As filed with the Securities and Exchange Commission on September 30,October 31,
2003                                                                ===========
                                                  Registration No. 333-   109298

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
             -------------------------------------------------------

                                 Amendment No. 1
                                   to FORM S-3

                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933
             -------------------------------------------------------

                 WACHOVIA ASSET SECURITIZATION ISSUANCE, INC.LLC
                                               =========     ===
             (Exact name of registrant as specified in its charter)

                                 North Carolina
         (State or other jurisdiction of incorporation or organization)
                                   56-1967773
                     (I.R.S. employer identification number)
                               One Wachovia Center

                        301 South College Street, Suite D

                         Charlotte, North Carolina 28288
                                 (704) 383-5374
   (Address, including zip code, and telephone number, including area code, of
                   registrant's principle executive offices)
                                Robert J. Perret
                                 Vice President
                               One Wachovia Center
                            301 South College Street
                         Charlotte, North Carolina 28288
                                 (704) 374-4868
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

                                   Copies to:


                                                                            
         David K. Tinkler, Esq.                  Jordan M. Schwartz, Esq.              Katharine I. Crost, Esq.
          Wachovia Corporation              Cadwalader, Wickersham & Taft LLP     Orrick, Herrington & Sutcliffe LLP
        301 South College Street                     100 Maiden Lane                       666 Fifth Avenue
    Charlotte, North Carolina 28288              New York, New York 10038              New York, New York 10103



         Approximate  date of commencement of proposed sale to the public:  From
time to time after this  Registration  Statement becomes effective as determined
by market conditions.

         If any of the  securities  being  registered  on  this  Form  are to be
offered pursuant to dividend or interest  reinvestment  plans,  please check the
following box. |_|

         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box. |X|

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  Registration  Statement  number  of the  earlier
effective Registration Statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  Registration   Statement  number  of  the  earlier  effective  Registration
Statement for the same offering. |_|

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. |_|

                         CALCULATION OF REGISTRATION FEE



===================================== ===================== ======================= ======================== =====================
                                                                                                 
Title of Securities to be Registered        Amount to be         Proposed Maximum         Proposed Maximum            Amount of

                                        Registered(1)(2)(3)     Aggregate Price Per      Aggregate Offering      Registration Fee(5)
                                                     ======                                                                      ===
                                                                         Unit(24)                 Price(24)

- -------------------------------------- -------------------- ------------------------ ------------------------ ---------------------
 Mortgage Asset-Backed Pass-Through

 Certificates and Asset-Backed Notes   $1,000,00015,300,000,000            100%     $1,000,00015,300,000,000]     $80.901,237,770
                                                 ==============                               ===============           =========

        (Issuable in Series)
===================================== ===================== ======================= ======================== =====================



(1) This Registration  Statement  registers an indeterminate  amount of Mortgage
Asset-Backed  Pass-Through  Certificates and  Asset-Backed  Notes that are to be
offered and sold in market-making  activities by Wachovia Capital Markets,  LLC,
an affiliate of the Registrant.


(2) With  respect to any Asset  Backed  Securities  issued with  original  issue
discount,  the amount to be registered is calculated based on the initial public
offering  price  thereof.   (3)  With  respect  to  any  Asset  Back  Securities
denominated by foreign  currency,  the amount to be registered  shall be the U.S
dollar
     equivalent thereof based on the prevailing exchange rate at the time such
     ===========================================================================
     Asset Backed Securities is first offered.
     ===========================================================================
(4)  Estimated solely for the purpose of calculating the registration fee..
=====                                                                     =
(5) $80.90  of which  was paid in  connection  with the  initial  filing of this
================================================================================
Registration  Statement.  In  addition,  a filing  fee of
==========================================================
     $1,234,363.94  was  paid  with  Registration  Statement  No.  333-97457  in
     connection  with   $13,416,999,439  of  unissued  Asset  Backed  Securities
     registered     by    Wachovia     Asset     Securitization,     Inc.,    as
     predecessor-in-interest  to the Registrant,  under  Registration  Statement
     333-97457,  initially  filed on July 31, 2002,  and is being offset against
     the total filing fee due for this Registration  Statement  pursuant to Rule
     457(p) of the General  Rules and  Regulation  under the  Securities  Act of
     1933, as amended.




                                                             -------------------
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.






                                Explanatory Note

         This Registration  Statement includes (i) the basic prospectus relating
to Mortgage Asset-Backed  Pass-Through Certificates and Asset-Backed Notes, (ii)
an illustrative form of prospectus supplement for use in an offering of Mortgage
Asset-Backed   Pass-Through   Certificates   representing  beneficial  ownership
interests in a trust fund  consisting  primarily of mortgage  loans and (iii) an
illustrative   form  of  prospectus   supplement  for  use  in  an  offering  of
Asset-Backed Notes representing  beneficial  ownership interests in a trust fund
consisting primarily of home equity revolving lines of credit.








         SUBJECT TO COMPLETION DATED AUGUST 27, 2002NOVEMBER [__], 2003
                                                    ===================

PROSPECTUS

                 WACHOVIA ASSET SECURITIZATION ISSUANCE, INC.LLC
                                               ========      ===

                                    Depositor

                       Mortgage Pass-Through Certificates
                              Mortgage-Backed Notes
                              (Issuable in Series)

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


You should  carefully  consider  the risk  factors  beginning on page 11 of this
prospectus.

The  securities  of  any  series  will  not  be  insured  or  guaranteed  by any
governmental agency or instrumentality  other than as expressly described in the
prospectus supplement for that series.

The  securities of each series will  represent  interests in, or will  represent
debt obligations of, the related trust only and will not represent  interests in
or obligations of any other entity.

This  prospectus may be used to offer and sell any series of securities  only if
accompanied by the prospectus supplement for that series.

The  securities of each series are not deposits or other  obligations  of a bank
and are not insured by the FDIC.

Each Trust--

o    will issue a series of asset-backed certificates or asset-backed notes that
     will consist of one or more classes; and

o    may own--

     o    a pool or pools of single family and/or  multifamily  mortgage  loans,
          which may include sub-prime  mortgage loans, and are secured by either
          first or junior liens on one- to four-family residential properties or
          primarily   residential   properties   consisting   of  five  or  more
          residential  dwelling  units  and which may  include  limited  retail,
          office or other commercial space;

     o    a pool or pools of home  improvement  installment  sales  contracts or
          installment loans that are unsecured;

     o    a pool or pools of manufactured  housing  installment  sales contracts
          and installment  loan agreements  secured by a security  interest in a
          new or used  manufactured  home, and if indicated in the  accompanying
          prospectus supplement, by real property; and

     o    other  assets  described  in  this  prospectus  and  the  accompanying
          prospectus supplement.

Each Series of Securities--

o    will  represent  ownership  interest in the related trust or will represent
     debt obligations of the related trust;

o    may be  entitled  to one or more  of the  other  types  of  credit  support
     described in this prospectus; and

o    will be paid only from the assets of the related trust.


Neither the SEC nor any state securities  commission has approved the securities
or determined that this prospectus is accurate or complete.  Any  representation
to the contrary is a criminal offense.


