinguished from the equity of redemption, which is a statutory or
non-statutory right that must be exercised prior to the foreclosure sale. In
some states, redemption may occur only upon payment of the entire principal
balance of the loan, accrued interest, expenses of foreclosure and reasonable
expenses incurred in maintaining the property. In other states, redemption may
be authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability
                                        46


of the lender to sell the foreclosed property. The exercise of a right of
redemption will defeat the title of any purchaser at a foreclosure sale, or of
any purchaser from the lender subsequent to foreclosure. Consequently the
practical effect of a right of redemption is to force the lender to retain the
property and pay the expenses of ownership until the redemption period has run.
In many states, there is no right to redeem property after a trustee's sale
under a deed of trust, unless a deficiency judgment is sought by the lender.

     When the lender under a junior mortgage or deed of trust cures the default
and reinstates or redeems the senior mortgage or deed of trust, the amount paid
by the lender for the cure generally becomes a part of the indebtedness secured
by the junior deed of trust.

JUNIOR HOME EQUITY LOANS; RIGHTS OF SENIOR HOME EQUITY LOANS

     The home equity loans included in the trust fund for a series of securities
will be secured by mortgages or deeds of trust which may be junior to one or
more other mortgages or deeds of trust held by other lenders or institutional
investors. The rights of the trust fund (and therefore the holders of the
securities), as mortgagee under a junior mortgage, are subordinate to those of
the mortgagee under the senior mortgage, including the prior rights of the
senior mortgagee to receive hazard insurance and condemnation proceeds and to
cause the property securing the home equity loan to be sold upon default of the
mortgagor, thus extinguishing the junior mortgagee's lien unless the junior
mortgagee asserts its subordinate interest in the property in foreclosure
litigation and, possibly, satisfies the defaulted senior mortgage. A junior
mortgagee may satisfy a defaulted senior mortgage loan in full and, in some
states, may cure the default and bring the senior mortgage loan current, in
either event adding the amounts expended to the balance due on the junior home
equity loan. In some states, absent a provision in the mortgage or deed of
trust, no notice of default is required to be given to a junior mortgagee. In
addition, as described above, the rights of the trust fund may be or become
subject to liens for real estate taxes and other obligations. Although the
seller generally does not cure defaults under a senior deed of trust or other
lien, it is the seller's standard practice to protect its interest by monitoring
any sale of which it is aware and bidding for property if it determines that it
is in the seller's best interests to do so.

     The standard form of the mortgage or deed of trust used by most
institutional lenders, like that used by the seller, confers on the mortgagee or
beneficiary the right both to receive all proceeds collected under any hazard
insurance policy required to be maintained by the borrower and all awards made
in connection with condemnation proceedings. The lender generally has the right,
subject to the specific provisions of the mortgage or deed of trust securing its
loan, to apply any proceeds and awards to repair of any damage to the security
property or to payment of any indebtedness secured by the mortgage or deed of
trust, in any order that the mortgagee or beneficiary may determine. Thus, in
the event improvements on the property are damaged or destroyed by fire or other
casualty, or in the event the property is taken by condemnation, the mortgagee
or beneficiary under underlying senior mortgages will have the prior right to
collect any insurance proceeds payable under a hazard insurance policy and any
award of damages in connection with the condemnation and to apply the same to
the indebtedness secured by the senior mortgages or deeds of trust. If
available, proceeds in excess of the amount of senior mortgage indebtedness, in
most cases, will be applied to the junior indebtedness.

     Another provision typically found in the form of the mortgage or deed of
trust used by institutional lenders obligates the grantor or mortgagor to pay
before delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste, and to appear in and defend any action or proceeding purporting to affect
the property or the rights of the mortgagee or beneficiary under the mortgage.
Upon a failure of the grantor or mortgagor to perform any of these obligations,
the mortgagee or beneficiary is given the right to perform the obligation
itself, at its election, with the mortgagor or grantor agreeing to reimburse the
mortgagee or beneficiary for any sums expended by the mortgagee or beneficiary
on behalf

                                        47


of the mortgagor or grantor. The mortgage or deed of trust typically provides
that all sums so expended by the mortgagee or beneficiary become part of the
indebtedness secured by the mortgage or deed of trust.

ANTI-DEFICIENCY LEGISLATION 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 is a personal judgment against the former
borrower equal in most cases to the difference between the net amount realized
upon the public sale of the real property and the amount due to the lender.
However, some states calculate the deficiency as the difference between the
outstanding indebtedness and the greater of the fair market value of the
property and the sales price of the property. Other states require the
beneficiary or mortgagee to exhaust the security afforded under a deed of trust
or mortgage by foreclosure in an attempt to satisfy the full debt before
bringing a personal action against the borrower. In certain other states, the
lender has the option of bringing a personal action against the borrower on the
debt without first exhausting its security; however, in some of these states,
the lender, following judgment on its personal action, may be deemed to have
elected a remedy and may be precluded from exercising remedies with respect to
the security. Consequently, the practical effect of the election requirement,
when applicable, is that lenders will usually proceed first against the security
rather than bringing a personal action against the borrower. Finally, other
statutory provisions limit any deficiency judgment against the former borrower
following a foreclosure sale to the excess of the outstanding debt over the fair
market value of the property at the time of the public sale. The purpose of
these statutes is generally to prevent a beneficiary or a mortgagee from
obtaining a large deficiency judgment against the former borrower as a result of
low or no bids at the foreclosure sale.

     In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws, the federal
Soldiers' and Sailors' Civil Relief Act and state laws affording relief to
debtors, may interfere with or affect the ability of the secured lender to
realize upon collateral and/or enforce a deficiency judgment. For example, with
respect to federal bankruptcy law, the filing of a petition acts as a stay
against the enforcement of remedies for collection of a debt. Foreclosure is
permitted during the pendency of this proceeding only with court permission
Moreover, a court with federal bankruptcy jurisdiction may permit a debtor
through a Chapter 13 rehabilitative plan under the federal bankruptcy code to
cure a monetary default with respect to a loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original loan
payment schedule even though the lender accelerated the loan and the lender has
taken all steps to realize upon its security (as long as no sale of the property
has yet occurred) prior to the filing of the debtor's Chapter 13 petition. Some
courts with federal bankruptcy jurisdiction have approved plans, based on the
particular facts of the reorganization case, that effected the curing of a loan
default by permitting the obligor to pay arrearages over a number of years.

     Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a home equity loan may be modified if the borrower has filed a petition
under Chapter 13. These courts have suggested that modifications may include
reducing the amount of each monthly payment, changing the rate of interest,
altering the repayment schedule and reducing the lender's security interest to
the value of the residence, thus leaving the lender a general unsecured creditor
for the difference between the value of the residence and the outstanding
balance of the home equity loan. Federal bankruptcy law and limited case law
indicate that the foregoing modifications cannot be applied to the terms of a
home equity loan secured by property that is the principal residence of the
debtor. In all cases, the secured creditor is entitled to the value of its
security plus post-petition interest, attorney's fees and costs to the extent
the value of the security exceeds the debt.

     In a Chapter 11 case under the federal bankruptcy code, the lender is
precluded from foreclosing without authorization from the bankruptcy court. The
lender's lien may be transferred to other collateral and/or be limited in amount
to the value of the lender's interest in the collateral as of the date of the
                                        48


bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

     The federal bankruptcy code provides priority to certain tax liens over the
lender's security. This may delay or interfere with the enforcement of rights in
respect of a defaulted home equity loan. In addition, substantive requirements
are imposed upon lenders in connection with the origination and the servicing of
home equity loans by numerous federal and some state consumer protection laws.
The laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Reporting Act and
related statutes and regulations. These federal laws impose specific statutory
liabilities upon lenders who originate loans and who fail to comply with the
provisions of the law. In most cases, this liability will affect assignees of
the loans.

DUE-ON-SALE CLAUSES IN HOME EQUITY LOANS

     Due-on-sale clauses permit the lender to accelerate the maturity of the
home equity loan if the borrower sells or transfers, whether voluntarily or
involuntarily, all or part of the real property securing the loan without the
lender's prior written consent. The enforceability of these clauses has been the
subject of legislation or litigation in many states, and in some cases,
typically involving single family residential mortgage transactions, their
enforceability has been limited or denied. In any event, the Garn-St Germain
Depository Institutions Act of 1982 (the "Garn-St Germain Act") preempts state
constitutional, statutory and case law that prohibits the enforcement of
due-on-sale clauses and permits lenders to enforce these clauses in accordance
with their terms, subject to certain exceptions. As a result, due-on-sale
clauses have become generally enforceable except in those states whose
legislatures exercised their authority to regulate the enforceability of
due-on-sale clauses with respect to home equity that were originated or assumed
during the "window period" under the Garn-St Germain Act which ended in all
cases not later than October 15, 1982, and that were originated by lenders other
than national banks, federal savings institutions and federal credit unions.
Freddie Mac has taken the position in its published mortgage servicing standards
that, out of a total of eleven "window period states," five states (Arizona,
Michigan, Minnesota, New Mexico and Utah) have enacted statutes extending, on
various terms and for varying periods, the prohibition on enforcement of
due-on-sale clauses with respect to certain categories of window period loans.
Also, the Garn-St Germain Act does "encourage" lenders to permit assumption of
loans at the original rate of interest or at some other rate less than the
average of the original rate and the market rate.

     In addition, under federal bankruptcy law, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances, be
eliminated in any modified mortgage resulting from the bankruptcy proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating the borrower to pay a late charge if payments are not
timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon the 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. Late charges and prepayment fees are typically retained by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

     In connection with lenders' attempts to realize upon their security, courts
have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned

                                        49


include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon its
security if the default under the security agreement is not monetary, such as
the borrower's failure to adequately maintain the property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under security agreements receive notices in addition to the
statutorily-prescribed minimums. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that, in cases involving the
sale by a trustee under a deed of trust or by a mortgagee under a mortgage
having a power of sale, there is insufficient state action to afford
constitutional protections to the borrower.

     Most conventional single-family home equity loans may be prepaid in full or
in part without penalty. A mortgagee to whom a prepayment in full has been
tendered may be compelled to give either a release of the mortgage or an
instrument assigning the existing mortgage. The absence of a restraint on
prepayment, particularly with respect to home equity loans having higher
mortgage rates, may increase the likelihood of refinancing or other early
retirements of these home equity loans.

APPLICABILITY OF USURY LAWS

     Many states have usury laws which limit the interest and other amounts that
may be charged under certain loans. Title V of the Depository Institutions
Deregulation and Monetary Control Act of 1980, enacted in March 1980 ("Title
V"), provides that state usury limitations will not apply to certain types of
residential first home equity loans originated by certain lenders after March
31, 1980. Similar federal statutes were in effect with respect to home equity
loans made during the first three months of 1980. Title V authorizes any state
to reimpose interest rate limits by adopting, before April 1, 1983, a state law,
or by certifying that the voters of the state have voted in favor of any
provision, constitutional or otherwise, which expressly rejects an application
of the federal law. Fifteen states adopted such a law prior to the April 1, 1983
deadline. In addition, even where Title V is not so rejected, any state is
authorized by the law to adopt a provision limiting discount points or other
charges on home equity loans covered by Title V. State laws apply to residential
second mortgages; however, some state usury limitations do not apply to
residential second mortgages.

ENVIRONMENTAL LEGISLATION

     A federal statute, the Comprehensive Environmental Response, Compensation
and Liability Act, and a growing number of state laws impose a statutory lien
for associated costs on property that is the subject of a cleanup action on
account of hazardous wastes or hazardous substances released or disposed of on
the property. A lien of this type generally will have priority over all
subsequent liens on the property and, in certain of these states, will have
priority over prior recorded liens, including the lien of a mortgage or deed of
trust. The priority of the environmental lien under federal law depends on the
time of perfection of the federal lien compared to the time of perfection of any
competing liens under applicable state law. In addition, under federal
environmental legislation and possibly under state law in a number of states, a
secured party that takes a deed in lieu of foreclosure or acquires a property at
a foreclosure sale may be liable for the costs of cleaning up a contaminated
site. Although these costs could be substantial, they would probably not be
imposed on a secured lender (such as the applicable trust fund) if it promptly
marketed the foreclosed property for resale. In the event that a trust fund
acquired title to a property securing a home equity loan and cleanup costs were
incurred in respect of the property, the holders of the securities might incur a
delay in the payment if the costs were required to be paid by the trust fund.

                                        50


SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of all
branches of the military on active duty, including draftees and reservists in
military service:

     - are entitled to have interest rates reduced and capped at 6% per annum,
       on obligations (including home equity loans) incurred prior to the
       commencement of military service for the duration of military service;

     - may be entitled to a stay of proceedings on any kind of foreclosure or
       repossession action in the case of defaults on obligations entered into
       prior to military service for the duration of military service; and

     - may have the maturity of obligations incurred prior to military service
       extended, the payments lowered and the payment schedule readjusted for a
       period of time after the completion of military service.

     However, these benefits are subject to challenge by creditors. If, in the
opinion of the court, the ability of a person to comply with these obligations
has not been materially impaired by military service, the court may apply
equitable principles accordingly. If a borrower's obligation to repay amounts
otherwise due on a home equity loan included in a trust fund for a series is
relieved pursuant to the Soldiers' and Sailors' Civil Relief Act of 1940, none
of the trust fund, the servicer, the seller, the trustee or the owner trustee
(if applicable) will be required to advance these amounts, and any resulting
loss may reduce the amounts available to be paid to the holders of the
securities of the series.

                                USE OF PROCEEDS

     The depositor will apply all or substantially all of the net proceeds from
the sale of each series of securities for one or more of the following purposes:

     - to establish any reserve fund, Prefunding Account or Capitalized Interest
       Account;

     - to pay costs of structuring and issuing the securities, including the
       costs of obtaining credit enhancement; and

     - to acquire the home equity loans from the seller, who in turn will use
       the proceeds for general corporate purposes.

                        FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     This section sets forth certain federal income tax opinions of McKee Nelson
LLP, special counsel to the seller ("Federal Tax Counsel") and a summary, based
on the advice of Federal Tax Counsel, of the material federal income tax
consequences of the purchase, ownership and disposition of the securities
offered hereby. The summary focuses primarily upon investors who will hold
securities as "capital assets" (generally, property held for investment) within
the meaning of Section 1221 of the Internal Revenue Code of 1986, as amended
(the "Code"), but much of the discussion is applicable to other investors as
well. Because tax consequences may vary based on the status or tax attributes of
the owner of a security, prospective investors are advised to consult their own
tax advisers concerning the federal, state, local and any other tax consequences
to them of the purchase, ownership and disposition of the securities. For
purposes of this tax discussion (except with respect to information reporting,
or where the context indicates otherwise), any reference to the "holder" means
the beneficial owner of a security.