                                      ,200

- --------------------------------------------------------------------------------
The  information  in this  prospectus  is not complete  and may be changed.  The
Depositor may not sell these securities  until the registration  statement filed
with the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these  securities  and is not  soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.
- --------------------------------------------------------------------------------


                                                                          , 2002


                                     , 2003








                                TABLE OF CONTENTS



IMPORTANT NOTICE ABOUT INFORMATION PRESENTED
IN THIS PROSPECTUS AND THE ACCOMPANYING
 PROSPECTUS SUPPLEMENT..............................6
SUMMARY OF PROSPECTUS...............................7
RISK FACTORS.......................................12
   Risks Associated with the Securities............12
   Risks Associated with the Assets................15
   Violations  of Federal  Laws or State
    Laws May  Adversely  Affect  Ability to
    Collect on Loans or Result in Losses...........19
   Market Values of  Manufactured  Homes
    May  Increase  the Risk of Loss................20
    Risk of Loss May Be Greater  on
    Unsecured Home  Improvement  Loans.............20
    Risks of Loss  May  Increase  Due to
    Defective Security Interest and Effects
    of Certain Other Legal Aspects of the
    Contracts......................................20
DESCRIPTION OF THE TRUST FUNDS.....................21
   Assets..........................................21
   Mortgage Loans..................................23
    General........................................23
    Loan-to-Value Ratio............................24
    Mortgage Loan Information in Prospectus
     Supplements...................................24
    Payment Provisions of the Mortgage Loans.......25
    Revolving Credit Line Loans....................26

   Unsecured Home Improvement Loans..............2627
                                                   ==
    Unsecured Home Improvement Loan
    Information in Prospectus Supplements........2627
                                                   ==
   Contracts.......................................28

    General........................................28
    Contract Information in Prospectus Supplements.28
    Payment Provisions of the Contracts............29
   Pre-Funding Account.............................29
   Accounts........................................30
   Credit Support..................................30
   Cash Flow Agreements............................30
USE OF PROCEEDS....................................31
YIELD CONSIDERATIONS...............................31

   General.........................................31
   Pass-Through Rate and Interest Rate.............31
   Timing of Payment of Interest.................3132
                                                   ==
   Payments of Principal; Prepayments..............32
   Prepayments--Maturity and Weighted Average Life.33
   Other Factors Affecting Weighted Average Life.3435
                                                   ==
       Type of Asset.............................3435
                                                   ==
       Termination.................................36
       Defaults..................................3637
                                                   ==
       Foreclosures................................37
       Refinancing.................................37
       Due-on-Sale Clauses.........................37

THE DEPOSITOR......................................38
DESCRIPTION OF THE SECURITIES......................39

   General.........................................39
   Distributions...................................40
   Available Distribution Amount...................40
   Distributions of Interest on the Securities...4142
                                                   ==
   Distributions of Principal of the Securities..4243
                                                   ==
   Categories of Classes of Securities.............43
   Components......................................49
   Distributions on the Securities of
    Prepayment Premiums............................49
   Allocation of Losses and Shortfalls.............49
   Advances in Respect of Delinquencies............49
   Reports to Securityholders......................50
   Termination; Optional Purchase of Mortgage Loans52
   Optional Purchases..............................53
   Definitive Form.................................53
   Book-Entry Registration and Form................54

DESCRIPTION OF THE AGREEMENTS......................59
   Agreements Applicable to a Series...............59
       REMIC Securities, FASIT Securities,
        Grantor Trust Securities...................59
       Securities That Are Partnership Interests
        for Tax Purposes and Notes.................59


                                       3




   Material Terms of the Pooling and Servicing
    Agreements and Underlying Servicing Agreements.59
       General.....................................59
       Assignment of Assets; Repurchases...........60
       Representations and Warranties; Repurchases.62
       Collection Account and Related Accounts.....64
       Realization Upon Defaulted Assets...........69
       Hazard Insurance Policies...................71
       Contracts...................................72
       Fidelity Bonds and Errors and
        Omissions Insurance........................73
       Due-on-Sale Provisions......................73
       Retained Interest; Servicing Compensation
        and Payment of Expenses....................73
       Evidence as to Compliance...................74
       Certain Matters Regarding Servicers, the
        Master Servicer and the Depositor..........75
       Special Servicers...........................76
       Events of Default under the Agreements......76
       Rights Upon Event of Default under
        the Agreements.............................77
       Amendment...................................78
       The Trustee.................................79
       Duties of the Trustee.......................79
       Certain Matters Regarding the Trustee.......79
       Resignation and Removal of the Trustee......80

   Material Terms of the Indenture.................80
       General.....................................80
       Events of Default...........................81
       Discharge of Indenture......................83
       Indenture Trustee's Annual Report...........83
       The Indenture Trustee.....................8384
                                                   ==
DESCRIPTION OF CREDIT SUPPORT......................84
   General.........................................84
   Subordinate Securities..........................85
   Cross-Support Provisions........................85
   Limited Guarantee...............................85
   Financial Guaranty Insurance Policy or
    Surety Bond..................................8586
                                                   ==
   Letter of Credit..............................8586
                                                   ==
   Pool Insurance Policies.......................8586
                                                   ==
   Special Hazard Insurance Policies...............86
   Mortgagor Bankruptcy Bond.......................86
   Reserve Funds...................................86
   Overcollateralization...........................87
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..........8788
                                                   ==
   General.......................................8788
                                                   ==
   Types of Mortgage Instruments...................88
   Interest in Real Property.....................8889
                                                   ==
   Cooperative Loans...............................89
   Land Sale Contracts.............................90
   Foreclosure.....................................91

       General.....................................91
       Judicial Foreclosure........................91

       Equitable Limitations on Enforceability
        of Certain Provisions....................9192
                                                   ==
       Non-Judicial Foreclosure/Power of Sale......92
       Public Sale...............................9293
                                                   ==
       Rights of Redemption......................9394
                                                   ==
       Cooperative Loans...........................94
   Junior Mortgages..............................9596
                                                   ==
   Rights of Redemption............................96
   Anti-Deficiency Legislation, the Bankruptcy
    Code and Other Limitations on Lenders........9697
                                                   ==
   Enforceability of Certain Provisions..........9998
                                                   ==
   Environmental Considerations.................10099
                                                   ==
   Due-on-Sale Clauses.........................102101
                                                  ===
   Prepayment Charges..........................103102
                                                  ===
   Subordinate Financing..........................103
   Applicability of Usury Laws....................103
   Alternative Mortgage Instruments...............104
   Homeowners Protection Act of 1998..............105
   Texas Home Equity Loans........................105
   Soldiers' and Sailors' Civil Relief Act of
    1940 and Similar Laws......................105106
                                                  ===
   Forfeitures in Drug, RICO and Money
    Laundering Violations.........................106
CERTAIN LEGAL ASPECTS OF THE CONTRACTS.........106107
                                                  ===
   General.....................................106107
                                                  ===

                                       4


   Security Interests in the Manufactured Homes...107
   Enforcement of Security Interests in
    Manufactured Homes............................109
   Soldiers' and Sailors' Civil Relief Act of 1940
    and Similar Laws..............................110
   Consumer Protection Laws.......................110
   Transfers of Manufactured Homes; Enforceability
    of Due-on-Sale Clauses........................110
   Applicability of Usury Laws.................110111
                                                  ===

FEDERAL INCOME TAX CONSEQUENCES...................112
   General........................................112
       Taxable Mortgage Pools.....................113
   REMICS.........................................113

       Classification of REMICs...................113
       Characterization of Investments in REMIC
        Securities................................116
       Tiered REMIC Structures....................117
       Taxation of Owners of Regular Securities...117
       Election to Treat All Interest Under the
        Constant Yield Method.....................124
       Taxation of Owners of Residual Securities..126
       Taxes That May Be Imposed on the REMIC
        Pool...................................135136
                                                  ===
       Taxation of Certain Foreign Investors......138

   Grantor Trust Funds............................141
       Classification of Grantor Trust Funds......141
   Standard Securities............................141
       General....................................141
       Tax Status.................................142
       Premium and Discount.......................143
       Recharacterization of Servicing Fees.......144

   Stripped Securities............................145
       General....................................145
       Status of Stripped Securities...........146147
                                                  ===
       Taxation of Stripped Securities............147
       Reporting Requirements and Backup
        Withholding...............................149
       Taxation of Certain Foreign Investors...149150
                                                  ===
   Partnership Trust Funds.....................149150
                                                  ===
       Classification of Partnership Trust
        Funds..................................149150
                                                   ===

       Characterization of Investments in
        Partnership Securities and Debt
         Securities...............................150
       Taxation of Debt Securityholders...........150