     The summary is based upon the provisions of and the regulations promulgated
under the Code including, where applicable, proposed regulations, and the
judicial and administrative rulings and decisions

                                        51


now in effect, all of which are subject to change or possible differing
interpretations. The statutory provisions, regulations, and interpretations on
which this interpretation is based are subject to change, and a change could
apply retroactively.

     The federal income tax consequences to holders will vary depending on
whether:

     - the securities of a series are classified as indebtedness for federal
       income tax purposes;

     - an election is made to treat the trust fund (or certain assets of the
       trust fund) relating to a particular series of securities as a real
       estate mortgage investment conduit (REMIC) under the Code;

     - the securities represent an ownership interest for federal income tax
       purposes in some or all of the assets included in the trust fund for a
       series; or

     - for federal income tax purposes the trust fund relating to a particular
       series of securities is classified as a partnership or is disregarded as
       an entity separate from its owner.

     The prospectus supplement for each series of securities will specify how
the securities will be treated for federal income tax purposes and will discuss
whether a REMIC election, if any, will be made with respect to the series.

OPINIONS

     Federal Tax Counsel is of the opinion that:

           (i) if a prospectus supplement indicates that one or more classes of
     non-REMIC securities of the related series are to be treated as
     indebtedness for federal income tax purposes, assuming that all of the
     provisions of the applicable agreement are complied with, the securities so
     designated will be considered indebtedness for federal income tax purposes
     and, for federal income tax purposes, the related trust fund will not be an
     association, publicly traded partnership, or taxable mortgage pool taxable
     as a corporation;

           (ii) if a prospectus supplement indicates that one or more REMIC
     elections will be made with respect to the related trust fund, assuming
     that these elections are timely made and all of the provisions of the
     applicable agreement are complied with:

           - each segregated pool of assets specified as a REMIC in the
             agreement will constitute a REMIC for federal income tax purposes;

           - the class or classes of securities of the related series which are
             designated as "regular interests" in the prospectus supplement will
             be considered "regular interests" in a REMIC for federal income tax
             purposes; and

           - the class of securities of the related series which is designated
             as the "residual interest" in the prospectus supplement will be
             considered the sole class of "residual interests" in the applicable
             REMIC for federal income tax purposes; and

          (iii) if a prospectus supplement indicates that a trust fund will be
     treated as a grantor trust for federal income tax purposes, assuming
     compliance with all of the provisions of the applicable agreement, the
     trust fund will be a grantor trust under Subpart E, Part I of Subchapter J
     of Chapter 1 of Subtitle A of the Code and will not be an association
     taxable as a corporation, and a holder of the related certificates will be
     treated for federal income tax purposes as the owner of an undivided
     interest in the home equity loans included in the trust fund.

     Each opinion is an expression of an opinion only, is not a guarantee of
results and is not binding on the Internal Revenue Service ("IRS") or any
third-party.

                                        52


TAXATION OF DEBT SECURITIES (INCLUDING REGULAR INTEREST SECURITIES)

     INTEREST AND ACQUISITION DISCOUNT.  Securities representing regular
interests in a REMIC ("Regular Interest Securities") are generally taxable to
holders in the same manner as evidences of indebtedness issued by the REMIC.
Stated interest on the Regular Interest Securities will be taxable as ordinary
income and taken into account using the accrual method of accounting, regardless
of the holder's normal accounting method. Interest (other than original issue
discount ("OID")) on securities (other than Regular Interest Securities) that
are characterized as indebtedness for federal income tax purposes will be
includible in income by holders in accordance with their usual methods of
accounting. Securities characterized as debt for federal income tax purposes and
Regular Interest Securities are referred to in this section collectively as
"Debt Securities."

     Debt Securities that are Compound Interest Securities will, and certain of
the other Debt Securities may, be issued with OID. The following discussion is
based in part on the rules governing OID which are set forth in Sections
1271-1275 of the Code and the Treasury regulations issued under these provisions
of the Code (the "OID Regulations"). A holder should be aware, however, that the
OID Regulations do not adequately address certain issues relevant to prepayable
securities, such as the Debt Securities, and certain provisions expressly
provide that they do not apply to debt instruments that have prepayment
provisions such as those applicable to the Debt Securities.

     In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a Debt Security and its issue price. A holder of
a Debt Security must include the OID in gross income as ordinary interest income
as it accrues under a prescribed method which takes into account an economic
accrual of the discount. OID must be included in income in advance of the
receipt of the cash representing that income. However, the amount of OID on a
Debt Security will be considered to be zero if it is less than a de minimis
amount determined under the Code. The issue price of a Debt Security is the
first price at which a substantial amount of Debt Securities of that class are
sold to the public (excluding bond houses, brokers, underwriters or
wholesalers). In the case of Debt Securities that are Regular Interest
Securities, if less than a substantial amount of a particular class is sold for
cash on or prior to the closing date, the issue price for that class will be
treated as the fair market value of the class on the closing date. For other
Debt Securities if less than a substantial amount is sold the issue price would
be the price paid by the underwriter or may not be established for Debt
Securities retained by the Depositor or a affiliate of the Depositor until such
Debt Securities are transferred to third parties. The stated redemption price at
maturity of a Debt Security includes the original principal amount of the Debt
Security, but generally will not include distributions of interest if the
distributions constitute "qualified stated interest."

     Under the OID Regulations, interest payments will not be qualified stated
interest unless the interest payments are "unconditionally payable." The OID
Regulations state that interest is unconditionally payable if reasonable legal
remedies exist to compel timely payment or the debt instrument otherwise
provides terms and conditions that make the likelihood of late payment of
interest (other than late payment that occurs within a reasonable grace period)
or nonpayment of interest a remote contingency. Because a portion of the
interest payable on the Debt Securities may be deferred, it is possible that
some or all of such interest may not be treated as unconditionally payable.
Nevertheless, for tax information reporting purposes, unless disclosed otherwise
in the applicable prospectus supplement, the trustee or other person responsible
for tax information reporting will treat all stated interest on each class of
Debt Securities as Qualified Stated Interest, provided that class is not an
interest-only class, a class the interest on which is not payable currently in
all accrual periods (an "accrual class"), or a class the interest on which is
substantially disproportionate to its principal amount (an "interest weighted
security").

     Certain Debt Securities will provide for distributions of interest based on
a period that is the same length as the interval between distribution dates but
ends prior to each distribution date. Any interest that accrues prior to the
closing date may be treated under the OID Regulations either as part of the
issue price and the stated redemption price at maturity of the Debt Securities
or as not included in the issue

                                        53


price or stated redemption price. The OID Regulations provide a special
application of the de minimis rule for debt instruments with long first accrual
periods where the interest payable for the first period is at a rate which is
effectively less than that which applies in all other periods. In these cases,
for the sole purpose of determining whether OID is de minimis, the OID
Regulations provide that the stated redemption price is equal to the
instrument's issue price plus the greater of the amount of foregone interest or
the excess (if any) of the instrument's stated principal amount over its issue
price. The term "interest period" may also be used to refer to the "accrual
period" with respect to interest on a class of notes or certificates.

     Under the de minimis rule, OID on a Debt Security will be considered to be
zero if the OID is less than 0.25% of the stated redemption price at maturity of
the Debt Security. For this purpose, the weighted average maturity of the Debt
Security is computed as the sum of the amounts determined by multiplying the
number of full years (i.e., rounding down partial years) from the issue date
until each distribution in reduction of stated redemption price at maturity is
scheduled to be made by a fraction, the numerator of which is the amount of each
distribution included in the stated redemption price at maturity of the Debt
Security and the denominator of which is the stated redemption price at maturity
of the Debt Security. Holders generally must report de minimis OID pro rata as
principal payments are received, and the income will be capital gain if the Debt
Security is held as a capital asset. However, accrual method holders may elect
to accrue all de minimis OID as well as market discount under a constant
interest method. See "--Election to Treat All Interest as Original Issue
Discount."

     The holder of a Debt Security issued with OID must include in gross income,
for all days during its taxable year on which it holds the Debt Security, the
sum of the "daily portions' of the OID. The amount of OID includible in income
by a holder will be computed by allocating to each day during a taxable year a
pro rata portion of the OID that accrued during the relevant accrual period. In
the case of a Debt Security that is not a Regular Interest Security and the
principal payments on which are not subject to acceleration resulting from
prepayments on the home equity loans, the amount of OID includible in income of
a holder for an accrual period (generally the period over which interest accrues
on the debt instrument) will equal the product of the yield to maturity of the
Debt Security and the adjusted issue price of the Debt Security, reduced by any
payments of qualified stated interest. The adjusted issue price is the sum of
its issue price plus prior accruals of OID, reduced by the total payments made
with respect to the Debt Security in all prior periods, other than qualified
stated interest payments.

     The amount of OID to be included in income by a holder of a debt
instrument, such as certain classes of the Debt Securities, that is subject to
acceleration due to prepayments on other debt obligations securing these debt
instruments (a "Pay-Through Security"), is computed by taking into account the
anticipated rate of prepayments assumed in pricing the debt instrument (the
"Prepayment Assumption"). The amount of OID that will accrue during an accrual
period on a Pay-Through Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through Security
as of the close of the accrual period and (b) the payments during the accrual
period of amounts included in the stated redemption price of the Pay-Through
Security, over the adjusted issue price of the Pay-Through Security at the
beginning of the accrual period. The present value of the remaining payments is
to be determined on the basis of three factors: (1) the original yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each accrual period and properly adjusted for the length of the
accrual period), (2) events which have occurred before the end of the accrual
period and (3) the assumption that the remaining payments will be made in
accordance with the original Prepayment Assumption. The effect of this method is
to increase the portions of OID required to be included in income by a holder to
take into account prepayments with respect to the home equity loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero for
any period) the portions of OID required to be included in income by a holder of
a Pay-Through Security to take into account prepayments with respect to the home
equity loans at a rate that is slower than the Prepayment Assumption. Although
OID will be reported to holders of Pay-Through Securities based on the

                                        54


Prepayment Assumption, no representation is made to holders that home equity
loans will be prepaid at that rate or at any other rate.

     The seller may adjust the accrual of OID on a class of Regular Interest
Securities (or other regular interests in a REMIC) in a manner that it believes
to be appropriate, to take account of realized losses on the home equity loans,
although the OID Regulations do not provide for these adjustments. If the IRS
were to require that OID be accrued without these adjustments, the rate of
accrual of OID for a class of Regular Interest Securities could increase.

     Certain classes of Regular Interest Securities may represent more than one
class of REMIC regular interests. Unless the applicable prospectus supplement
specifies otherwise, the trustee intends, based on the OID Regulations, to
calculate OID on these securities as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

     A subsequent holder of a Debt Security will also be required to include OID
in gross income, but a holder who purchases a Debt Security for an amount that
exceeds its adjusted issue price will be entitled (as will an initial holder who
pays more than a Debt Security's issue price) to offset OID by comparable
economic accruals of portions of excess.

     EFFECTS OF DEFAULTS AND DELINQUENCIES.  Holders will be required to report
income with respect to their securities under an accrual method without giving
effect to delays and reductions in distributions attributable to a default or
delinquency on the home equity loans, except possibly to the extent that it can
be established that these amounts are uncollectible. As a result, the amount of
income (including OID) reported by a holder in any period could significantly
exceed the amount of cash distributed to the holder in that period. The holder
will eventually be allowed a loss (or will be allowed to report a lesser amount
of income) to the extent that the aggregate amount of distributions on the
securities is reduced as a result of a home equity loan default. However, the
timing and character of these losses or reductions in income are uncertain and,
accordingly, holders of securities should consult their own tax advisors on this
point.

     INTEREST WEIGHTED SECURITIES.  It is not clear how income should be accrued
on Debt Securities the payments on which consist solely or primarily of a
specified portion of the interest payments on qualified mortgages held by the
REMIC or on home equity loans underlying Pass-Through Securities (defined below)
("Interest Weighted Securities"). The trust fund intends to take the position
that all of the income derived from an Interest Weighted Security should be
treated as OID and that the amount and rate of accrual of the OID should be
calculated by treating the Interest Weighted Security as a Compound Interest
Security. However, in the case of Interest Weighted Securities that are entitled
to some payments of principal and that are Regular Interest Securities the IRS
could assert that income derived from an Interest Weighted Security should be
calculated as if the security were purchased at a premium equal to the excess of
the price paid by the holder for the security over its stated principal amount,
if any. Under this approach, a holder would be entitled to amortize the premium
only if it has in effect an election under Section 171 of the Code with respect
to all taxable debt instruments held by the holder, as described below.

     VARIABLE RATE DEBT SECURITIES.  Under the OID Regulations, Debt Securities
paying interest at a variable rate (a "Variable Rate Debt Security") are subject
to special rules. A Variable Rate Debt Security will qualify as a "variable rate
debt instrument" if:

     - its issue price does not exceed the total noncontingent principal
       payments due under the Variable Rate Debt Security by more than a
       specified de minimis amount;

     - it provides for stated interest, paid or compounded at least annually, at
       (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; and

     - it does not provide for any principal payments that are contingent, as
       defined in the OID Regulations, except the de minimis amount specified
       above.

                                        55


     A "qualified floating rate" is any variable rate where the rate variations
can reasonably be expected to measure contemporaneous variations in the cost of
newly borrowed funds in the currency in which the Variable Rate Debt Security is
denominated. A multiple of a qualified floating rate will generally not itself
constitute a qualified floating rate for purposes of the OID Regulations.
However, a variable rate equal to (1) the product of a qualified floating rate
and a fixed multiple that is greater than 0.65 but not more than 1.35 or (2) the
product of a qualified floating rate and a fixed multiple that is greater than
0.65 but not more than 1.35, increased or decreased by a fixed rate will
constitute a qualified floating rate for purposes of the OID Regulations.

     In addition, under the OID Regulations, two or more qualified floating
rates that can reasonably be expected to have approximately the same values
throughout the term of the Variable Rate Debt Security will be treated as a
single qualified floating rate (a "Presumed Single Qualified Floating Rate").
Two or more qualified floating rates with values within 25 basis points of each
other as determined on the Variable Rate Debt Security's issue date will be
conclusively presumed to be a Presumed Single Qualified Floating Rate.
Nevertheless, a variable rate that would otherwise constitute a qualified
floating rate but which is subject to one or more restrictions such as a cap or
floor, will not be a qualified floating rate for purposes of the OID Regulations
unless the restriction is fixed throughout the term of the Variable Rate Debt
Security or the restriction will not significantly affect the yield of the
Variable Rate Debt Security.

     An "objective rate" is a rate that is not itself a qualified floating rate
but which is determined using a single fixed formula and which is based upon
objective financial or economic information. The OID Regulations also provide
that other variable rates may be treated as objective rates if so designated by
the IRS in the future. Nevertheless, a variable rate of interest on a Variable
Rate Debt Security will not constitute an objective rate if it is reasonably
expected that the average value of the variable rate during the first half of
the Variable Rate Debt Security's term will be either significantly less than or
significantly greater than the average value of the rate during the final half
of the Variable Rate Debt Security's term. Further, an objective rate does not
include a rate that is based on information that is within the control of or
unique to the circumstances of the issuer or a party related to the issuer. An
objective rate will qualify as a "qualified inverse floating rate" if the
objective rate is equal to a fixed rate minus a qualified floating rate and
variations in the rate can reasonably be expected to inversely reflect
contemporaneous variations in the qualified floating rate.

     The OID Regulations also provide that if a Variable Rate Debt Security
provides for stated interest at a fixed rate for an initial period of less than
one year followed by a variable rate that is either a qualified floating rate or
an objective rate and if the variable rate on the Variable Rate Debt Security's
issue date is intended to approximate the fixed rate, then the fixed rate and
the variable rate together will constitute either a single qualified floating
rate or objective rate, as the case may be (a "Presumed Single Variable Rate").
If the value of the variable rate and the initial fixed rate are within 25 basis
points of each other as determined on the Variable Rate Debt Security's issue
date, the variable rate will be conclusively presumed to approximate the fixed
rate.

     For Variable Rate Debt Securities that qualify as a "variable rate debt
instrument" under the OID Regulations and provide for interest at either a
single qualified floating rate, a single objective rate, a Presumed Single
Qualified Floating Rate or a Presumed Single Variable Rate throughout the term
(a "Single Variable Rate Debt Security"), OID is computed as described above
based on the following:

     - stated interest on the Single Variable Rate Debt Security which is
       unconditionally payable in cash or property (other than debt instruments
       of the issuer) at least annually will constitute qualified stated
       interest;

     - by assuming that the variable rate on the Single Variable Rate Debt
       Security is a fixed rate equal to: (a) in the case of a Single Variable
       Rate Debt Security with a qualified floating rate or a qualified inverse
       floating rate, the value, as of the issue date, of the qualified floating
       rate or the qualified inverse floating rate or (b) in the case of a
       Single Variable Rate Debt Security with an

                                        56


       objective rate (other than a qualified inverse floating rate), a fixed
       rate which reflects the reasonably expected yield for the Single Variable
       Rate Debt Security; and

     - the qualified stated interest allocable to an accrual period is increased
       (or decreased) if the interest actually paid during an accrual period
       exceeds (or is less than) the interest assumed to be paid under the
       assumed fixed rate described above.

     In general, any Variable Rate Debt Security other than a Single Variable
Rate Debt Security (a "Multiple Variable Rate Debt Security") that qualifies as
a "variable rate debt instrument" will be converted into an "equivalent" fixed
rate debt instrument for purposes of determining the amount and accrual of OID
and qualified stated interest on the Multiple Variable Rate Debt Security. The
OID Regulations generally require that the Multiple Variable Rate Debt Security
be converted into an "equivalent" fixed rate debt instrument by substituting any
qualified floating rate or qualified inverse floating rate provided for under
the terms of the Multiple Variable Rate Debt Security with a fixed rate equal to
the value of the qualified floating rate or qualified inverse floating rate, as
the case may be, as of the Multiple Variable Rate Debt Security's issue date.
Any objective rate (other than a qualified inverse floating rate) provided for
under the terms of the Multiple Variable Rate Debt Security is converted into a
fixed rate that reflects the yield that is reasonably expected for the Multiple
Variable Rate Debt Security.

     In the case of a Multiple Variable Rate Debt Security that qualifies as a
"variable rate debt instrument" and provides for stated interest at a fixed rate
in addition to either one or more qualified floating rates or a qualified
inverse floating rate, the fixed rate is initially converted into a qualified
floating rate (or a qualified inverse floating rate, if the Multiple Variable
Rate Debt Security provides for a qualified inverse floating rate). Under these
circumstances, the qualified floating rate or qualified inverse floating rate
that replaces the fixed rate must be such that the fair market value of the
Multiple Variable Rate Debt Security as of the Multiple Variable Rate Debt
Security's issue date is approximately the same as the fair market value of an
otherwise identical debt instrument that provides for either the qualified
floating rate or qualified inverse floating rate rather than the fixed rate.
Subsequent to converting the fixed rate into either a qualified floating rate or
a qualified inverse floating rate, the Multiple Variable Rate Debt Security is
then converted into an "equivalent" fixed rate debt instrument in the manner
described above.

     Once the Multiple Variable Rate Debt Security is converted into an
"equivalent" fixed rate debt instrument pursuant to the foregoing rules, the
amount of OID and qualified stated interest, if any, are determined for the
"equivalent" fixed rate debt instrument by applying the OID rules to the
"equivalent" fixed rate debt instrument in the manner described above. A holder
of the Multiple Variable Rate Debt Security will account for this OID and
qualified stated interest as if the holder held the "equivalent" fixed rate debt
instrument. Each accrual period appropriate adjustments will be made to the
amount of qualified stated interest or OID assumed to have been accrued or paid
with respect to the "equivalent" fixed rate debt instrument in the event that
these amounts differ from the accrual amount of interest accrued or paid on the
Multiple Variable Rate Debt Security during the accrual period.

     If a Variable Rate Debt Security does not qualify as a "variable rate debt
instrument" under the OID Regulations, then the Variable Rate Debt Security
would be treated as a contingent payment debt obligation. It is not clear under
current law how a Variable Rate Debt Security would be taxed if the Debt
Security were treated as a contingent payment debt obligation.

     The IRS has issued final regulations (the "Contingent Regulations")
governing the calculation of OID on instruments having contingent interest
payments. The Contingent Regulations specifically do not apply however to debt
instruments to which Code Section 1272(a)(6) is applicable, such as a Pay-
Through Security. Additionally, the OID Regulations do not contain provisions
specifically interpreting Code Section 1272(a)(6). Until the Treasury issues
guidelines to the contrary, the trustee intends to base its computation of OID
on Pay-Through Securities as described in this prospectus. However, because no
regulatory guidance exists under Code Section 1272(a)(6), there can be no
assurance that this methodology represents the correct manner of calculating
OID.

                                        57


     MARKET DISCOUNT.  A purchaser of a security may be subject to the market
discount rules of Sections 1276-1278 of the Code. A holder that acquires a Debt
Security with more than a prescribed de minimis amount of "market discount"
(generally, the excess of the principal amount of the Debt Security over the
purchaser's purchase price) will be required to include accrued market discount
in income as ordinary income in each month, but limited to an amount not
exceeding the principal payments on the Debt Security received in that month
and, if the securities are sold, the gain realized. This market discount would
accrue in a manner to be provided in Treasury regulations but, until the
regulations are issued, the market discount would in general accrue either (1)
on the basis of a constant yield (in the case of a Pay-Through Security, taking
into account a prepayment assumption) or (2) in the ratio of (a) in the case of
securities (or in the case of a Pass-Through Security, as set forth below, the
home equity loans underlying the Security) not originally issued with OID,
stated interest payable in the relevant period to total stated interest
remaining to be paid at the beginning of the period or (b) in the case of
securities (or, in the case of a Pass-Through Security, as described below, the
home equity loans underlying the Security) originally issued at a discount, OID
in the relevant period to total OID remaining to be paid.

     Section 1277 of the Code provides that, regardless of the origination date
of the Debt Security (or, in the case of a Pass-Through Security, the home
equity loans), the excess of interest paid or accrued to purchase or carry a
security (or, in the case of a Pass-Through Security, as described below, the
underlying home equity loans) with market discount over interest received on the
security is allowed as a current deduction only to the extent the excess is
greater than the market discount that accrued during the taxable year in which
the interest expense was incurred. In general, the deferred portion of any
interest expense will be deductible when the market discount is included in
income, including upon the sale, disposition, or repayment of the Debt Security
(or in the case of a Pass-Through Security, an underlying home equity loan). A
holder may elect to include market discount in income currently as it accrues,
on all market discount obligations acquired by the holder during the taxable
year the election is made and thereafter, in which case the interest deferral
rule will not apply.

     PREMIUM.  A holder who purchases a Debt Security (other than an Interest
Weighted Security to the extent described above) at a cost greater than its
stated redemption price at maturity, generally will be considered to have
purchased the security at a premium, which it may elect to amortize as an offset
to interest income on the security (and not as a separate deduction item) on a
constant yield method. Although no regulations addressing the computation of
premium accrual on securities similar to the securities have been issued, the
legislative history of the Tax Reform Act of 1986 indicates that premium is to
be accrued in the same manner as market discount. Accordingly, it appears that
the accrual of premium on a class of Pay-Through Securities will be calculated
using the prepayment assumption used in pricing the class. If a holder makes an
election to amortize premium on a Debt Security, the election will apply to all
taxable debt instruments (including all REMIC regular interests and all
pass-through certificates representing ownership interests in a trust holding
debt obligations) held by the holder at the beginning of the taxable year in
which the election is made, and to all taxable debt instruments acquired
afterwards by the holder, and will be irrevocable without the consent of the
IRS. Purchasers who pay a premium for the securities should consult their tax
advisers regarding the election to amortize premium and the method to be
employed.

     Current treasury regulations (the "Amortizable Bond Premium Regulations")
dealing with amortizable bond premium specifically do not apply to prepayable
debt instruments subject to Code Section 1272(a)(6) such as the Pay-Through
Securities. Absent further guidance from the IRS, the trustee intends to account
for amortizable bond premium in the manner described above. Prospective
purchasers of the securities should consult their tax advisors regarding the
possible application of the Amortizable Bond Premium Regulations.

     ELECTION TO TREAT ALL INTEREST AS ORIGINAL ISSUE DISCOUNT.  The OID
Regulations permit a holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or OID) and premium in income as interest,
based on a constant yield method for Debt Securities acquired on or after April
4, 1994. If an election were to be made with respect to a Debt Security with
market discount, the holder of
                                        58


the Debt Security would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that the holder of the Debt Security acquires during the year of
the election or thereafter. Similarly, a holder of a Debt Security that makes
this election for a Debt Security that is acquired at a premium will be deemed
to have made an election to amortize bond premium with respect to all debt
instruments having amortizable bond premium that holder owns or acquires. The
election to accrue interest, discount and premium on a constant yield method
with respect to a Debt Security is irrevocable.

     SALE OR EXCHANGE.  A holder's tax basis in its Debt Security is the price
the holder pays for a Debt Security, plus amounts of OID or market discount
included in income and reduced by any payments received (other than qualified
stated interest payments) and any amortized premium. Gain or loss recognized on
a sale, exchange, or redemption of a Debt Security, measured by the difference
between the amount realized and the Debt Security's basis as so adjusted, will
generally be capital gain or loss, assuming that the Debt Security is held as a
capital asset. In the case of a Debt Security held by a bank, thrift, or similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or exchange of a Debt Security will be taxable as ordinary income or
loss. In addition, gain from the disposition of a Regular Interest Security that
might otherwise be capital gain will be treated as ordinary income to the extent
of the excess, if any, of (1) the amount that would have been includible in the
holder's income if the yield on the Regular Interest Security had equaled 110%
of the applicable federal rate as of the beginning of the holder's holding
period, over the amount of ordinary income actually recognized by the holder
with respect to the Regular Interest Security. In addition, if the loss from the
Sale of a Security exceeds a threshold amount (which may require aggregating
with other senior losses) a holder may be required to disclose to the IRS by
filing a Form 8886. Investors should consult their tax advisors about the need
to file such forms.

STATUS OF REGULAR INTEREST SECURITIES

     Regular Interest Securities and securities representing a residual interest
in a REMIC ("Residual Interest Securities") (both types of securities
collectively referred to as "REMIC Securities") will be "real estate assets" for
purposes 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 (assets qualifying
under one or both of those sections, applying each section separately,
"qualifying assets") to the extent that the REMIC's assets are qualifying
assets. However, if at least 95 percent of the REMIC's assets are qualifying
assets, then 100 percent of the REMIC Securities will be qualifying assets.
Similarly, income on the REMIC Securities will be treated as "interest on
obligations secured by mortgages on real property" within the meaning of Section
856(c)(3)(B) of the Code, subject to the limitations of the preceding two
sentences. In addition to home equity loans, the REMIC's assets will include
payments on home equity loans held pending distribution to holders of REMIC
Securities, amounts in reserve accounts (if any) and other credit enhancements
(if any). The home equity loans generally will be qualifying assets under both
of the foregoing sections of the Code. However, home equity loans that are not
secured by residential real property or real property used primarily for church
purposes may not constitute qualifying assets under Section 7701(a)(19)(C)(v) of
the Code. In addition, to the extent that the principal amount of a home equity
loan exceeds the value of the property securing the home equity loan, it is
unclear and Federal Tax Counsel is unable to opine whether the home equity loans
will be qualifying assets. Regulations issued in conjunction with the REMIC
Regulations provide that amounts paid on loans and held pending distribution to
holders of Regular Interest Securities ("cash flow investments") will be treated
as qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

     As a general rule, all of the expenses of a REMIC will be taken into
account by holders of the Residual Interest Securities. In the case of a "single
class REMIC," however, the expenses will be allocated, under Treasury
regulations, among the holders of the Regular Interest Securities and the
holders

                                        59


of the Residual Interest Securities on a daily basis in proportion to the
relative amounts of income accruing to each holder on that day. In the case of a
holder of a Regular Interest Security who is an individual or a "pass-through
interest holder" (including certain pass-through entities but not including real
estate investment trusts), these expenses will be deductible only to the extent
that these expenses, plus other "miscellaneous itemized deductions" of the
holder, exceed 2% of the holder's adjusted gross income and the holder may not
be able to deduct these fees and expenses to any extent in computing its
alternative minimum tax liability. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount will be reduced by the
lesser of (1) 3% of the excess of adjusted gross income over a threshold amount
(which is adjusted for inflation), or (2) 80% of the amount of itemized
deductions otherwise allowable for the taxable year. In the case of a
partnership that has 100 or more partners and elects to be treated as an
"electing large partnership," 70% of the partnership's miscellaneous itemized
deductions will be disallowed, although the remaining deductions will generally
be allowed at the partnership level and will not be subject to the 2% floor that
would otherwise be applicable to individual partners. The reduction or
disallowance of this deduction may have a significant impact on the yield of the
Regular Interest Security to this type of holder. In general terms, a single
class REMIC is one that either (1) would qualify, under existing Treasury
regulations, as a grantor trust if it were not a REMIC (treating all interests
as ownership interests, even if they would be classified as debt for federal
income tax purposes) or (2) is similar to such a trust and which is structured
with the principal purpose of avoiding the single class REMIC rules. Unless
otherwise stated in the applicable prospectus supplement, the expenses of the
REMIC will be allocated to holders of the related Residual Interest Securities.

TAXATION OF THE REMIC

     GENERAL.  Although a REMIC is a separate entity for federal income tax
purposes, a REMIC is not generally subject to entity-level tax. Rather, the
taxable income or net loss of a REMIC is taken into account by the holders of
residual interests. As described above, the regular interests are generally
taxable as debt of the REMIC.