       Taxation of Owners of Partnership
        Securities.............................150151
                                                  ===
   Recent Tax Law Changes156Error! Bookmark not defined.
                            ============================
STATE AND OTHER TAX CONSEQUENCES..................157
ERISA CONSIDERATIONS..............................157
LEGAL INVESTMENT..................................163
METHODS OF DISTRIBUTION...........................164
LEGAL MATTERS.....................................166
FINANCIAL INFORMATION.............................166
RATINGS...........................................166
WHERE YOU CAN FIND MORE INFORMATION...............166
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE.167
INDEX OF SIGNIFICANT DEFINITIONS..................168



                                       5


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

     Information  is  provided  to you  about  the  securities  in two  separate
documents that  progressively  provide more detail:  (a) this prospectus,  which
provides general information, some of which may not apply to a particular series
of  securities,  including  your  series,  and (b) the  accompanying  prospectus
supplement, which will describe the specific terms of your series of securities,
including:

     o    the principal balances and/or interest rates of each class;

     o    the timing and priority of interest and principal payments;

     o    statistical and other information about the mortgage loans;

     o    information  about credit  enhancement,  if any, for each class;

     o    the ratings for each class; and

     o    the method for selling the securities.

     If the  terms of a  particular  series  of  securities  vary  between  this
prospectus and the accompanying  prospectus  supplement,  you should rely on the
information in the accompanying prospectus supplement.

     You should rely only on the information provided in this prospectus and the
accompanying  prospectus  supplement  including the information  incorporated by
reference. No one has been authorized to provide you with different information.
The  securities  are not  being  offered  in any  state  where  the offer is not
permitted.  The depositor does not claim the accuracy of the information in this
prospectus or the accompanying  prospectus  supplement as of any date other than
the dates stated on their respective covers.


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

     You can find a listing of the pages  where  capitalized  terms used in this
prospectus  are defined  under the caption  "Index of  Significant  Definitions"
beginning on page 167168 in this prospectus.

     The  depositor's  principal  executive  office is located  at One  Wachovia
Center,  301 South  College  Street,  Charlotte,  NC 28288  and the  depositor's
telephone number is (704) 374-2702.383-4634.
                                   =========



                                       6



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

                             SUMMARY OF PROSPECTUS

     This summary  highlights  selected  information from this document and does
not  contain  all of the  information  that you need to  consider  in  making an
investment  decision.  Please read this entire  prospectus and the  accompanying
prospectus  supplement  carefully to understand  all of the terms of a series of
certificates.


     This summary provides an overview of certain  calculations,  cash flows and
other information to aid your  understanding of the terms of the certificates or
                                                                              ==
notes and is qualified by the full description of these calculations, cash flows
=====
and otherthis information in the prospectus and the prospectus supplement.
         ====



RELEVANT PARTIES FOR EACH SERIES OF SECURITIES


Title of Securities


Mortgage  pass-through  certificates  and  mortgage-backed  notes  issuable isin
series.                                                                       ==


Depositor


Wachovia  Asset  Securitization  Issuance,  Inc.LLC,  an  wholly-owned  indirect
                                 ========       ===
subsidiary  of Wachovia  Corporation.  The depositor is an affiliate of Wachovia
Securities, IncCapital Markets, LLC.
               ====================


Issuer

With respect to each series of certificates  and/or notes,  the trust fund to be
formed  pursuant to either a pooling and servicing  agreement or a deposit trust
agreement.

Servicer

The entity or entities named as servicer in the related prospectus supplement. A
servicer may be an affiliate of the depositor.

Master Servicer

The  entity,  if  any,  named  as  master  servicer  in the  related  prospectus
supplement that will perform certain  administration,  calculation and reporting
functions with respect to the trust fund and will  supervise the servicers.  The
master servicer may be an affiliate of the depositor.

Trustee / Indenture Trustee

The entity  named as  trustee or  indenture  trustee in the  related  prospectus
supplement.

RELEVANT DATES

Cut-off Date

The date specified in the related prospectus supplement.

Closing Date

The date when the  certificates  and/or notes of any series are initially issued
as specified in the related prospectus supplement.

Distribution Date

The  monthly,  quarterly  or  other  periodic  date  specified  in  the  related
prospectus  supplement  on which  distributions  will be made to  holders of the
certificates and/or notes.

Statistical Calculation Date

The calendar day, if applicable, specified in the related prospectus supplement.

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

                                       7


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

DESCRIPTION OF SECURITIES

     Each  series of  certificates  will be  issued  pursuant  to a pooling  and
servicing  agreement  and  will  include  one or more  classes  representing  an
ownership  interest in a  segregated  pool of  mortgage  loans,  unsecured  home
improvement loans and/or  manufactured  housing  installment sales contracts and
other assets of the trust fund. If a series of securities  includes notes,  such
notes will represent debt  obligations of the related trust fund formed pursuant
to a deposit trust agreement and will be secured by the assets of the trust fund
pursuant to an indenture.  A class of securities will be entitled, to the extent
of  funds  available,  to  one  of  the  following:

     o    principal and interest distributions;

     o    principal distributions, with no interest distributions;

     o    interest distributions, with no principal distributions; or

     o    such other distributions as are described in the applicable prospectus
          supplement.

     See "Description of the Securities" in this prospectus.

Interest Distributions

     With  respect  to each  series of  securities,  interest  on each  class of
securities (other than a class of securities entitled to receive only principal)
will accrue during each period  specified in the prospectus  supplement and will
be  distributed  to the holders of the  related  classes of  securities  on each
distribution  date in accordance with the particular terms of each such class of
securities.  The terms of each such class of securities will be described in the
related prospectus supplement.

     See  "Description  of  the  Securities--Distributions  of  Interest  on the
Securities" in this prospectus.

Principal Distributions

     With respect to each series of securities,  principal  payments  (including
prepayments) on the related  mortgage loans,  unsecured home  improvement  loans
and/or  manufactured  housing installment sales contracts will be distributed to
holders of the related  securities  or  otherwise  applied as  described  in the
related  prospectus  supplement  on each  distribution  date.  Distributions  in
reduction of principal balance will be allocated among the classes of securities
of a series in the manner specified in the applicable prospectus supplement.

     See  "Description  of  the  Securities--Distribution  of  Principal  on the
Securities" in this prospectus.

Denominations

     Each  class  of  securities  of a  series  will be  issued  in the  minimum
denominations set forth in the related prospectus supplement.

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

                                       8


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

Registration of the Securities

     The securities will be issued either:

     o    in book-entry form initially held through DTC in the United States, or
          Clearstream Banking or the Euroclear System, in Europe; or

     o    in fully registered, certificated form.

     See "Description of the Securities--General" and "--Book-Entry Registration
and Definitive Securities" in this prospectus.

ASSETS OF THE TRUST

     The trust  related to each  series  will  consist  primarily  of any of the
following assets:
o a segregated pool of single family and/or  multifamily  mortgage loans,  which
may include  sub-prime  mortgage  loans; o home  improvement  installment  sales
contracts  or  installment  loans that are  unsecured;  o  manufactured  housing
installment sales contracts and installment loan agreements; and o certain other
property.

     You should refer to the  applicable  prospectus  supplement for the precise
characteristics  or expected  characteristics of the assets and a description of
the other property, if any, included in a particular trust.

     See "Description of the Trust Funds" in this prospectus.

OPTIONAL TERMINATION OF THE TRUST

     The related  prospectus  supplement may provide that the party specified in
the related prospectus supplement may

     o  repurchase  all of the assets in the trust fund and thereby  cause early
     retirement  of the  securities  under the  circumstances  and in the manner
     specified in the related prospectus supplement and

          o  repurchase  a portion of such assets to retire  specified  class or
     classes of securities under the  circumstances  and in the manner specified
     in the related prospectus supplement.

     See "Description of the Securities--Termination" in this prospectus.

     The yield on each class of  securities  of a series  will be  affected  by,
among other things, the rate of payment of principal (including  prepayments) on
the assets in the related trust and the timing of receipt of such payments.

     See "Yield Considerations" in this prospectus.

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

                                       9


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

PREFUNDING ACCOUNT

     The related prospectus  supplement may provide that the depositor deposit a
specified amount in a pre-funding account on the date the securities are issued.
In this case,  the  deposited  funds may only be used to acquire the  additional
assets  for the trust  during a set period  after the  initial  issuance  of the
securities.  Any amounts  remaining in the account at the end of the period will
be  distributed  as a  prepayment  of  principal  to the  holders of the related
securities.

    See "Description of the Trust Funds--Prefunding Account" in this prospectus.

CREDIT ENHANCEMENT

     If so specified in the applicable prospectus supplement,  the securities of
any  series,  or any one or more  classes of a series,  may be  entitled  to the
benefits of other types of credit enhancement, including but not limited to:

    o  letter of credit                   o  financial guaranty insurance policy

    o  special hazard insurance policy    o  mortgage pool insurance policy

    o  reserve fund                       o  spread account

    o  cash collateral account            o  overcollateralization

     Credit  support may also be provided by  subordination.  Any credit support
will be described in detail in the applicable prospectus supplement.

     See "Description of Credit Support" in this prospectus.

RATINGS OF SECURITIES

     The  securities  of  any  series  will  not be  offered  pursuant  to  this
prospectus and a prospectus  supplement unless each offered security is rated in
one of the four highest rating categories by at least one nationally  recognized
statistical  rating agency.

     o    A security  rating is not a  recommendation  to buy,  sell or hold the
          securities  on any series and is subject to revision or  withdrawal at
          any time by the assigning rating agency.

     o    Ratings do not address credit risk and do not represent any assessment
          of the likelihood or rate of principal prepayments.

     See "Risk Factors--Risks  Associated with the Securities--Ratings  Assigned
to the Securities Will Have Limitations" and "Ratings" in this prospectus.

TAX STATUS OF THE SECURITIES

     The securities of each series offered will be either:

     o    regular interests and residual  interests in a trust fund treated as a
          REMIC; o interests in a trust fund treated as a grantor trust;

     o    interests in a trust fund treated as a partnership;

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

                                       10


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

     o    debt obligations secured by assets of a trust fund; or

     o    regular  interest or ownership  interests in a trust fund treated as a
          FASIT.

     For additional  information see "Federal Income Tax  Consequences"  in this
prospectus  and  "Certain  Material  Federal  Income  Tax  Consequences"  in the
prospectus supplement.

ERISA CONSIDERATIONS

     If you  are a  fiduciary  of any  employee  benefit  plan  or  arrangement,
including an individual retirement account,  subject to fiduciary responsibility
or prohibited  transaction provisions of ERISA, you should carefully review with
your legal  advisors  whether the purchase or holding of  securities  could give
rise to a transaction  that is prohibited  or not  otherwise  permissible  under
ERISA or other comparable rules or regulations.

     For additional  information see "ERISA  Considerations"  in this prospectus
and in the prospectus supplement.

LEGAL INVESTMENT

     The  applicable  prospectus  supplement  will specify  whether the class or
classes of securities offered will constitute  "mortgage related securities" for
purposes of the Secondary  Mortgage Market  Enhancement Act of 1984, as amended.
If your investment authority is subject to legal restrictions you should consult
your own legal advisors to determine  whether and to what extent such securities
constitute a legal investment for you.

     For additional information see "Legal Investment" in this prospectus and in
the prospectus supplement.

MATERIAL RISKS

     You are  urged  to  read  "Risk  Factors"  in  this  prospectus  and in the
prospectus  supplement for a discussion of the material risks associated with an
investment in the securities.

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


                                       11


                                  RISK FACTORS

     You  should  consider,   among  other  things,  the  following  factors  in
connection with the purchase of securities.

Risks Associated with the Securities

     Securities  May Not be Liquid.  The  liquidity  of your  securities  may be
limited. You should consider that:

     o    a secondary  market for the  securities of any series may not develop,
          or if it does, it may not provide you with liquidity of investment, or
          it may not continue for the life of the securities of any series;

     o    issuance of any of the securities of any series in book-entry form may
          reduce the  liquidity  of such  securities  in the  secondary  trading
          market because investors may not be willing to purchase securities for
          which they cannot obtain physical certificates or notes; and

     o    unless  specified  in  the  applicable  prospectus   supplement,   the
          securities will not be listed on any securities exchange.

     The  Depositor,  the Master  Servicer,  the  Servicer,  the Trustee and, if
applicable,  the Certificate  Administrator  Will Have Limited  Obligations.  No
class of  securities  of any series will be an interest in or  obligation of the
depositor,  the master  servicer,  the servicer,  the trustee,  the  certificate
administrator  (if  applicable)  or any of their  affiliates.  Unless  otherwise
provided in the related prospectus supplement, the only obligations with respect
to any of the  securities or the related  assets will be:

     o    the servicer's and master servicer's  servicing  obligations under the
          applicable agreement; and

     o    the  obligation  of the party making  representations  and  warranties
          regarding the assets of a trust,  the seller of the assets of a trust,
          either  directly  or  indirectly,  to the  depositor  or other  entity
          specified  in  the  related  prospectus  supplement  to  purchase,  or
          substitute  a  substantially  similar  asset for any asset as to which
          there   is   defective   documentation   or  a   breach   of   certain
          representations and warranties made with respect to such asset.

     Unless otherwise provided in the prospectus supplement,  the securities and
the  underlying  assets will not be  guaranteed  or insured by any  governmental
agency  or  instrumentality,  or by the  depositor,  the  master  servicer,  the
servicer, the trustee or any of their affiliates.

     Credit Enhancement is Limited in Amount and Coverage.  With respect to each
series of securities,  credit  enhancement may be provided in limited amounts to
cover certain types of losses on the underlying assets.  Credit enhancement will
be  provided  in one or  more  of the  forms  referred  to in  this  prospectus,
including,  but not limited to:  subordination of other classes of securities of
the same series; a letter of credit; a financial  guaranty  insurance  policy; a
mortgage pool insurance  policy;  a special hazard  insurance  policy; a reserve
fund;  a spread

                                       12


account; a cash collateral  account;  or other type of credit  enhancement.  See
"Description of Credit Support" in this prospectus.

     Regardless of the form of credit enhancement provided:

     o    the  amount of  coverage  will be  limited in amount and in most cases
          will be subject to periodic reduction in accordance with a schedule or
          formula;

     o    may provide only very limited  coverage as to certain types of losses,
          and may provide no coverage as to certain types of losses; and

     o    all  or a  portion  of  the  credit  enhancement  for  any  series  of
          securities  may be permitted to be reduced,  terminated or substituted
          for, if each applicable  rating agency indicates that the then-current
          ratings will not be adversely affected.

     Rate of Prepayment on Assets May Adversely  Affect Average Lives and Yields
on the  Securities.  The yield on the  securities  of each series will depend in
part on the rate of  principal  payment  on the assets  (including  prepayments,
liquidations due to defaults and asset repurchases). Such yield may be adversely
affected, depending upon whether a particular security is purchased at a premium
or a discount,  by a higher or lower than anticipated rate of prepayments on the
related assets.  In particular:

     o    the  yield  on  principal-only  or  interest-only  securities  will be
          extremely  sensitive to the rate of prepayments on the related assets;
          and

     o    the yield on certain  classes of  securities  may be  relatively  more
          sensitive to the rate of  prepayments  of specified  assets than other
          classes of securities.

     The rate of  prepayments  on assets is  influenced  by a number of factors,
including: o the prevailing mortgage market interest rates; o local and national
economic conditions;  o homeowner mobility; and o the ability of the borrower to
obtain financing.