     TIERED REMIC STRUCTURES.  For certain series of 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. 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 these securities is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

     CALCULATION OF REMIC INCOME.  The taxable income or net loss of a REMIC is
determined under an accrual method of accounting and in the same manner as in
the case of an individual, with certain adjustments. In general, the taxable
income or net loss will be the difference between (1) the gross income produced
by the REMIC's assets, including stated interest and any OID or market discount
on loans and other assets, and (2) deductions, including stated interest and OID
accrued on Regular Interest Securities, amortization of any premium with respect
to home equity loans, and servicing fees and other expenses of the REMIC.

     A holder of a Residual Interest Security that is an individual or a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the home equity loans or other administrative expenses of the REMIC
for a given taxable year, to the extent that these expenses, when aggregated
with the holder's other miscellaneous itemized deductions for that year, do not
exceed 2% of the holder's adjusted gross income and the holder may not be able
to deduct these fees and expenses to any extent in computing its alternative
minimum tax liability. For taxable years beginning after December 31, 1997, in
the case of a partnership that has 100 or more partners and elects to be treated
as an "electing large partnership," 70% of the partnership's miscellaneous
itemized deductions will be disallowed, although the remaining
                                        60


deductions will generally be allowed at the partnership level and will not be
subject to the 2% floor that would otherwise be applicable to individual
partners.

     For purposes of computing its taxable income or net loss, the REMIC should
have an initial aggregate tax basis in its assets equal to the aggregate fair
market value of the regular interests and the residual interests on the closing
date (generally, the day that the interests are issued). This aggregate basis
will be allocated among the assets of the REMIC in proportion to their
respective fair market values.

     The OID provisions of the Code apply to loans of individuals originated on
or after March 2, 1984. Subject to possible application of the de minimis rules,
the method of accrual by the REMIC of OID income on these loans will be
equivalent to the method under which holders of Pay-Through Securities accrue
OID (i.e., under the constant yield method taking into account the Prepayment
Assumption). The REMIC will deduct OID on the Regular Interest Securities in the
same manner that the holders of the Regular Interest Securities include this
discount in income, but without regard to the de minimis rules.

     We refer you to "Taxation of Debt Securities (Including Regular Interest
Securities)" above for more detail.

     A REMIC that acquires loans at a market discount must include the market
discount in income currently, as it accrues, on a constant interest basis.

     To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (presumably taking into account the Prepayment Assumption) on a
constant yield method. Although the law is somewhat unclear regarding recovery
of premium attributable to loans originated on or before this date, it is
possible that the premium may be recovered in proportion to payments of loan
principal.

     PROHIBITED TRANSACTIONS AND CONTRIBUTIONS TAX.  The REMIC will be subject
to a 100% tax on any net income derived from a "prohibited transaction." For
this purpose, net income will be calculated without taking into account any
losses from prohibited transactions or any deductions attributable to any
prohibited transaction that resulted in a loss. In general, prohibited
transactions include:

     - subject to limited exceptions, the sale or other disposition of any
       qualified mortgage transferred to the REMIC;

     - subject to a limited exception, the sale or other disposition of a cash
       flow investment;

     - the receipt of any income from assets not permitted to be held by the
       REMIC pursuant to the Code; or

     - the receipt of any fees or other compensation for services rendered by
       the REMIC.

     It is anticipated that a REMIC will not engage in any prohibited
transactions in which it would recognize a material amount of net income. In
addition, subject to a number of exceptions, a tax is imposed at the rate of
100% on amounts contributed to a REMIC after the closing date. The holders of
Residual Interest Securities will generally be responsible for the payment of
any of these taxes imposed on the REMIC. To the extent not paid by these holders
or otherwise, however, these taxes will be paid out of the trust fund and will
be allocated pro rata to all outstanding classes of securities of the REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

     The holder of a Residual Interest Security will take into account the
"daily portion" of the taxable income or net loss of the REMIC for each day
during the taxable year on which the holder held the Residual Interest Security.
The daily portion is determined by allocating to each day in any calendar
quarter its ratable portion of the taxable income or net loss of the REMIC for
the quarter, and by allocating that amount among the holders (on that day) of
the Residual Interest Securities in proportion to their respective holdings on
that day.
                                        61


     The holder of a Residual Interest Security must report its proportionate
share of the taxable income of the REMIC whether or not it receives cash
distributions from the REMIC attributable to this income or loss. The reporting
of taxable income without corresponding distributions could occur, for example,
in certain REMIC issues in which the home equity loans held by the REMIC were
issued or acquired at a discount, since mortgage prepayments cause recognition
of discount income, while the corresponding portion of the prepayment could be
used in whole or in part to make principal payments on Regular Interest
Securities issued without any discount or at an insubstantial discount. (If this
occurs, it is likely that cash distributions will exceed taxable income in later
years.) Taxable income may also be greater in earlier years of certain REMIC
issues as a result of the fact that interest expense deductions, as a percentage
of outstanding principal on Regular Interest Securities, will typically increase
over time as lower yielding securities are paid, whereas interest income with
respect to loans will generally remain constant over time as a percentage of
loan principal.

     In any event, because the holder of a residual interest is taxed on the net
income of the REMIC, the taxable income derived from a Residual Interest
Security in a given taxable year will not be equal to the taxable income
associated with investment in a corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield. Therefore, the after-tax
yield on the Residual Interest Security may be less than that of a corporate
bond or stripped instrument.

     LIMITATION ON LOSSES.  The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the calendar quarter in which the loss arises. A holder's basis in a Residual
Interest Security will initially equal the holder's purchase price, and will
subsequently be increased by the amount of the REMIC's taxable income allocated
to the holder, and decreased (but not below zero) by the amount of distributions
made and the amount of the REMIC's net loss allocated to the holder. Any
disallowed loss may be carried forward indefinitely, but may be used only to
offset income of the REMIC generated by the same REMIC. The ability of holders
of Residual Interest Securities to deduct net losses may be subject to
additional limitations under the Code, as to which holders should consult their
tax advisers.

     DISTRIBUTIONS.  Distributions on a Residual Interest Security (whether at
their scheduled times or as a result of prepayments) will generally not result
in any additional taxable income or loss to a holder of a Residual Interest
Security. If the amount of the payment exceeds a holder's adjusted basis in the
Residual Interest Security, however, the holder will recognize gain (treated as
gain from the sale of the Residual Interest Security) to the extent of the
excess.

     SALE OR EXCHANGE.  A holder of a Residual Interest Security will recognize
gain or loss on the sale or exchange of a Residual Interest Security equal to
the difference, if any, between the amount realized and the holder's adjusted
basis in the Residual Interest Security at the time of the sale or exchange.
Except to the extent provided in Treasury regulations, which have not yet been
issued, any loss upon disposition of a Residual Interest Security will be
disallowed if the selling holder acquires any residual interest in a REMIC or
similar mortgage pool within six months before or after the disposition.

     EXCESS INCLUSIONS.  The portion of the REMIC taxable income of a holder of
a Residual Interest Security consisting of "excess inclusion" income may not be
offset by other deductions or losses, including net operating losses, on the
holder's federal income tax return. Further, if the holder of a Residual
Interest Security is an organization subject to the tax on unrelated business
income imposed by Code Section 511, the holder's excess inclusion income will be
treated as unrelated business taxable income of the holder. In addition, under
Treasury regulations yet to be issued, if a real estate investment trust, a
regulated investment company, a common trust fund, or certain cooperatives were
to own a Residual Interest Security, a portion of dividends (or other
distributions) paid by the real estate investment trust (or other entity) would
be treated as excess inclusion income. If a Residual Interest Security is owned
by a foreign person, excess inclusion income is subject to tax at a rate of 30%
which may not be reduced by treaty, is not eligible for treatment as "portfolio
interest" and is subject to certain additional limitations.

                                        62


     We refer you to "Tax Treatment of Foreign Investors" for more detail.

     The REMIC provisions of the Code provide three rules for determining the
effect on excess inclusions on the alternative minimum taxable income of a
residual holder. First, alternative minimum taxable income for the residual
holder is determined without regard to the special rule that taxable income
cannot be less than excess inclusions. Second, a residual holder's alternative
minimum income for a tax year cannot be less than excess inclusions for the
year. Third, the amount of any alternative minimum tax net operating loss
deductions must be computed without regard to any excess inclusions.

     The excess inclusion portion of a REMIC's income is generally equal to the
excess, if any, of REMIC taxable income for the quarterly period allocable to a
Residual Interest Security, over the daily accruals for the quarterly period of
(1) 120% of the long term applicable federal rate on the closing date multiplied
by (2) the adjusted issue price of the Residual Interest Security at the
beginning of the quarterly period. The adjusted issue price of a Residual
Interest Security at the beginning of each calendar quarter will equal its issue
price (calculated in a manner analogous to the determination of the issue price
of a Regular Interest Security), increased by the aggregate of the daily
accruals for prior calendar quarters, and decreased (but not below zero) by the
amount of loss allocated to a holder and the amount of distributions made on the
Residual Interest Security before the beginning of the quarter. The long-term
federal rate, which is announced monthly by the Treasury Department, is an
interest rate that is based on the average market yield of outstanding
marketable obligations of the United States government having remaining
maturities in excess of nine years.

     Under the REMIC Regulations, in certain circumstances, transfers of
Residual Interest Securities may be disregarded.

     We refer you to "--Restrictions on Ownership and Transfer of Residual
Interest Securities" and "Tax Treatment of Foreign Investors" below for more
detail.

     RESTRICTIONS ON OWNERSHIP AND TRANSFER OF RESIDUAL INTEREST SECURITIES.  As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent the ownership of a REMIC residual interest by any "disqualified
organization." Disqualified organizations include the United States, any State
or political subdivision of the United States, any foreign government, any
international organization, or any agency or instrumentality of any of the
foregoing, a rural electric or telephone cooperative described in Section
1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by Sections
1-1399 of the Code, if the entity is not subject to tax on its unrelated
business income. Accordingly, the applicable agreement will prohibit
disqualified organizations from owning a Residual Interest Security. In
addition, no transfer of a Residual Interest Security will be permitted unless
the proposed transferee has furnished to the trustee an affidavit representing
and warranting that it is neither a disqualified organization nor an agent or
nominee acting on behalf of a disqualified organization.

     If a Residual Interest Security is transferred to a disqualified
organization (in violation of the restrictions set forth above), a substantial
tax will be imposed on the transferor of the Residual Interest Security at the
time of the transfer. In addition, if a disqualified organization holds an
interest in a pass-through entity (including, among others, a partnership,
trust, real estate investment trust, regulated investment company, or any person
holding as nominee an interest in a pass-through entity), that owns a Residual
Interest Security, the pass-through entity will be required to pay an annual tax
on its allocable share of the excess inclusion income of the REMIC. For taxable
years beginning after December 31, 1997, all partners of certain electing
partnerships having 100 or more partners ("electing large partnerships") will be
treated as disqualified organizations for purposes of the tax imposed on
pass-through entities if these electing large partnerships hold residual
interests in a REMIC. However, the electing large partnership would be entitled
to exclude the excess inclusion income from gross income for purposes of
determining the taxable income of the partners.

     The REMIC Regulations provide that a transfer of a "noneconomic residual
interest" will be disregarded for all federal income tax purposes unless
impeding the assessment or collection of tax was not

                                        63


a significant purpose of the transfer. A residual interest will be treated as a
"noneconomic residual interest" unless, at the time of the transfer:

     - the present value of the expected future distributions on the residual
       interest at least equals the product of (x) the present value of all
       anticipated excess inclusions with respect to the residual interest and
       (y) the highest corporate tax rate, currently 35 percent; and

     - the transferor reasonably expects that for each anticipated excess
       inclusion, the transferee will receive distributions from the REMIC, at
       or after the time at which taxes on this excess inclusion accrue,
       sufficient to pay these taxes.

     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
(had "improper knowledge") that the transferee would be unwilling or unable to
pay taxes due on its share of the taxable income of the REMIC. A transferor will
be presumed not to have improper knowledge if:

     - the transferor conducts, at the time of the transfer, a reasonable
       investigation of the financial condition of the transferee and, as a
       result of the investigation, the transferor finds that the transferee has
       historically paid its debts as they came due and finds no significant
       evidence to indicate that the transferee will not continue to pay its
       debts as they come due in the future;

     - the transferee represents to the transferor that the transferee
       understands that it might incur tax liabilities in excess of any cash
       received with respect to the residual interest and intends to pay the
       taxes associated with owning the residual interest as they come due;

     - the transferee represents to the transferor that it will not cause income
       from the Residual Interest 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, and
       the Residual Interest Security, is, in fact, not transferred to such
       permanent establishment or fixed base; and

     - one of the following two tests is satisfied, either:

      (a) the present value of the anticipated tax liabilities associated with
holding the noneconomic residual interest does 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 the computations under this alternative, the
              transferee is presumed to pay tax at the highest corporate rate
              (currently 35%) 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 such
              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 gross
               and net asset tests (generally, $100 million of gross assets and
               $10 million of net assets for the current year and the two
               preceding fiscal years);

         (ii)  the transferee must agree in writing that it will transfer the
               residual interest only to a subsequent transferee that is an
               eligible corporation and meets the requirements for a safe harbor
               transfer; and

                                        64


         (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.

     Because these rules are not mandatory but would provide safe harbor
protection, the related pooling and servicing agreement will not require that
the test contained in either clause (a) or (b) be met as a condition to transfer
of a Residual Interest Security. Holders of Residual Interest Securities are
advised to consult their tax advisors as to whether or in what amount any such
payment should be made upon transfer thereof.

     A different formulation of these transfer restriction rules applies to
transfers of Residual Interest Securities by or to foreign transferees.

     We refer you to "Tax Treatment of Foreign Investors" for more detail.

     MARK TO MARKET RULES.  A Residual Interest Security cannot be marked to
market under Code Section 475.

ADMINISTRATIVE MATTERS

     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit, by the IRS in a unified
administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

     GENERAL.  As further described below, each holder of a security issued by a
grantor trust (a "Pass-Through Security") must report on its federal income tax
return the gross income from the portion of the home equity loans that is
allocable to its Pass-Through Security and may deduct the portion of the
expenses incurred or accrued by the trust fund that is allocable to its
Pass-Through Security, at the same time and to the same extent as these items
would be reported by the holder if it had purchased and held directly this
interest in the home equity loans and received or accrued directly its share of
the payments on the home equity loans and incurred or accrued directly its share
of expenses incurred or accrued by the trust fund when those amounts are
received, incurred or accrued by the trust fund.