     In addition,  your yield may be adversely  affected by interest  shortfalls
which may result from the timing of the receipt of prepayments  or  liquidations
to the  extent  that such  interest  shortfalls  are not  covered  by  aggregate
servicing  fees or  other  mechanisms  specified  in the  applicable  prospectus
supplement.  Your yield also will be adversely  affected if losses on the assets
in the related  trust are  allocated  to your  securities  and may be  adversely
affected to the extent of unadvanced  delinquencies on the assets in the related
trust. Classes of securities  identified in the applicable prospectus supplement
as  subordinated  certificates  or  notes  are more  likely  to be  affected  by
delinquencies and losses than other classes of securities.

     See "Yield Considerations" in this prospectus.


                                       13


     Ratings  Assigned  to the  Securities  Will Have  Limitations.  The ratings
assigned to your securities will not:

     o    assess the likelihood  that  principal  prepayments  (including  those
          caused by defaults) on the related  assets will be made, the degree to
          which the rate of such  prepayments  might differ from that originally
          anticipated  or  the  likelihood  of  early  optional  termination  or
          redemption of the series of securities; and

     o    address the possibility that prepayments at higher or lower rates than
          anticipated  by an investor  may cause such  investor to  experience a
          lower than anticipated yield or that an investor purchasing a security
          at a significant  premium might fail to recoup its initial  investment
          under certain prepayment scenarios.

     In  addition,  the ratings of any series of  securities  by any  applicable
rating agency may be lowered  following the initial  issuance of the securities.
The lowering of a rating on a series or class of securities may adversely affect
the market value of such  securities and the liquidity of such  securities.  The
depositor or any of its affiliates  will not have any obligation to maintain any
rating of any series of securities.

     Book-Entry  Securities May Experience Certain Problems.  Since transactions
in the  classes  of  securities  of a Series  issued in  book-entry  form can be
effected  only  through  DTC,   Clearstream   Banking,   the  Euroclear  System,
participating organizations, indirect participants and certain banks:

     o    you may experience delays in your receipts of payments of interest and
          principal; and

     o    your ability to pledge such  securities to persons or entities that do
          not  participate  in the DTC,  Clearstream  Banking  or the  Euroclear
          System may be limited due to the lack of a physical certificate.

     See "Description of the Securities--Book-Entry  Registration and Definitive
Securities" in this prospectus.

     Risk of Loss May Be  Greater  on  Subordinated  Securities.  The  rights of
holders of subordinated  securities will be subordinate:

     o    to the rights of the servicer  and any master  servicer (to the extent
          of their  servicing  fees,  including any unpaid  servicing  fees with
          respect to one or more prior due periods,  and its  reimbursement  for
          certain unreimbursed advances and unreimbursed  liquidation expenses);
          and

     o    the  holders  of senior  securities  to the  extent  described  in the
          related prospectus supplement.

     As a result of the  foregoing,  investors must be prepared to bear the risk
that they may be subject to delays in payment and may not recover  their initial
investments in the subordinated securities.  See "Description of Credit Support"
in this prospectus.


                                       14


     The yields on the subordinated securities may be extremely sensitive to the
loss experience of the related assets and the timing of any such losses.  If the
actual rate and amount of losses  experienced  by the assets exceed the rate and
amount of such  losses  assumed by an  investor,  the yield to  maturity  on the
subordinated securities may be lower than anticipated.

Risks Associated with the Assets

     Mortgage  Loans Secured by Multifamily  Properties  May Experience  Greater
Rates of Delinquency and Foreclosure.  The ability of a borrower to repay a loan
secured by an  income-producing  property typically is dependent  primarily upon
the  successful  operation of such  property  rather than upon the  existence of
independent   income  or  assets  of  the  borrower;   thus,  the  value  of  an
income-producing  property  typically is directly  related to the net  operating
income derived from such property.  If the net operating  income of the property
is reduced (for example, if rental or occupancy rates decline or real estate tax
rates or other operating expenses increase), the borrower's ability to repay the
loan may be impaired. In addition, the concentration of default, foreclosure and
loss risk for a pool of mortgage loans secured by multifamily  properties may be
greater than for a pool of mortgage loans secured by single family properties of
comparable aggregate unpaid principal balance because the pool of mortgage loans
secured by  multifamily  properties is likely to consist of a smaller  number of
higher balance loans.

     General  Economic  Conditions  Affect  Mortgage Loan  Performance.  General
economic conditions have an impact on the ability of borrowers to repay mortgage
loans.  Loss of  earnings,  illness  and other  similar  factors  may lead to an
increase in delinquencies and bankruptcy  filings by borrowers.  In the event of
personal bankruptcy of a borrower under a mortgage loan, it is possible that the
holders of the related  securities  could experience a loss with respect to such
mortgagor's  mortgage  loan. In  conjunction  with a mortgagor's  bankruptcy,  a
bankruptcy court may suspend or reduce the payments of principal and interest to
be paid with respect to such mortgage loan, thus delaying the amount received by
the  holders of the  related  securities  with  respect to such  mortgage  loan.
Moreover,  if a bankruptcy court prevents the transfer of the related  mortgaged
property to the related trust,  any remaining  balance on such mortgage loan may
not be recoverable.

     Real  Estate  Market  Conditions  Affect  Mortgage  Loan  Performance.   An
investment  in the  securities  which are secured by or  represent  interests in
mortgage loans may be affected by, among other things,  a decline in real estate
values.  There is no assurance that the values of the mortgaged  properties will
remain  at the  levels  existing  on the  dates of  origination  of the  related
mortgage loans.

     If the residential real estate market should  experience an overall decline
in property  values such that the  outstanding  balances of the  mortgage  loans
contained in a particular  trust and any  secondary  financing on the  mortgaged
properties,  become  equal  to or  greater  than  the  value  of  the  mortgaged
properties,  delinquencies,  foreclosures  and losses could be higher than those
now generally experienced in the mortgage lending industry.

     Geographic  Concentration  May  Increase  Rates  of Loss  and  Delinquency.
Certain  geographic  regions  of the  United  States  from  time  to  time  will
experience  weaker  regional  economic  conditions  and  housing  markets,  and,
consequently,  will  experience  higher rates of

                                       15


loss and  delinquency  on assets  generally.  Any  concentration  of the  assets
relating  to any  series  of  securities  in  such a  region  may  present  risk
considerations in addition to those generally  present for similar  asset-backed
securities without such concentration.

     See "The Mortgage  Pool" in the related  prospectus  supplement for further
information regarding the geographic  concentration of the assets underlying the
securities of any series.

     Risk of Loss May Be  Greater  on  Junior  Mortgage  Loans.  Certain  of the
mortgage loans underlying the securities of a series may be secured by mortgages
junior or  subordinate  to one or more other  mortgages,  and the  related  more
senior mortgages may not be included in the trust fund.  Although little data is
available,  the rate of default of second or more junior  mortgage  loans may be
greater  than that of  mortgage  loans  secured  by senior  liens on  comparable
properties.  A primary  risk to  holders  of  mortgage  loans  secured by junior
mortgages  is the  possibility  that  adequate  funds  will not be  received  in
connection  with a foreclosure of the related  senior  mortgage to satisfy fully
both the senior mortgage and the mortgage that is junior or subordinate. In such
case, holders of the securities would bear:

     o    the  risk of  delay  in  distributions  while a  deficiency  judgement
          against the borrower is obtained; and

     o    the risk of loss if the deficiency judgment is not realized upon.

     Moreover,   deficiency   judgments   may  not  be   available   in  certain
jurisdictions. In addition, a junior mortgagee may not foreclose on the property
securing a junior  mortgage  unless it  forecloses  subject  to the more  senior
mortgage.

     In servicing  junior  mortgages,  it is generally the servicer's and master
servicer's  practice to advance funds to keep the senior mortgage current if the
mortgagor is in default  thereunder.  The servicer and master servicer intend to
advance such amounts in accordance with their normal servicing  procedures,  but
only to the extent that it determines  such advances  will be  recoverable  from
future  payments  and  collections  on that  mortgage  loan or  otherwise.  Such
practice  may not be  followed  in  servicing  loans  more  junior  than  second
mortgages or may be modified at any time.  The related trust will have no source
of funds to  satisfy  any senior  mortgage  or make  payments  due to any senior
mortgagee.  The junior  mortgages  securing the  mortgage  loans are subject and
subordinate to any senior  mortgage  affecting the related  mortgaged  property,
including  limitations  and  prohibitions  which may be contained in such senior
mortgage upon subordinate financing.

     Special Risks of Certain Assets. Certain assets that may be included in the
Trust may involve additional uncertainties not present in other types of assets.
Certain of the assets may provide for  escalating or variable  payments that may
be larger than the initial  payment  amount;  however,  the borrowers under such
assets are generally approved on the basis of the initial payment amount and the
borrower's  income may not be  sufficient  to enable  them to pay the  increased
payment  amounts.  Therefore,  in such  cases  the  likelihood  of  default  may
increase.

     Certain of the assets  underlying a series of securities  may be delinquent
in respect of the payment of principal and interest. In addition, certain of the
mortgagors  under the mortgage  loans  underlying a series of securities  may be
subject to personal  bankruptcy  proceedings.  Credit enhancement  provided with
respect to a particular series of securities may not cover all


                                       16


losses related to such mortgage loans. Prospective investors should consider the
risk that the inclusion in a trust of delinquent  assets and mortgage loans with
respect to which the  mortgagor  is the subject of  bankruptcy  proceedings  may
cause the rate of the defaults and  prepayments  on such assets to increase and,
in turn, may cause losses to exceed the available  credit  enhancement  for such
series and affect the yield on the securities of such series.  See "The Mortgage
Pool" in the related prospectus supplement.

     Defaulted  Mortgage  Loans  May  Experience  Delays  in  Liquidation.  Even
assuming the mortgaged  properties  provide  adequate  security for the mortgage
loans  underlying  a series of  securities,  substantial  delays could result in
connection with the liquidation of defaulted  mortgage loans.  This could result
in  corresponding  delays in the receipt of the related  proceeds by the related
trust. See "Certain Legal Aspects of the Mortgage Loans--Foreclosure," "--Rights
of Redemption" and "--Anti-Deficiency Legislation, the Bankruptcy Code and Other
Limitations on Lenders" in this prospectus.

     Liquidation  Expenses May be  Disproportionate.  Liquidation  expenses with
respect to defaulted assets do not vary directly with the outstanding  principal
balance  of the  assets at the time of  default.  Therefore,  assuming  that the
servicer and master  servicer took the same steps in realizing  upon a defaulted
asset having a small remaining  principal balance as they would in the case of a
defaulted asset having a large remaining principal balance,  the amount realized
after  expenses  of  liquidation  would  be  smaller  as  a  percentage  of  the
outstanding principal balance of the small asset than would be the case with the
defaulted asset having a large remaining principal balance.  Because the average
outstanding principal balance of the assets is small relative to the size of the
average outstanding  principal balance of the loans in a typical pool consisting
only of conventional  purchase-money mortgage loans, net liquidation proceeds on
liquidated  assets may also be smaller as a percentage of the principal  balance
of the  assets  than  would be the case in a  typical  pool  consisting  only of
conventional purchase-money mortgage loans.

     Defaults  May Be  More  Likely  on  Newer  Assets.  Certain  of the  assets
underlying a series of securities  may be recently  originated as of the date of
the  inclusion in the related  trust fund.  Although  little data is  available,
defaults on assets are  generally  expected to occur with  greater  frequency in
their early years.

     Balloon Payment Assets May Have a Greater Default Risk at Maturity. Certain
of the underlying a series of securities  may provide for a lump-sum  payment of
the  unamortized  principal  balance of the mortgage loan at the maturity of the
asset. See "The Mortgage Pool" in the related prospectus supplement.

     Because  borrowers  under  this  type  of  asset  are  required  to  make a
relatively  large single payment upon maturity,  it is possible that the default
risk   associated  with  such  assets  is  greater  than  that  associated  with
fully-amortizing  mortgage  loans.  The ability of a  mortgagor  on this type of
asset to repay the  mortgage  loan upon  maturity  frequently  depends  upon the
mortgagor's  ability:

     o    to refinance the asset, which will be affected by a number of factors,
          including,  without limitation,  the level of mortgage rates available
          in the primary mortgage market at the time, the mortgagor's  equity in
          the  related  mortgaged  property,  the  financial  condition  of  the
          mortgagor,  the condition of the mortgaged property,  tax law, general
          economic   conditions


                                       17


and  the  general   willingness  of  financial
          institutions and primary mortgage bankers to extend credit; or

     o    to sell the related mortgaged property at a price sufficient to permit
          the mortgagor to make the lump-sum payment.

     Texas  Home  Equity  Loans  Have  Significant  Limitations.  Certain of the
mortgage loans may be home equity loans secured by mortgaged  properties located
in Texas.  The Texas  Constitution  permits this type of loan,  but  significant
limitations were imposed on permitted terms,  conditions and practices  incident
to their creation.  For example,  these loans must be made without  recourse for
personal  liability against the homestead owner(s) or their spouse(s) (except in
the case of  actual  fraud on  their  part in  obtaining  the  loan)  and may be
foreclosed  upon only by court order.  Further,  holders of these types of loans
face unique legal risks and uncertainties that they do not customarily  confront
with equity  take-out  mortgages in other  states.  For  example,  if any of the
requirements that are addressed in the amendment to the Texas Constitution (such
as limitations  on fees charged to the borrower,  disclosures to the borrower or
matters to be provided for in the closing  documents)  are not met, the lien may
be invalid.  There are also similar risks  involved in servicing  these types of
loans, such as the failure to comply with an obligation to the borrower within a
reasonable time after receiving notification from the borrower,  that can result
in the forfeiture of all principal and interest due on the mortgage loan.

     Increased  Risk of Loss if Assets are  Delinquent.  A portion of the assets
may  be  delinquent  upon  the  issuance  of  the  related  securities.   Credit
enhancement  provided with respect to a particular  series of securities may not
cover  all  losses  related  thereto.  You  should  consider  the risk  that the
inclusion  of such  assets in the trust  fund for a series may cause the rate of
defaults  and  prepayments  on the assets to increase  and,  in turn,  may cause
losses to exceed the available credit enhancement for such series and affect the
yield on the securities of such series.

     Cash Flow  Agreements  are Subject to  Counterparty  Risk.  The assets of a
trust fund may, if  specified  in the  related  prospectus  supplement,  include
agreements such as interest rate exchange agreements, interest rate cap or floor
agreements, currency exchange agreements or other similar agreements, which will
require the provider of such  instrument or counterparty to make payments to the
trust fund under the circumstances  described in the prospectus  supplement.  To
the extent that payments on the  securities of the related series depend in part
on  payments  to be received  under this type of  agreement,  the ability of the
trust fund to make payments on the securities will be subject to the credit risk
of the counterparty.  The prospectus  supplement for a series of securities will
describe any  mechanism,  such as the payment of any  "breakage  fee," which may
exist to facilitate  the  replacement of this type of agreement upon the default
of credit  impairment  of the  related  counterparty.  However,  there can be no
assurance  that any such mechanism will result in the ability of the servicer to
obtain a replacement.