     A holder of a Pass-Through Security that is an individual, estate, or trust
will be allowed deductions for these expenses only to the extent that the sum of
those expenses and the holder's other miscellaneous itemized deductions exceeds
2% of the holder's adjusted gross income. Further, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds a prescribed amount will be reduced by the lesser
of (1) 3% of the excess of adjusted gross income over a threshold amount (which
is adjusted annually for inflation) or (2) 80% of the amount of itemized
deductions otherwise allowable for the taxable year. In the case of a
partnership that has 100 or more partners and elects to be treated as an
"electing large partnership," 70% of the partnership's miscellaneous itemized
deductions will be disallowed, although the remaining deductions will generally
be allowed at the partnership level and will not be subject to the 2% floor that
would otherwise be applicable to individual partners. Moreover, a holder of a
Pass-Through Security that is not a corporation cannot deduct these expenses for
purposes of the alternative minimum tax (if applicable). These deductions will
include servicing, guarantee and administrative fees paid to the servicer of the
home equity loans. As a result, the trust fund will report additional taxable
income to holders of Pass-Through Securities in an amount equal to their
allocable share of these deductions, and certain holders of Pass-Through
Securities may have taxable income in excess of the cash received.

     STATUS OF THE PASS-THROUGH SECURITIES.  The Pass-Through Securities will be
"real estate assets" for purposes of Section 856(c)(4)(A) of the Code and "loans
secured by an interest in real property" within
                                        65


the meaning of Section 7701(a)(19)(C)(v) of the Code (assets qualifying under
one or both of those sections, applying each section separately, "qualifying
assets") to the extent that the trust fund's assets are qualifying assets.
Further, the Pass-Through Securities may not be "real estate assets" to the
extent loans held by the trust are not secured by real property, and may not be
"loans secured by an interest in real property" to the extent loans held by the
trust are not secured by residential real property or real property used
primarily for church purposes. In addition, to the extent that the principal
amount of a loan exceeds the value of the property securing the loan, it is
unclear and Federal Tax Counsel is unable to opine whether the loans will be
qualifying assets.

     TAXATION OF PASS-THROUGH SECURITIES UNDER STRIPPED BOND RULES.  The federal
income tax treatment of the Pass-Through Securities will depend on whether they
are securities ("Stripped Securities") subject to the "stripped bond" rules of
section 1286 of the Code. The Pass-Through Securities will be Stripped
Securities if stripped interest-only certificates are issued. In addition,
whether or not stripped interest-only certificates are issued, the IRS may
contend that the stripped bond rules apply on the ground that the servicer's
servicing fee, or other amounts, if any, paid to (or retained by) the servicer
or its affiliates, as specified in the applicable prospectus supplement,
represent greater than an arm's length consideration for servicing the home
equity loans and should be characterized for federal income tax purposes as an
ownership interest in the home equity loans. The IRS has taken the position in
Revenue Ruling 91-46 that a retained interest in excess of reasonable
compensation for servicing is treated as a "stripped coupon" under the rules of
Code Section 1286.

     If interest retained for the servicer's servicing fee or other interest is
treated as a "stripped coupon," the Pass-Through Securities will either be
subject to the OID rules or the market discount rules. A holder of a
Pass-Through Security will account for any discount on the Pass-Through Security
as market discount rather than OID if either (1) the amount of OID with respect
to the Pass-Through Security was treated as zero under the OID de minimis rule
when the Pass-Through Security was stripped or (2) no more than 100 basis points
(including any amount of servicing in excess of reasonable servicing) is
stripped off from the home equity loans. If neither of the above exceptions
applies, the OID rules will apply to the Pass-Through Securities.

     If the OID rules apply, the holder of a Pass-Through Security (whether a
cash or accrual method taxpayer) will be required to report interest income from
the Pass-Through Security in each taxable year equal to the income that accrues
on the Pass-Through Security in that year calculated under a constant yield
method based on the yield of the Pass-Through Security (or, possibly, the yield
of each mortgage underlying the Pass-Through Security) to the holder. This yield
would be computed at the rate (assuming monthly compounding) that, if used in
discounting the holder's share of the payments on the mortgages, would cause the
present value of those payments to equal the price at which the holder purchased
the Pass-Through Security. With respect to certain categories of debt
instruments including "any pool of debt instruments the yield on which may be
affected by reason of prepayments (or to the extent provided in regulations, by
reason of other events)," Section 1272(a)(6) of the Code requires that OID be
accrued based on a prepayment assumption determined in a manner prescribed by
forthcoming regulations. If required to report interest income on the
Pass-Through Securities to the IRS under the stripped bond rules, it is
anticipated that the trustee will calculate the yield of the Pass-Through
Securities based on a representative initial offering price of the Pass-Through
Securities and a reasonable assumed rate of prepayment of the home equity loans
(although the yield may differ from the yield to any particular holder that
would be used in calculating the interest income of the holder). The prospectus
supplement for each series of Pass-Through Securities will describe the
prepayment assumption that will be used for this purpose, but no representation
is made that the home equity loans will prepay at that rate or at any other
rate.

     If a home equity loan is prepaid in full, the holder of a Pass-Through
Security acquired at a discount or premium generally will recognize ordinary
income or loss equal to the difference between the portion of the prepaid
principal amount of the home equity loan that is allocable to the Pass-Through
Security and the portion of the adjusted basis of the Pass-Through Security (see
"Sales of Pass-Through Securities"
                                        66


below) that is allocable to the home equity loan. It is not clear whether any
other adjustments would be required to reflect differences between the
prepayment rate that was assumed in calculating yield and the actual rate of
prepayments.

     TAXATION OF PASS-THROUGH SECURITIES IF STRIPPED BOND RULES DO NOT
APPLY.  If the stripped bond rules do not apply to a Pass-Through Security, then
the holder will be required to include in income its share of the interest
payments on the home equity loans in accordance with its tax accounting method.
In addition, if the holder purchased the Pass-Through Security at a discount or
premium, the holder will be required to account for this discount or premium in
the manner described below. The treatment of any discount will depend on whether
the discount is OID as defined in the Code and, in the case of discount other
than OID, whether this other discount exceeds a de minimis amount. In the case
of OID, the holder (whether a cash or accrual method taxpayer) will be required
to report as additional interest income in each month the portion of this
discount that accrues in that month, calculated based on a constant yield
method. In general it is not anticipated that the amount of OID to be accrued in
each month, if any, will be significant relative to the interest paid currently
on the home equity loans. However, OID could arise with respect to a home equity
loan ("ARM") that provides for interest at a rate equal to the sum of an index
of market interest rates and a fixed number. The OID for ARMs generally will be
determined under the principles discussed in "Taxation of Debt Securities
(Including Regular Interest Securities)--Variable Rate Debt Securities."

     If discount other than OID exceeds a de minimis amount (described below),
the holder will also generally be required to include in income in each month
the amount of the discount accrued through this month and not previously
included in income, but limited, with respect to the portion of the discount
allocable to any home equity loan, to the amount of principal on the home equity
loan received by the trust fund in that month. Because the home equity loans
will provide for monthly principal payments, this discount may be required to be
included in income at a rate that is not significantly slower than the rate at
which the discount accrues (and therefore at a rate not significantly slower
than the rate at which the discount would be included in income if it were OID).
The holder may elect to accrue the discount under a constant yield method based
on the yield of the Pass-Through Security to the holder (or possibly based on
the yields of each home equity loan). In the absence of such an election, it may
be necessary to accrue the discount under a more rapid straight-line method.
Under the de minimis rule, market discount with respect to a Pass-Through
Security will be considered to be zero if it is less than the product of (1)
0.25% of the principal amount of the home equity loans allocable to the
Pass-Through Security and (2) the weighted average life (in complete years) of
the home equity loans remaining at the time of purchase of the Pass-Through
Security.

     If a holder purchases a Pass-Through Security at a premium, the holder may
elect under Section 171 of the Code to amortize the portion of the premium that
is allocable to a home equity loan under a constant yield method based on the
yield of the home equity loan to the holder, provided that the home equity loan
was originated after September 27, 1985. Premium allocable to a home equity loan
originated on or before that date should be allocated among the principal
payments on the home equity loan and allowed as an ordinary deduction as
principal payments are made or, perhaps, upon termination.

     It is not clear whether the foregoing adjustments for market discount or
premium would be made based on the scheduled payments on the home equity loans
or taking account of a reasonable prepayment assumption, and Federal Tax Counsel
is unable to opine on this issue.

     If a home equity loan is prepaid in full, the holder of a Pass-Through
Security acquired at a discount or premium will recognize ordinary income or
loss equal to the difference between the portion of the prepaid principal amount
of the home equity loan that is allocable to the Pass-Through Security and the
portion of the adjusted basis of the Pass-Through Security (see "Sales of
Pass-Through Securities" below) that is allocable to the home equity loan.
Adjustments might be required to reflect differences between the prepayment rate
that was assumed in accounting for discount or premium and the actual rate of
prepayments.

                                        67


MISCELLANEOUS TAX ASPECTS

     BACKUP WITHHOLDING.  A holder, other than a holder of a Residual Interest
Security, may, under certain circumstances, be subject to "backup withholding"
with respect to distributions or the proceeds of a sale of securities to or
through brokers that represent interest or OID on the securities. This
withholding generally applies if the holder of a security:

     - fails to furnish the trustee with its taxpayer identification number
       ("TIN");

     - furnishes the trustee an incorrect TIN;

     - fails to report properly interest, dividends or other "reportable
       payments" as defined in the Code; or

     - under certain circumstances, fails to provide the trustee or the holder's
       securities broker with a certified statement, signed under penalty of
       perjury, that the TIN provided is its correct number and that the holder
       is not subject to backup withholding.

     Backup withholding will not apply, however, with respect to certain
payments made to holders, including payments to certain exempt recipients (such
as exempt organizations) and to certain foreign investors, that is, investors
that for United States federal income tax purposes are treated as:

     - corporations or partnerships created outside of the United States;

     - individuals that are not citizens or residents of the United States; or

     - foreign estates or trusts within the meaning of Code Section 7701.

Holders should consult their tax advisers as to their qualification for
exemption from backup withholding and the procedure for obtaining the exemption.

     The trustee will report to the holders and to the servicer for each
calendar year the amount of any "reportable payments" during the year and the
amount of tax withheld, if any, with respect to payments on the securities.

TAX TREATMENT OF FOREIGN INVESTORS

     Subject to the discussion below with respect to trust funds which are
treated as partnerships for federal income tax purposes, unless interest
(including OID) paid on a security (other than a Residual Interest Security) is
considered to be "effectively connected" with a trade or business conducted in
the United States by a foreign investor, the interest will normally qualify as
portfolio interest (except where the recipient is a holder, directly or by
attribution, of 10% or more of the capital or profits interest in the issuer, or
a controlled foreign corporation to which the issuer is a related person) and
will be exempt from federal income tax.

     See "--Tax Consequences to Holders of the Certificates Issued by a
Partnership--Tax Consequences to Foreign Certificateholders." Upon receipt of
appropriate ownership statements, the issuer normally will be relieved of
obligations to withhold tax from these interest payments. These provisions
supersede the generally applicable provisions of United States law that would
otherwise require the issuer to withhold at a 30% rate (unless the rate were
reduced or eliminated by an applicable tax treaty) on, among other things,
interest and other fixed or determinable, annual or periodic income paid to
foreign investors. Holders of Pass-Through Securities however, may be subject to
withholding to the extent that the home equity loans were originated on or
before July 18, 1984.

     Interest and OID of a foreign investor are not subject to withholding if
they are effectively connected with a United States business conducted by the
holder and the holder timely provides an IRS Form W-8ECI. They will, however,
generally be subject to the regular United States income tax.

     Payments to holders of Residual Interest Securities who are foreign
investors will generally be treated as interest for purposes of the 30% (or
lower treaty rate) United States withholding tax. Holders should

                                        68


assume that this income does not qualify for exemption from United States
withholding tax as "portfolio interest." The extent that a payment represents a
portion of REMIC taxable income that constitutes excess inclusion income, a
holder of a Residual Interest Security will not be entitled to an exemption from
or reduction of the 30% (or lower treaty rate) withholding tax rule. If the
payments are subject to United States withholding tax, they generally will be
taken into account for withholding tax purposes only when paid or distributed
(or when the Residual Interest Security is disposed of). The Treasury has
statutory authority, however, to promulgate regulations which would require
these amounts to be taken into account at an earlier time in order to prevent
the avoidance of tax.

     Under the REMIC Regulations, if a Residual Interest Security has tax
avoidance potential, a transfer of a Residual Interest Security to a foreign
investor will be disregarded for all federal tax purposes. A Residual Interest
Security has tax avoidance potential unless, at the time of the transfer, the
transferor reasonably expects that the REMIC will distribute to the transferee
residual interest holder amounts that will equal at least 30% of each excess
inclusion, and that these amounts will be distributed at or after the time at
which the excess inclusions accrue and not later than the calendar year
following the calendar year of accrual. If a foreign investor transfers a
Residual Interest Security to a United States person (that is, a person that is
not a foreign investor), and if the transfer has the effect of allowing the
transferor to avoid tax on accrued excess inclusions, then the transfer is
disregarded and the transferor continues to be treated as the owner of the
Residual Interest Security for purposes of the withholding tax provisions of the
Code.

     We refer you to "Taxation of Holders of Residual Interest
Securities--Excess Inclusions" for more detail.

     Subject to the discussion in the previous paragraph, any capital gain
realized on the sale, redemption, retirement or other taxable disposition of a
security by a foreign person will be exempt from United States federal income
and withholding tax, provided that (1) this gain is not effectively connected
with the conduct of a trade or business in the United States by the foreign
person and (2) in the case of an individual foreign person, the foreign person
is not present in the United States for 183 days or more in the taxable year.

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

     If a trust fund is intended to be a partnership for federal income tax
purposes the applicable agreements will provide that the nature of the income of
the trust fund will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations or the issuance of the certificates
will be structured as a private placement under an IRS safe harbor, so that the
trust fund will not be characterized as a publicly traded partnership taxable as
a corporation, and that no action will be taken that is inconsistent with the
treatment of the trust fund as a partnership (such as election to treat the
trust fund as a corporation for federal income tax purposes). If, however, the
trust fund has a single owner for federal income tax purposes, it will be
treated as a division of its owner and as such will be disregarded as an entity
separate from its owner for federal income tax purposes, assuming no election
will be made to treat the trust fund as a corporation for federal income tax
purposes.

     Certain entities classified as "taxable mortgage pools" are subject to
corporate level tax on their net income. A "taxable mortgage pool" is generally
defined as an entity that meets the following requirements:

          (1) the entity is not a REMIC or a FASIT;

          (2) substantially all of the assets of the entity are debt
     obligations, and more than 50 percent of these debt obligations consists of
     real estate mortgages (or interests in real estate mortgages);

          (3) the entity is the obligor under debt obligations with two or more
     maturities; and

          (4) payments on the debt obligations on which the entity is the
     obligor bear a relationship to the payments on the debt obligations which
     the entity holds as assets.