     Sub-Prime  Mortgage Loans May Experience  Greater Rates of Delinquency  and
Foreclosure. If specified in the related prospectus supplement, all or a portion
of the  mortgage  loans may consist of  sub-prime  mortgage  loans.  A sub-prime
mortgage loan is a mortgage  loan that is ineligible  for purchase by Fannie Mae
or  the   Freddie  Mac  due  to  borrower   credit   characteristics,   property
characteristics,  loan documentation  guidelines or other credit characteristics
that do not  meet  Fannie  Mae or  Freddie  Mac  underwriting  guidelines.  As a
consequence:


                                       18


     o    delinquencies  and foreclosures may be expected to be more likely with
          respect to  sub-prime  mortgage  loans than with  respect to  mortgage
          loans  originated  in  accordance  with  Fannie  Mae  or  Freddie  Mac
          underwriting guidelines; and

     o    changes in the values of the mortgaged  properties  may have a greater
          effect on the loss  experience  of  sub-prime  mortgage  loans than on
          mortgage loans originated in accordance with Fannie Mae or Freddie Mac
          underwriting guidelines.

Violations of Federal Laws or State Laws May Adversely Affect Ability to Collect
on Loans or Result in Losses

     There are various federal and state laws, public policies and principles of
equity that protect  consumers.  Among other  things,  these laws,  policies and
principles:

     o    regulate interest rate and other charges;

     o    require certain disclosures;

     o    require licensing of mortgage loan originators;

     o    require the lender to provide  credit  counseling  and/or make certain
          affirmative  determinations regarding the borrower's ability to replay
          the mortgage loan;

     o    prohibit discriminatory lending practices;

     o    limit or prohibit certain  mortgage loan features,  such as prepayment
          penalties or balloon payments;

     o    regulate the use of consumer credit  information;  and o regulate debt
          collection practices.

     Violation of certain provisions of these laws, policies and principles:

     o    may limit a servicer's ability to collect all or part of the principal
          of or interest on the mortgage loans;

     o    may entitle the borrower to a refund of amounts previously paid; and

     o    could  subject a servicer or the trust to damages  and  administrative
          sanctions.

The seller of the assets,  either directly or indirectly,  to the depositor will
generally  be required to  repurchase  any mortgage  loan which,  at the time of
origination,  did not comply with such  federal  and state laws or  regulations,
however that remedy may not be adequate to fully  compensate  the related  trust
fund.

     See "Certain Legal Aspects of the Mortgage Loans" in this prospectus.

     In addition,  certain of the mortgage loans secured by mortgaged properties
located in Texas may be subject to the  provisions of Texas laws which  regulate
loans other than purchase money


                                       19


loans. These laws provide for certain disclosure requirements, caps on allowable
fees, required loan closing procedures and other restrictions. Failure to comply
with any requirement may render the mortgage loan unenforceable  and/or the lien
on the mortgaged  property  invalid.  There are also similar  risks  involved in
servicing  such mortgage loans (such as the failure to comply with an obligation
to the borrower within a reasonable time after receiving  notification  from the
borrower) that can result in the forfeiture of all principal and interest due on
the mortgage loan.

     See  "Certain   Legal   Aspects  of  the   Mortgage   Loans-Anti-Deficiency
Legislation, the Bankruptcy Code and Other Limitations on Lenders," "-Texas Home
Equity Loans" and "-Homeowners Protection Act of 1998."

Market Values of Manufactured Homes May Increase the Risk of Loss

     Manufactured  homes generally  depreciate in value.  Thus investors  should
expect that, as a general matter, the market value of any manufactured home will
be lower  than the  outstanding  principal  balance of the  related  installment
contract.  As a  result,  investors  must be  prepared  to bear the risk of loss
resulting from any  delinquency or liquidation  loss on the contracts in a trust
fund. See "Description of Credit Support" in this prospectus.

Risk of Loss May Be Greater on Unsecured Home Improvement Loans

     The obligations of the borrower under any unsecured home  improvement  loan
included in a trust fund will not be secured by an interest in the related  real
estate or any other  property.  In the event of a  default,  the trust fund will
have recourse only against the borrower's assets generally, along with all other
general  unsecured  creditors of the  borrower.  In a bankruptcy  or  insolvency
proceeding,  the obligations of the borrower under an unsecured home improvement
loan may be discharged in their entirety. As a result, the trust fund may suffer
losses.  In addition,  a borrower on an unsecured home  improvement loan may not
demonstrate  the same  degree of  concern  over  performance  of the  borrower's
obligations  as if such  obligations  were  secured by the real  estate or other
assets owned by such borrower.

Risks of Loss May  Increase Due to  Defective  Security  Interest and Effects of
Certain Other Legal Aspects of the Contracts

     The seller of the assets,  either directly or indirectly,  to the depositor
will  represent  that  a  contract  is  secured  by  a  security  interest  in a
manufactured  home.  Perfection  of such  security  interests  and the  right to
realize upon the value of the manufactured homes as collateral for the contracts
are  subject  to a number of  federal  and state  laws,  including  the  Uniform
Commercial  Code.  The steps  necessary  to perfect the  security  interest in a
manufactured  home will vary from  state to state.  Because of the  expense  and
administrative  inconvenience involved, the servicer or the master servicer will
not amend any certificates of title to change the lienholder  specified  therein
from the asset  seller to the trustee and will not  deliver any  certificate  of
title to the trustee or note thereon the trustee's  interest.  Consequently,  in
some states, in the absence of such an amendment,  the assignment to the trustee
of the security  interest in the manufactured  home may not be effective or such
security  interest  may  not be  perfected  and,  may not be  effective  against
creditors of the asset seller or a trustee in bankruptcy of the asset seller.


                                       20


     In addition,  numerous  federal and state consumer  protection  laws impose
requirements on lending under  installment  sales contracts and installment loan
agreements  and the failure by the lender or seller of goods to comply with such
requirements  could give rise to  liabilities of assignees for amounts due under
such  agreements  and  claims by such  assignees  may be subject to set-off as a
result of such lender's or seller's noncompliance. These laws would apply to the
trustee as assignee of the  contracts.  The asset seller of the  contracts  will
warrant that each contract  complies with all  requirements of law and will make
certain  warranties  relating  to  the  validity,  subsistence,  perfection  and
priority of the security interest in each manufactured home securing a contract.
A breach of any such warranty  that  materially  adversely  affects any contract
would create an obligation of the asset seller to repurchase, or if permitted by
the applicable  agreement,  substitute  for, such contract unless such breach is
cured.  If the credit  support is  exhausted  and recovery of amounts due on the
contracts is dependent on repossession and resale of manufactured homes securing
contracts  that are in default,  certain  other factors may limit the ability to
realize  upon  the  manufactured  home  or may  limit  the  amount  realized  by
securityholders  to less than the amount due. See "Certain  Legal Aspects of the
Contracts."

                         DESCRIPTION OF THE TRUST FUNDS


Assets

     The  primary  assets of each Trust Fund (the  "Assets")  will  include  (i)
single family and/or  multifamily  mortgage loans,  which may include  sub-prime
mortgage  loans (or  certain  balances  thereof)  (collectively,  the  "Mortgage
Loans"),  including without  limitation,  First Lien Mortgage Loans, Home Equity
Loans, Home Improvement  Contracts and Land Sale Contracts,  (ii) unsecured home
improvement  loans  ("Unsecured Home  Improvement  Loans"),  (iii)  manufactured
housing   installment   sale  contracts  or  installment  loan  agreements  (the
"Contracts"),   or  (iv)  a  combination  of  Mortgage  Loans,   Unsecured  Home
Improvement Loans and/or Contracts. The Mortgage Loans will not be guaranteed or
insured by the Depositor or any of its  affiliates.  The Mortgage  Loans will be
guaranteed  or  insured by a  governmental  agency or  instrumentality  or other
person only if and to the extent  expressly  provided in the related  prospectus
supplement.  Each Asset will be selected by the  Depositor  for  inclusion  in a
Trust Fund from among those  purchased,  either  directly or indirectly,  from a
prior  holder  thereof (an "Asset  Seller"),  which may be an  affiliate  of the
Depositor  and  which  prior  holder  may or may not be the  originator  of such
Mortgage Loan, Unsecured Home Improvement Loan or Contract.