                                        69


     With respect to requirement (3), equity interests that have maturities that
correspond to maturity classes of debt may be treated as debt for purposes of
determining whether there are two or more maturities. If the trust fund were
treated as a taxable mortgage pool, it would be ineligible to file consolidated
returns with any other corporation and could be liable for corporate tax.
Treasury regulations do not provide for the recharacterization of equity as debt
for purposes of determining whether an entity has issued debt with two
maturities, except in the case of transactions structured to avoid the taxable
mortgage pool rules. Federal Tax Counsel will deliver its opinion for a trust
fund which is intended to be a partnership for federal income tax purposes, as
specified in the related prospectus supplement, generally to the effect that the
trust fund will not be a taxable mortgage pool. This opinion will be based on
the assumption that the terms of the agreements and related documents will be
complied with, and on Federal Tax Counsel's conclusion that either the number of
classes of debt obligations issued be the trust fund, or the nature of the
assets held by the trust fund will exempt the trust fund from treatment as a
taxable mortgage pool.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES ISSUED BY A PARTNERSHIP

     TREATMENT OF THE NOTES AS INDEBTEDNESS.  The trust fund will agree, and the
noteholders will agree by their purchase of notes, to treat the notes as debt
for federal income tax purposes. Except as otherwise provided in the related
prospectus supplement, Federal Tax Counsel will advise the seller that the notes
will be classified as debt for federal income tax purposes. Consequently,
holders of notes will be subject to taxation as described in "Taxation of Debt
Securities (Including Regular Interest Securities)" above for Debt Securities
which are not Regular Interest Securities.

     Debt Securities generally will be subject to the same rules of taxation as
Regular Interest Securities issued by a REMIC, as described above, except that:

          (1) income reportable on Debt Securities is not required to be
     reported under the accrual method unless the holder otherwise uses the
     accrual method;

          (2) the special rule treating a portion of the gain on sale or
     exchange of a Regular Interest Security as ordinary income is inapplicable
     to Debt Securities. See "-- FEDERAL INCOME TAX CONSEQUENCES -- Taxation of
     Debt Securities (including Regular Interest Securities) -- Sale or
     Exchange" above and

          (3) the character and timing of any Realized Losses may be governed by
     Code Section 165(g) relating to worthless securities rather than by Code
     Section 166 relating to bad debts if the Debt Securities are considered
     issued by a corporation. This could occur, for example, if the issuing
     trust were disregarded as separate from a single holder of the residual
     interest in the trust that was a corporation.

     POSSIBLE ALTERNATIVE TREATMENT OF THE NOTES.  If, contrary to the opinion
of Federal Tax Counsel, the IRS successfully asserted that one or more of the
notes did not represent debt for federal income tax purposes, the notes might be
treated as equity interests in the trust fund. If so treated, the trust fund
would likely be treated as a publicly traded partnership that would not be
taxable as a corporation because it would meet certain qualifying income tests.
Nonetheless, treatment of the notes as equity interests in such a publicly
traded partnership could have adverse tax consequences to certain holders. For
example, income to foreign investors generally would be subject to U.S. federal
income tax and U.S. federal income tax return filing and withholding
requirements, income to certain tax-exempt entities would be "unrelated business
taxable income," and individual holders might be subject to certain limitations
on their ability to deduct their share of the trust fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES ISSUED BY A PARTNERSHIP

     TREATMENT OF THE TRUST FUND AS A PARTNERSHIP.  In the case of a trust fund
intended to qualify as a partnership for federal income tax purposes, the trust
fund and the seller will agree, and the

                                        70


certificateholders will agree by their purchase of certificates, to treat the
trust fund as a partnership for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the partnership being the assets held by the trust fund, the partners
of the partnership being the certificateholders, and the notes, if any, being
debt of the partnership, or if there is a single certificateholder for federal
income tax purposes, to disregard the trust fund as an entity separate from the
certificateholder. However, the proper characterization of the arrangement
involving the certificates, the notes, the trust fund and the servicer is not
clear because there is no authority on transactions closely comparable to that
contemplated in this prospectus.

     A variety of alternative characterizations are possible. For example,
because the certificates have certain features characteristic of debt, the
certificates might be considered debt of the trust fund. Generally, provided the
certificates are issued at or close to face value, any characterization would
not result in materially adverse tax consequences to certificateholders as
compared to the consequences from treatment of the certificates as equity in a
partnership, described below. The following discussion assumes that the
certificates represent equity interests in a partnership. The following
discussion also assumes that all payments on the certificates are denominated in
U.S. dollars, none of the certificates have interest rates which would qualify
as contingent interest under the OID regulations, and that a series of
securities includes a single class of certificates. If these conditions are not
satisfied with respect to any given series of certificates, additional tax
considerations with respect to these certificates will be disclosed in the
applicable prospectus supplement.

     PARTNERSHIP TAXATION.  As a partnership, the trust fund will not be subject
to federal income tax. Rather, each certificateholder will be required to
separately take into account its allocated share of income, gains, losses,
deductions and credits of the trust fund. The trust fund's income will consist
primarily of interest and finance charges earned on the home equity loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of home equity loans. The trust
fund's deductions will consist primarily of interest and OID accruing with
respect to the notes, servicing and other fees, and losses or deductions upon
collection or disposition of home equity loans.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
trust agreement and related documents). The trust agreement will provide, in
general, that the certificateholders will be allocated taxable income of the
trust fund for each month equal to the sum of:

          (1) the interest that accrues on the certificates in accordance with
     their terms for that month, including interest accruing at the Pass-Through
     Rate for that month and interest on amounts previously due on the
     certificates but not yet distributed;

          (2) prepayment premium payable to the certificateholders for the
     applicable month; and

          (3) any other amounts of income payable to the certificateholders for
     the applicable month.

     All remaining taxable income of the trust fund will be allocated to the
seller. Based on the economic arrangement of the parties, this approach for
allocating trust fund income should be permissible under applicable Treasury
regulations, although no assurance can be given that the IRS would not require a
greater amount of income to be allocated to certificateholders. Moreover, even
under the foregoing method of allocation, certificateholders may be allocated
income equal to the entire Pass-Through Rate plus the other items described
above even though the trust fund might not have sufficient cash to make current
cash distributions of this amount. Thus, cash basis holders will in effect be
required to report income from the certificates on the accrual basis and
certificateholders may become liable for taxes on trust fund income even if they
have not received cash from the trust fund to pay these taxes. In addition,
because tax allocations and tax reporting will be done on a uniform basis for
all certificateholders but certificateholders may be purchasing certificates at
different times and at different prices, certificateholders may be required

                                        71


to report on their tax returns taxable income that is greater or less than the
amount reported to them by the trust fund.

     If a certificate is purchased at a discount or a premium to its stated
balance, the timing and character of income associated with such discount or
premium is uncertain. The rules that relate to the timing and character with
respect to discount and premium on a debt instrument do not apply to equity
interests in a partnership. If notes are also issued, all of the taxable income
allocated to a certificateholder that is a pension, profit sharing or employee
benefit plan or other tax-exempt entity (including an individual retirement
account) will constitute "unrelated business taxable income" generally taxable
to such a holder under the Code.

     An individual taxpayer's share of expenses of the trust fund (including
fees to the servicer but not interest expense) would be miscellaneous itemized
deductions. These deductions might be disallowed to the individual in whole or
in part and might result in the holder being taxed on an amount of income that
exceeds the amount of cash actually distributed to the holder over the life of
the trust fund.

     The trust fund intends to make all tax calculations relating to income and
allocations to certificateholders on an aggregate basis. If the IRS were to
require that these calculations be made separately for each home equity loan,
the trust fund might be required to incur additional expense but it is believed
that there would not be a material adverse effect on certificateholders.

     DISCOUNT AND PREMIUM.  It is believed that the home equity loans will not
have been issued with OID and, therefore, the trust should not have OID income.
However, the purchase price paid by the trust fund for the home equity loans may
be greater or less than the remaining principal balance of the home equity loans
at the time of purchase. If so, the home equity loan will have been acquired at
a premium or discount, as the case may be. (As indicated above, the trust fund
will make this calculation on an aggregate basis, but might be required to
recompute it on a home equity loan by home equity loan basis.)

     If the trust fund acquires the home equity loans at a market discount or
premium, the trust fund will elect to include this discount in income currently
as it accrues over the life of the home equity loans or to offset the premium
against interest income on the home equity loans. As indicated above, a portion
of the market discount income or premium deduction may be allocated to
certificateholders.

     SECTION 708 TERMINATION.  Under Section 708 of the Code, the trust fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital and profits interests in the trust fund are sold or exchanged within
a 12-month period. If a termination occurs, the trust fund will be considered to
distribute its assets to the partners, who would then be treated as
recontributing those assets to the trust fund as a new partnership. The trust
fund will not comply with certain technical requirements that might apply when a
constructive termination occurs. As a result, the 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 trust fund might not be able to
comply due to lack of data.

     DISPOSITION OF CERTIFICATES.  Generally, capital gain or loss will be
recognized on a sale of certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the certificates sold.
A certificateholder's tax basis in a certificate will generally equal the
holder's cost increased by the holder's share of trust fund income (includible
in income) and decreased by any distributions received with respect to the
related certificate. In addition, both the tax basis in the certificates and the
amount realized on a sale of a certificate would include the holder's share of
the notes and other liabilities of the trust fund. A holder acquiring
certificates at different prices may be required to maintain a single aggregate
adjusted tax basis in those certificates, and, upon sale or other disposition of
some of the certificates, allocate a portion of the aggregate tax basis to the
certificates sold (rather than maintaining a separate tax basis in each
certificate for purposes of computing gain or loss on a sale of that
certificate).

     Any gain on the sale of a certificate attributable to the holder's share of
unrecognized accrued market discount on the home equity loans would generally be
treated as ordinary income to the holder and would
                                        72


give rise to special tax reporting requirements. The trust fund does not expect
to have any other assets that would give rise to special reporting requirements.
Thus, to avoid those special reporting requirements, the trust fund will elect
to include market discount in income as it accrues.

     If a certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the certificates that exceeds the aggregate
cash distributions with respect to those certificates, this excess will
generally give rise to a capital loss upon the retirement of the certificates.

     Losses on the sale of a certificate in excess of a threshold amount (which
may require inclusion of other losses) could trigger the requirement to disclose
the loss by filing an IRS Form 8886 and investors should discuss the need to
file such form with their tax advisors.

     ALLOCATIONS BETWEEN SELLERS AND TRANSFEREES.  In general, the trust fund's
taxable income and losses will be determined monthly and the tax items for a
particular calendar month will be apportioned among the certificateholders in
proportion to the principal amount of certificates owned by them as of the close
of the last day of the applicable month. As a result, a holder purchasing
certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

     The use of a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the trust fund might be reallocated among the certificateholders. The trust
fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.

     SECTION 754 ELECTION.  In the event that a certificateholder sells its
certificates at a profit (loss), the purchasing certificateholder will have a
higher (lower) basis in the certificates than the selling certificateholder had.
The tax basis of the trust fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the trust fund were to file an election under
Section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the trust fund currently does not
intend to make an election. As a result, certificateholders might be allocated a
greater or lesser amount of trust fund income than would be appropriate based on
their own purchase price for certificates.

     ADMINISTRATIVE MATTERS.  The trustee is required to keep or have kept
complete and accurate books of the trust fund. These books will be maintained
for financial reporting and tax purposes on an accrual basis and the fiscal year
of the trust fund will be the calendar year. The trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
trust fund and will report each certificateholder's allocable share of items of
trust fund income and expense to holders and the IRS on Schedule K-1. The trust
fund will provide the Schedule K-1 information to nominees that fail to provide
the trust fund with the information statement described below and these nominees
will be required to forward the information to the beneficial owners of the
certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all the inconsistencies.

     Under Section 6031 of the Code, any person that holds certificates as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement containing certain information on the nominee, the beneficial
owners and the certificates so held. This information includes (1) the name,
address and taxpayer identification number of the nominee and (2) as to each
beneficial owner:

     - the name, address and identification number of the relevant person;

     - whether this 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

                                        73


     - certain information on certificates that were held, bought or sold on
       behalf of this person throughout the year.

     In addition, brokers and financial institutions that hold certificates
through a nominee are required to furnish directly to the trust fund information
as to themselves and their ownership of certificates. A clearing agency
registered under Section 17A of the Securities Exchange Act of 1934 is not
required to furnish any information statement to the trust fund. The information
referred to above for any calendar year must be furnished to the trust fund on
or before the following January 31. Nominees, brokers and financial institutions
that fail to provide the trust fund with the information described above may be
subject to penalties.

     The seller will be designated as the tax matters partner in the related
trust agreement and, as such, will be responsible for representing the
certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the trust fund by the appropriate taxing authorities
could result in an adjustment of the returns of the certificateholders, and,
under certain circumstances, a certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the trust fund. An
adjustment could also result in an audit of a certificateholder's returns and
adjustments of items not related to the income and losses of the trust fund.

     TAX CONSEQUENCES TO FOREIGN CERTIFICATEHOLDERS.  It is not clear whether
the trust fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to foreign
investors because there is no clear authority dealing with that issue under
facts substantially similar to those described in this prospectus. Although it
is not expected that the trust fund would be engaged in a trade or business in
the United States for these purposes, the trust fund will withhold as if it were
so engaged in order to protect the trust fund from possible adverse consequences
of a failure to withhold. The trust fund expects to withhold pursuant to Section
1446 of the Code on the portion of its taxable income that is allocable to
certificateholders that are foreign investors, as if the income were effectively
connected to a U.S. trade or business, at the maximum rate applicable to
corporations for foreign holders that are taxable as corporations and at the
maximum rate applicable to individuals for all other foreign holders. Subsequent
adoption of Treasury regulations or the issuance of other administrative
pronouncements may require the trust fund to change its withholding procedures.

     Each certificateholder that is a foreign investor might be required to file
a U.S. individual or corporate income tax return (including, in the case of a
corporation, the branch profits tax) on its share of the trust fund's income. A
foreign holder generally would be entitled to file with the IRS a claim for
refund with respect to taxes withheld by the trust fund taking the position that
no taxes were due because the trust fund was not engaged in a U.S. trade or
business. However, interest payments made (or accrued) to a certificateholder
who is a foreign investor generally will be considered guaranteed payments to
the extent the payments are determined without regard to the income of the trust
fund. If these interest payments are properly characterized as guaranteed
payments (absent a reduction pursuant to an applicable treaty),
certificateholders should expect to be subject to United States federal income
tax and withholding tax at a rate of 30%, unless reduced or eliminated pursuant
to an applicable treaty. In this case, a foreign investor would only be entitled
to claim a refund for that portion of the taxes, if any, in excess of the taxes
that should be withheld with respect to the guaranteed payments.

     BACKUP WITHHOLDING.  Distributions made on the certificates and proceeds
from the sale of the certificates will be subject to a "backup" withholding tax
if, in general, the certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code and, if necessary, adequately demonstrates
this status.

                                        74


                             STATE TAX CONSEQUENCES

     In addition to the federal income tax consequences described in "FEDERAL
INCOME TAX CONSEQUENCES," potential investors should consider the state and
local income tax consequences of the acquisition, ownership and disposition of
the securities. State and local income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe any
aspect of the income tax laws of any state or locality. Therefore, potential
investors should consult their own tax advisors with respect to the various
state and local tax consequences of an investment in the securities.

                              ERISA CONSIDERATIONS

GENERAL

     A fiduciary of a pension, profit-sharing, retirement or other employee
benefit plan subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA") should consider the fiduciary standards under
ERISA in the context of the plan's particular circumstances before authorizing
an investment of a portion of such plan's assets in the securities. Accordingly,
pursuant to Section 404 of ERISA, such fiduciary should consider among other
factors (i) whether the investment is for the exclusive benefit of plan
participants and their beneficiaries; (ii) whether the investment satisfies the
applicable diversification requirements; (iii) whether the investment is in
accordance with the documents and instruments governing the plan; and (iv)
whether the investment is prudent, considering the nature of the investment.
Fiduciaries of plans also should consider ERISA's prohibition on improper
delegation of control over, or responsibility for, plan assets.

     In addition, employee benefit plans or other retirement arrangements
subject to ERISA, as well as individual retirement accounts, certain types of
Keogh plans not subject to ERISA but subject to Section 4975 of the Code, or any
entity (including insurance company separate or general accounts) whose
underlying assets include plan assets by reason of such plans, arrangements or
accounts investing in the entity (each, a "Plan"), are prohibited from engaging
in a broad range of transactions involving Plan assets and persons having
certain specified relationships to a Plan ("parties in interest" and
"disqualified persons"). Such transactions are treated as "prohibited
transactions" under Section 406 of ERISA and excise taxes and/or other penalties
are imposed upon such persons under ERISA and/or Section 4975 of the Code unless
an exemption applies. The underwriters of the securities, each master servicer
or other servicer, any credit enhancer, the trustee, the indenture trustee and
certain of their affiliates might be considered "parties in interest" or
"disqualified persons" with respect to a Plan. If so, the acquisition, holding
or disposition of securities by or on behalf of such Plan could be considered to
give rise to a "prohibited transaction" within the meaning of ERISA and the Code
unless a statutory, regulatory or administrative exception or exemption is
available.

ERISA CONSIDERATIONS RELATING TO CERTIFICATES

     Plan Assets.  In 29 C.F.R sec.2510.3-101 (the "Plan Assets Regulation"),
the U.S. Department of Labor ("DOL") has defined what constitutes "plan assets"
for purposes of ERISA and Section 4975 of the Code. The Plan Assets Regulation
provide that if a Plan makes an investment in an "equity interest" in an entity,
an undivided portion of the assets of the entity will be considered the assets
of such Plan unless certain exceptions set forth in such Regulation applies. The
certificates offered hereby (the "Certificates") will be deemed an equity
interest for purposes of the Plan Assets Regulation, and the seller can give no
assurance that the Certificates will qualify for any of the exceptions under the
Plan Assets Regulation. As a result, (i) a Plan may be deemed to have acquired
an interest in the assets of the trust fund and not merely an interest in the
Certificates, (ii) the fiduciary investment standards of ERISA could apply to
such assets and (iii) transactions occurring in the course of managing,
operating and servicing the

                                        75


trust fund and its assets might constitute prohibited transactions, unless a
statutory, regulatory or administrative exemption applies.

UNDERWRITER EXEMPTION

     The DOL has issued to each of a number of underwriters of mortgage and
asset-backed securities individual prohibited transaction exemptions each of
which was amended by Prohibited Transaction Exemption 97-34 ("PTE 97-34"), was
further amended by Prohibited Transaction Exemption 2000-58 ("PTE 2000-58") and
was most recently amended pursuant to Prohibited Transaction Exemption 2002-41
("PTE 2002-41") (collectively, the "Exemption"), which is applicable to
Certificates which meet its requirements whenever one of such underwriters or
their affiliates is the sole underwriter, the manager or co-manager of an
underwriting syndicate or the selling or placement agent for the offering of the
Certificates. The Exemption generally exempts certain transactions from the
application of certain of the prohibited transaction provisions of ERISA and the
Code provided that the conditions set forth in the Exemption are satisfied.
These transactions include (1) the servicing, managing and operation of
investment trusts holding fixed (generally non-revolving) pools of enumerated
categories of assets which include: single-family, mixed-use and multi-family
residential mortgage loans, home equity loans or receivables and (2) the
purchase, sale and holding of securities which represent beneficial ownership
interests in the assets of such trusts.

     General Conditions of Exemption.  Included among the general conditions
which must be satisfied for a transaction involving the purchase, sale and
holding of the Certificates to be eligible for relief under the Exemption are:

     - First, the acquisition of Certificates by Plans must be on terms that are
       at least as favorable to the Plan as they would be in an arm's-length
       transaction with an unrelated party.

     - Second, the loans held by the trust fund must be fully secured (other
       than one-to-four family residential mortgage loans and home equity loans
       or receivables backing certain types of Certificates, as described
       below). (Mortgage loans, home equity loans, obligations and receivables
       will be collectively referred to herein as "loans.")

     - Third, the Certificates may be subordinated, provided they are issued in
       "designated transactions" (as described below) and are backed by
       fully-secured loans.

     - Fourth, the Certificates at the time of acquisition by the Plan must
       generally be rated in one of the four highest generic rating categories
       by Standard & Poor's, a division of The McGraw-Hill Companies, Inc.,
       Moody's Investors Services, Inc. or Fitch Ratings (each, a "Rating
       Agency").

     - Fifth, the trustee and the indenture trustee generally cannot be
       affiliates of any other member of the "Restricted Group" other than an
       underwriter. The Restricted Group consists of (i) any underwriter as
       defined in the Exemption, (ii) the seller, (iii) the master servicer,
       (iv) each servicer, (v) the insurer, (vi) the counterparty of any
       "interest swap" (as described below) held as an asset of the trust fund
       and (vii) any obligor with respect to loans constituting more than 5% of
       the aggregate unamortized principal balance of the loans held in the
       trust fund as of the date of initial issuance of the Certificates.

     - Sixth, the sum of all payments made to, and retained by, such
       underwriters must represent not more than reasonable compensation for
       underwriting the Certificates; the sum of all payments made to, and
       retained by, the seller pursuant to the assignment of the loans to the
       related trust fund must represent not more than the fair market value of
       such loans; and the sum of all payments made to, and retained by, the
       master servicer and any other servicer must represent not more than
       reasonable compensation for such person's services under the related
       agreement and reimbursement of such person's reasonable expenses in
       connection therewith.

                                        76


     - Seventh, (i) the investment pool must consist only of assets of the type
       enumerated in the Exemption and which have been included in other
       investment pools; (ii) securities evidencing interests in such other
       investment pools must generally have been rated in one of the four
       highest generic rating categories by one of the Rating Agencies for at
       least one year prior to a Plan's acquisition of Certificates; and (iii)
       securities evidencing interests in such other investment pools must have
       been purchased by investors other than Plans for at least one year prior
       to a Plan's acquisition of Certificates.

     - Finally, the investing Plan must be an accredited investor as defined in
       Rule 501(a)(1) of Regulation D of the SEC under the Securities Act of
       1933, as amended. The seller assumes that only Plans which are accredited
       investors under the federal securities laws will be permitted to purchase
       the Certificates.

     Types of Trust Funds.  Under the Exemption, permitted trust funds to
include owner-trusts, as well as grantor trusts, REMICs and FASITs. Owner-trusts
are subject to certain restrictions in their governing documents to ensure that
their assets may not be reached by the creditors of the seller in the event of
bankruptcy or other insolvency and must provide certain legal opinions.

     Designated Transactions.  In the case where the Certificates are backed by
trust fund assets which are residential, home equity, manufactured housing,
multi-family or commercial loans which are described and defined in the
Exemption as designated transactions ("Designated Transactions"), the Exemption
permits the Certificates issued by the trust fund in such transactions to be
rated in one of the highest four generic rating categories by a Rating Agency
and/or to be subordinated. The assets in the trust funds will be considered
Designated Transactions for purposes of the Exemption unless otherwise specified
in the related prospectus supplement. In addition, one subset of Designated
Transactions, residential (one- to-four family) and home equity loans, may be
less than fully secured, provided that (a) the rights and interests evidenced by
Certificates issued in such Designated Transactions are not subordinated to the
rights and interests evidenced by securities of the same trust fund; (b) such
Certificates acquired by the Plan have received a rating from a Rating Agency at
the time of such acquisition that is in one of the two highest generic rating
categories; and (c) any loan included in the corpus or assets of the trust fund
is secured by collateral whose fair market value on the closing date of the
Designated Transactions is at least equal to 80% of the sum of: (i) the
outstanding principal balance due under the loan which is held by the trust fund
and (ii) the outstanding principal balance(s) of any other loan(s) of higher
priority (whether or not held by the trust fund) which are secured by the same
collateral.

     Insurance Company General Accounts.  In the event that Certificates do not
meet the requirements of the Exemption solely because they are subordinate
Certificates or fail to meet a minimum rating requirement under the Exemption,
certain Plans may be eligible to purchase Certificates pursuant to Section III
of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60") which permits
insurance company general accounts as defined in PTCE 95-60 to purchase such
Certificates if they otherwise meet all of the other requirements of the
Exemption.

     Permitted Assets.  The exemption permits an interest-rate swap to be an
asset of a trust fund which issues Certificates acquired by Plans in an initial
offering or in the secondary market and clarifies the requirements regarding
yield supplement agreements. If such certificates are purchased by a qualified
plan investor, an interest-rate swap (or if purchased by or on behalf of the
trust fund) an interest-rate cap contract (collectively, a "Swap" or "Swap
Agreement") is a permitted trust fund asset if it: (a) is an "eligible Swap;"
(b) is with an "eligible swap counterparty;" (c) meets certain additional
specific conditions which depend on whether the Swap is a "ratings dependent
Swap" or a "non-ratings dependent Swap"; and (d) permits the trust fund to make
termination payments to the Swap counterparty (other than currently scheduled
payments) solely from excess spread or amounts otherwise payable to the servicer
or seller.

     An "eligible Swap" is one which: (a) is denominated in U.S. dollars; (b)
pursuant to which the trust fund pays or receives, on or immediately prior to
the respective payment or distribution date for the class
                                        77


of Certificates to which the Swap relates, a fixed rate of interest or a
floating rate of interest based on a publicly available index (e.g., LIBOR or
the U.S. Federal Reserve's Cost of Funds Index (COFI)), with the trust fund
receiving such payments on at least a quarterly basis and obligated to make
separate payments no more frequently than the counterparty, with all
simultaneous payments being netted ("Allowable Interest Rate"); (c) has a
notional amount that does not exceed either: (i) the principal balance of the
class of Certificates to which the Swap relates, or (ii) the portion of the
principal balance of such class represented by obligations ("Allowable Notional
Amount"); (d) is not leveraged (i.e., payments are based on the applicable
notional amount, the day count fractions, the fixed or floating rates permitted
above, and the difference between the products thereof, calculated on a
one-to-one ratio and not on a multiplier of such difference) ("Leveraged"); (e)
has a final termination date that is either the earlier of the date on which the
issuer terminates or the related class of Certificates are fully repaid; and (f)
does not incorporate any provision which could cause a unilateral alteration in
the interest rate requirements described above or the prohibition against
leveraging.

     An "eligible swap counterparty" means a bank or other financial institution
which has a rating at the date of issuance of the Certificates, which is in one
of the three highest long-term credit rating categories or one of the two
highest short-term credit rating categories, utilized by at least one of the
Rating Agencies rating the Certificates; provided that if a swap counterparty is
relying on its short-term rating to establish such eligibility, such
counterparty must either have a long-term rating in one of the three highest
long-term rating categories or not have a long-term rating from the applicable
Rating Agency and provided further that if the class of certificates with which
the swap is associated has a final maturity date of more than one year from the
date of issuance of such certificates, and such swap is a ratings dependent swap
such counterparty is required by the terms of the swap agreement to establish
any collateralization or other arrangement satisfactory to the Rating Agencies
in the event of a ratings downgrade of the swap counterparty.

     A "qualified plan investor" is a Plan or Plans on whose behalf the decision
to buy such class of Certificates is made by an independent fiduciary qualified
to understand the Swap transaction and the effect the Swap would have on the
rating of the Certificates, and such fiduciary is either: (a) a "qualified
professional asset manager" under Prohibited Transaction Class Exemption
("PTCE") 84-14 (see below), (b) an "in-house asset manager" under 96-23 PTCE
96-23 (see below) or (c) has total assets (both, Plan and non-Plan) under
management of at least $100 million at the time the Certificates are acquired by
the Plan.

     In "ratings dependent Swaps" (where the rating of a class of Certificates
is dependent on the terms and conditions of the Swap and the rating of the
counterparty), the Swap Agreement must provide that if the credit rating of the
counterparty is withdrawn or reduced by any Rating Agency below a level
specified by the Rating Agency, the servicer must, within the period specified
under the Swap Agreement: (a) obtain a replacement Swap Agreement with an
eligible counterparty which is acceptable to the Rating Agency and the terms of
which are substantially the same as the current Swap Agreement (at which time
the earlier Swap Agreement must terminate); or (b) cause the Swap counterparty
to establish any collateralization or other arrangement satisfactory to the
Rating Agency such that the then current rating by the Rating Agency of the
particular class of Certificates will not be withdrawn or reduced (and the terms
of the Swap Agreement must specifically obligate the counterparty to perform
these duties for any class of Certificates with a term of more than one year).
In the event that the servicer fails to meet these obligations, Plans that hold
Certificates must be notified in the immediately following periodic report which
is provided to certificateholders but in no event later than the end of the
second month beginning after the date of such failure. Sixty days after the
receipt of such report, the exemptive relief provided under the Exemption will
prospectively cease to be applicable to any class of Certificates held by a Plan
which involves such ratings dependent Swap.

     "Non-ratings dependent Swaps" (those where the rating of the Certificates
does not depend on the terms and conditions of the Swap) are subject to the
following conditions. If the credit rating of the counterparty is withdrawn or
reduced below the lowest level permitted above, the servicer will, within a
                                        78


specified period after such rating withdrawal or reduction: (a) obtain a
replacement Swap Agreement with an eligible counterparty, the terms of which are
substantially the same as the current Swap Agreement (at which time the earlier
Swap Agreement must terminate); (b) cause the counterparty to post collateral
with the trust fund in an amount equal to all payments owed by the counterparty
if the Swap transaction were terminated; or (c) terminate the Swap Agreement in
accordance with its terms.

     An "eligible yield supplement agreement" is any yield supplement agreement
or similar arrangement (or if purchased by or on behalf of the trust fund an
interest rate cap contract) to supplement the interest rates otherwise payable
on obligations held by the trust fund ("EYS Agreement"). If the EYS Agreement
has a notional principal amount and/or is written on an International Swaps and
Derivatives Association, Inc. (ISDA) form, the EYS Agreement may only be held as
an asset of the trust fund with respect to Certificates purchased by Plans if it
meets the following conditions: (a) it is denominated in U.S. dollars; (b) it
pays an Allowable Interest Rate; (c) it is not Leveraged; (d) it does not allow
any of these three preceding requirements to be unilaterally altered without the
consent of the trustee; (e) it is entered into between the trust fund and an
eligible counterparty; and (f) it has an Allowable Notional Amount.

     Pre-Funding Accounts.  The Exemption extends exemptive relief to
Certificates issued in transactions using pre-funding accounts whereby a portion
of the loans backing the Certificates are transferred to the trust fund within a
specified period following the closing date ("DOL Pre-Funding Period") instead
of requiring that all such loans be either identified or transferred on or
before the closing date. The relief is effective provided the pre-funding
arrangements satisfy a number of conditions.

     Revolving Pool Features.  The Exemption only covers Certificates backed by
"fixed" pools of loans which require that all the loans must be transferred to
the trust fund or identified at closing (or transferred within the DOL
Pre-Funding Period, if pre-funding is used). Accordingly, Certificates issued by
trust funds which feature revolving pools of assets will not be eligible for a
purchase by Plans. However, securities which are notes backed by revolving pools
of assets may be eligible for purchase by Plans pursuant to certain other
prohibited transaction exemptions. See discussion below in "ERISA Considerations
Relating to Notes."

     Limitations on Scope of the Exemption.  If the general conditions of the
Exemption are satisfied, the Exemption may provide an exemption from the
restrictions imposed by ERISA and the Code in connection with the initial
acquisition, transfer or holding, and the acquisition or disposition in the
secondary market, of the Certificates by Plans. However, no exemption is
provided from certain restrictions of ERISA for the acquisition or holding of a
Certificates on behalf of an "Excluded Plan" by any person who is a fiduciary
with respect to the assets of such Excluded Plan. For those purposes, an
Excluded Plan is a Plan sponsored by any member of the Restricted Group. In
addition, the Exemption provides relief to fiduciaries of plans, other than
Excluded Plans, from certain self-dealing and conflict of interest prohibited
transactions if the following requirements are met; each Plan's investment in
each class of Certificates does not exceed 25% of the outstanding Certificates
in the class; after the Plan's acquisition of the Certificates, no more than 25%
of the assets over which the fiduciary has investment authority are invested in
Certificates of a trust fund containing assets which are sold or serviced by the
same entity; in the case of initial issuance (but not secondary market
transactions), at least 50% of each class of Certificates in which Plans have
invested, and at least 50% of the aggregate interests in the trust fund, are
acquired by persons independent of the Restricted Group, and no plan's fiduciary
(or any affiliate of such fiduciary) is an obligor with respect to more than 5%
of the fair market value of the obligations contained in the investment pool.

ERISA CONSIDERATIONS RELATING TO NOTES

     Under the Plan Asset Regulations, the assets of the trust fund would be
treated as "plan assets" of a Plan for the purposes of ERISA and the Code only
if the Plan acquires an "equity interest" in the trust fund and none of the
exceptions contained in the Plan Asset Regulations is applicable. An equity
interest is defined under the Plan Asset Regulations as an interest other than
an instrument which is treated as

                                        79


indebtedness under applicable local law and which has no substantial equity
features. Assuming that the notes offered hereby (the "Notes") are treated as
indebtedness without substantial equity features for purposes of the Plan Asset
Regulations, then such Notes will be eligible for purchase by Plans. However,
without regard to whether the Notes are treated as an "equity interest" for such
purposes, the acquisition or holding of Notes by or on behalf of a Plan could be
considered to give rise to a prohibited transaction if the trust fund or any of
its affiliates is or becomes a party in interest or disqualified person with
respect to such Plan, or in the event that a Note is purchased in the secondary
market and such purchase constitutes a sale or exchange between a Plan and a
party in interest or disqualified person with respect to such Plan. There can be
no assurance that the trust fund or any of its affiliates will not be or become
a party in interest or a disqualified person with respect to a Plan that
acquires Notes.

     The Exemption permits trust funds which are grantor trusts, owner-trusts,
REMICs or FASITs to issue Notes, as well as Certificates, provided a legal
opinion is received to the effect that the noteholders have a perfected security
interest in the trust fund's assets. The exemptive relief provided under the
Exemption for any prohibited transactions which could be caused as a result of
the operation, management or servicing of the trust fund and its assets would
not be necessary with respect to Notes with no substantial equity features which
are issued as obligations of the trust fund. However, the Exemption would
provide prohibited transaction exemptive relief for the acquisition, holding or
transfer of Notes between a Plan and a party in interest, provided that the same
conditions of the Exemption described above relating to Certificates are met
with respect to the Notes. The same limitations of such exemptive relief
relating to acquisitions of Certificates by fiduciaries with respect to Excluded
Plans would also be applicable to the Notes as described herein in "Limitations
on Scope of the Exemption."

     In the event that the Exemption is not applicable to the Notes, one or more
other prohibited transactions exemptions may be available to Plans purchasing or
transferring the Notes depending in part upon the type of Plan fiduciary making
the decision to acquire the Notes and the circumstances under which such
decision is made. These exemptions include, but are not limited to, Prohibited
Transaction Class Exemption ("PTCE") 90-1 (regarding investments by insurance
company pooled separate accounts), PTCE 91-38 (regarding investments by bank
collective investments funds), PTCE 84-14 (regarding transactions effected by
"qualified professional asset managers"), PTCE 95-60 (regarding investments by
insurance company general accounts) and PTCE 96-23 (regarding transactions
effected by "in-house asset managers") (collectively, the "Investor-Based
Exemptions"). However, even if the conditions specified in these Investor-Based
Exemptions are met, the scope of the relief provided under such Exemptions might
or might not cover all acts which might be construed as prohibited transactions.

     EACH PROSPECTUS SUPPLEMENT WILL CONTAIN INFORMATION CONCERNING
CONSIDERATIONS RELATING TO ERISA AND THE CODE THAT ARE APPLICABLE TO THE RELATED
SECURITIES. BEFORE PURCHASING SECURITIES IN RELIANCE ON THE EXEMPTION, THE
INVESTOR-BASED EXEMPTIONS OR ANY OTHER EXEMPTION, A FIDUCIARY OF A PLAN SHOULD
ITSELF CONFIRM THAT REQUIREMENTS SET FORTH IN SUCH EXEMPTION WOULD BE SATISFIED.

     ANY PLAN INVESTOR WHO PROPOSES TO USE "PLAN ASSETS" OF ANY PLAN TO PURCHASE
SECURITIES OF ANY SERIES OR CLASS SHOULD CONSULT WITH ITS COUNSEL WITH RESPECT
TO THE POTENTIAL CONSEQUENCES UNDER ERISA AND SECTION 4975 OF THE CODE OF THE
ACQUISITION AND OWNERSHIP OF SUCH SECURITIES.

     Employee benefit plans that are governmental plans (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to the requirements of ERISA or Code Section 4975. However, they
may elect to be qualified under Section 401(a) of the Code and exempt from
taxation under Section 501(a) of the Code and would then be subject to the
prohibited transaction rules set forth in Section 503 of the Code. In addition,
governmental plans may be subject to federal, state and local laws which are to
a material extent similar to the provisions of ERISA or Code Section 4975. A
fiduciary of any such plan should make its own determination as to the propriety
of an investment in securities under applicable fiduciary or other investment
standards and the need for the availability of any exemptive relief under any
such similar law.

                                        80


                                LEGAL INVESTMENT

     The securities will not constitute "mortgage-related securities" within the
meaning of the Secondary Mortgage Market Enhancement Act of 1984 unless the
related prospectus supplement specifies that the securities will constitute
"mortgage related securities." Accordingly, investors whose investment authority
is subject to legal restrictions should consult their own legal advisors to
determine whether and the extent to which the securities constitute legal
investments for them.

                              PLAN OF DISTRIBUTION

     The securities offered hereby and by the related prospectus supplements
will be offered in series through one or more of the methods described in the
paragraph below. The prospectus supplement prepared for each series will
describe the method of offering being utilized for that series and will state
the net proceeds to the depositor from the sale.

     The depositor intends that securities will be offered through the following
methods from time to time and that offerings may be made concurrently through
more than one of these methods or that an offering of the securities of a
particular series may be made through a combination of two or more of these
methods. These methods are as follows:

        (1)  by negotiated firm commitment or best efforts underwriting and
             public re-offering by underwriters;

        (2)  by placements by the depositor with institutional investors through
             dealers; and

        (3)  by direct placements by the depositor with institutional investors.

     If underwriters are used in a sale of any securities, other than in
connection with an underwriting on a best efforts basis, the securities will be
acquired by the underwriters for their own account and may be resold from time
to time in one or more transactions, including negotiated transactions, at fixed
public offering prices or at varying prices to be determined at the time of sale
or at the time of commitment therefor. The managing underwriter or underwriters
with respect to the offer and sale of the securities of a particular series will
be set forth on the cover of the prospectus supplement relating to the series
and the members of the underwriting syndicate, if any, will be named in the
prospectus supplement.

     In connection with the sale of the securities offered, underwriters may
receive compensation from the depositor or from purchasers of such securities in
the form of discounts, concessions or commissions. Underwriters and dealers
participating in the distribution of the securities may be deemed to be
underwriters in connection with the securities, and any discounts or commissions
received by them from the depositor and any profit on the resale of offered
securities by them may be deemed to be underwriting discounts and commissions,
under the Securities Act of 1933, as amended.

     It is anticipated that the underwriting agreement pertaining to the sale of
offered securities of any series will provide that the obligations of the
underwriters will be subject to conditions precedent, that the underwriters will
be obligated to purchase all the securities if any are purchased, other than in
connection with an underwriting on a best efforts basis, and that, in limited
circumstances, the depositor will indemnify the several underwriters and the
underwriters will indemnify the depositor against certain civil liabilities,
including liabilities under the Securities Act of 1933 or will contribute to
payments required to be made in respect thereof.

     The prospectus supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of the offering
and any agreements to be entered into between the depositor and purchasers of
offered securities of the series.

     The depositor anticipates that the securities offered hereby will be sold
primarily to institutional investors or sophisticated non-institutional
investors. Purchasers of offered securities, including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be underwriters
within
                                        81


the meaning of the Securities Act of 1933 in connection with reoffers and
resales by them of the offered securities. Holders of offered securities should
consult with their legal advisors in this regard prior to any reoffer or resale.

                                 LEGAL MATTERS

     Unless otherwise specified in the related prospectus supplement, certain
legal matters in connection with the securities will be passed upon for the
seller by McKee Nelson LLP, New York, New York.

                      WHERE YOU CAN FIND MORE INFORMATION

     The depositor has filed with the Securities and Exchange Commission a
registration statement under the Securities Act of 1933, as amended, with
respect to the securities. This prospectus, which forms a part of the
registration statement, and the prospectus supplement relating to each series of
securities contain summaries of the material terms of the documents referred to
in the prospectus supplement and this prospectus, but do not contain all of the
information set forth in the registration statement pursuant to the rules and
regulations of the SEC. For further information, we refer investors to the
registration statement and the related exhibits. The registration statement and
exhibits can be inspected and copied at prescribed rates at the public reference
facilities maintained by the SEC at its Public Reference Section, 450 Fifth
Street, N.W., Washington, D.C. 20549, and at its Regional Offices located as
follows, Midwest Regional Office, 500 West Madison Street, Chicago, Illinois
60661; and Northeast Regional Office, 233 Broadway, New York, New York 10279.
The SEC maintains an internet web site that contains reports, proxy and
information statements and other information regarding the registrants that file
electronically with the SEC, including the depositor. The address of the
internet web site is (http://www.sec.gov).

     Each trust fund will be required to file certain reports with the SEC
pursuant to the requirements of the Securities Exchange Act of 1934, as amended.
The depositor and the seller may cause each trust fund to suspend filing reports
if and when these reports are no longer required under the Exchange Act.

     No person has been authorized to give any information or to make any
representations other than those contained in this prospectus and any prospectus
supplement. Investors should not rely on any information or representations not
contained in this prospectus or any prospectus supplement. This prospectus and
any prospectus supplement do not constitute an offer to sell or a solicitation
of an offer to buy any securities other than the securities offered under this
prospectus and the applicable prospectus supplement and are not an offer of the
securities to any person in any state or other jurisdiction in which an offer
would be unlawful. The delivery of this prospectus does not imply that
information contained in the prospectus is correct as of any time subsequent to
its date.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents filed with the SEC by or on behalf of the trust fund referred
to in the accompanying prospectus supplement pursuant to Section 13(a), 13(c),
14 or 15(d) of the Securities Exchange Act of 1934 after the date of this
prospectus and prior to the termination of any offering of the securities issued
by the trust fund will be deemed to be incorporated by reference in this
prospectus and to be a part of this prospectus from the date of the filing of
the documents. Any statement contained in a document incorporated or deemed to
be incorporated by reference in this prospectus should be deemed to be modified
or superseded for all purposes of this prospectus to the extent that a statement
contained in this prospectus (or in the accompanying prospectus supplement) or
in any other subsequently filed document which also is or is deemed to be
incorporated by reference modifies or replaces the statement. Any statement
modified or superseded in this manner should not be deemed, except as modified
or superseded, to constitute a part of this prospectus.

                                        82


     The trustee on behalf of any trust fund will provide without charge to each
person to whom this prospectus is delivered, on written or oral request, a copy
of any or all of the documents referred to above that have been or may be
incorporated by reference in this prospectus (not including exhibits to the
information that is incorporated by reference unless these exhibits are
specifically incorporated by reference into the information incorporated in this
prospectus). Requests should be directed to the corporate trust office of the
trustee specified in the related prospectus supplement.

                                        83


                                  $600,000,000
                                 (APPROXIMATE)

                      CENTEX HOME EQUITY LOAN TRUST 2003-A

                               [CENTEX HOME LOGO]

                            CENTEX HOME EQUITY LOAN
                    ASSET-BACKED CERTIFICATES, SERIES 2003-A

                        CENTEX HOME EQUITY COMPANY, LLC
                           as Originator and Servicer

                               CHEC FUNDING, LLC
                                  as Depositor

                        --------------------------------
                             PROSPECTUS SUPPLEMENT
                        --------------------------------

                             RBS GREENWICH CAPITAL
                         BANC OF AMERICA SECURITIES LLC
                           CREDIT SUISSE FIRST BOSTON
                              SALOMON SMITH BARNEY

                                 March 5, 2003