     The  Assets  included  in the Trust  Fund for a Series  may be  subject  to
various  types of  payment  provisions.  Such  Assets may  consist  of:

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

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


                                       21


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

     o    "Increasing Payment Assets," as described below;

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

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

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

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

     o    "Balloon  Payment  Assets" which are mortgage loans that are not fully
          amortizing over their terms and, thus, will require a lump-sum payment
          at their stated maturity;

     o    "Interest-Only  Assets"  which  provide for the payment of interest at
          the related interest rate, but no payment of principal,  for a certain
          period of time following the origination of the asset;

     o    "Additional  Collateral  Assets"  which are assets that are either (i)
          secured by a security  interest  in  additional  collateral  (normally
          securities)  owned by the borrower or (ii)  supported by a third party
          guarantee  (usually a parent of the borrower) which is in turn secured
          by a security  interest in collateral  (usually  securities)  owned by
          such guarantor;

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

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

     An  "Increasing  Payment  Asset"  is an Asset  that  provides  for  monthly
payments  that are fixed for an initial  period to be  specified  in the related
prospectus  supplement and which increase  thereafter (at a  predetermined  rate
expressed as a percentage of the monthly  payment  during the preceding  payment
period,  subject  to any  caps  on the  amount  of any  single  monthly  payment
increase) for a period to be specified in the related prospectus supplement from
the  date of  origination,  after  which  the  monthly  payment  is  fixed  at a
level-payment  amount so as to fully  amortize the Asset over its remaining term
to maturity. The scheduled monthly payment with respect to an Increasing Payment
Asset is the total amount  required to be paid each month in accordance with its
terms and equals the sum of (1) the obligor's  monthly  payments  referred to


                                       22


in the  preceding  sentence  and (2) in the case of certain  Increasing  Payment
Assets,  payments  made by the  respective  Servicers  pursuant  to  buy-down or
subsidy  agreements.  The obligor's initial monthly payments for each Increasing
Payment  Asset  are set at the  level-payment  amount  that  would  apply  to an
otherwise identical Level Payment Asset having an interest rate a certain number
of percentage points below the Asset Rate of such Increasing  Payment Asset. The
obligor's monthly payments on each Increasing  Payment Asset,  together with any
payments made thereon by the related  Servicers  pursuant to buy-down or subsidy
agreements, will in all cases be sufficient to allow payment of accrued interest
on such Increasing  Payment Asset at the related interest rate, without negative
amortization.  An obligor's monthly payments on such an Asset may, however,  not
be sufficient to result in any reduction of the principal  balance of such Asset
until after the period when such payments may be increased.

     The  Securities  will be  entitled  to payment  only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other  trust fund  established  by the  Depositor.  If  specified  in the
related  prospectus  supplement,  the  assets of a Trust  Fund will  consist  of
certificates representing beneficial ownership interests in, or indebtedness of,
another trust fund that contains the Assets.

Mortgage Loans

  General

     Each  Mortgage  Loan will  generally  be  secured by a lien on (i) a one-to
four-family  residential  property or a security  interest in shares issued by a
cooperative  housing  corporation  (a "Single  Family  Property" and the related
Mortgage Loan a "Single Family Mortgage  Loan") or (ii) a primarily  residential
property which consists of five or more  residential  dwelling units,  and which
may include limited  retail,  office or other  commercial  space (a "Multifamily
Property" and the related Mortgage Loan a "Multifamily  Mortgage Loan").  Single
Family  Properties and Multifamily  Properties are sometimes  referred to herein
collectively as "Mortgaged  Properties." To the extent  specified in the related
prospectus supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other  similar  security  instruments  creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments  owned by  cooperative  housing  corporations  ("Cooperatives").  The
Mortgaged Properties may include leasehold interests in properties, the title to
which is held by third  party  lessors.  The  term of any such  leasehold  shall
exceed  the term of the  related  mortgage  note by at least  five years or such
other time period specified in the related prospectus  supplement.  The Mortgage
Loans may include (i) fixed or adjustable rate conventional mortgage loans which
are secured by a first lien on one- to four-family  residential property ("First
Lien Mortgage  Loans"),  (ii) closed-end  and/or  revolving home equity loans or
certain balances thereof secured by first liens or junior liens on one- to four-
family  residential  property  ("Home Equity  Loans")  and/or (iii) secured home
improvement  installment sales contracts and secured installment loan agreements
("Home  Improvement  Contracts").  In addition,  the Mortgage  Loans may include
certain  Mortgage Loans evidenced by contracts  ("Land Sale  Contracts") for the
sale of properties  pursuant to which the  mortgagor  promises to pay the amount
due thereon to the holder thereof with fee title to the related property held by
such holder until the mortgagor has made all of the payments  required  pursuant
to such  Land  Sale  Contract,  at which  time  fee  title  is  conveyed  to the
mortgagor.  The  Originator  of each


                                       23


Mortgage  Loan will have been a person  other than the  Depositor.  The  related
prospectus  supplement  will indicate if any person who  originated the Mortgage
Loans (each an  "Originator")  is an  affiliate of the  Depositor.  The Mortgage
Loans will be evidenced by promissory  notes (the "Mortgage  Notes")  secured by
mortgages,  deeds  of  trust or other  security  instruments  (the  "Mortgages")
creating a lien on the Mortgaged Properties.

   Loan-to-Value Ratio

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

   Mortgage Loan Information in Prospectus Supplements

     Each  prospectus  supplement  will  contain  information,  as of the  dates
specified in such  prospectus  supplement and to the extent then  applicable and
specifically  known  to the  Depositor,  with  respect  to the  Mortgage  Loans,
including:

     o    the aggregate outstanding principal balance and the largest,  smallest
          and average outstanding  principal balance of the Mortgage Loans as of
          the  applicable  cut-off date (the  "Cut-off  Date")  specified in the
          prospectus supplement,

     o    the type of property securing the Mortgage Loans,

     o    the  weighted  average  (by  principal  balance) of the  original  and
          remaining terms to maturity of the Mortgage Loans,

     o    the earliest  and latest  origination  date and  maturity  date of the
          Mortgage Loans,

     o    the range of the  Loan-to-Value  Ratios at origination of the Mortgage
          Loans,

     o    the Mortgage Rates or range of Mortgage Rates and the weighted average
          Mortgage Rate borne by the Mortgage Loans,

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

     o    information with respect to the prepayment provisions,  if any, of the
          Mortgage Loans,

     o    with respect to Mortgage  Loans with  adjustable  Mortgage Rates ("ARM
          Loans"),  the index, the frequency of the adjustment  dates, the range
          of  margins  added to the  index,  and


                                       24


          the maximum Mortgage Rate or monthly payment  variation at the time of
          any adjustment thereof and over the life of the ARM Loan,

     o    information  regarding  the payment  characteristics  of the  Mortgage
          Loans,   including  without   limitation  balloon  payment  and  other
          amortization provisions,

     o    the number of  Mortgage  Loans that are  delinquent  and the number of
          days  or  ranges  of the  number  of  days  such  Mortgage  Loans  are
          delinquent and

     o    the material underwriting standards used for the Mortgage Loans.

If  specific  information  respecting  the  Mortgage  Loans is not  known to the
Depositor at the time Securities are initially offered, more general information
of the nature described above will be provided in the prospectus supplement, and
specific  information  will be set forth in a report  which will be available to
purchasers of the related  Securities at or before the initial  issuance thereof
and will be filed as part of a Current  Report  on Form 8-K with the  Securities
and Exchange Commission (the "SEC") after such initial issuance. Notwithstanding
the  foregoing,  the  characteristics  of the Mortgage Loans included in a Trust
Fund will not vary by more than five percent (by aggregate  principal balance as
of the Cut-off Date) from the characteristics  thereof that are described in the
related prospectus supplement.

     The related  prospectus  supplement will specify whether the Mortgage Loans
include (i) First Lien  Mortgage  Loans,  (ii) Home Equity  Loans,  which may be
secured by  Mortgages  that are junior to other liens on the  related  Mortgaged
Property  and/or  (iii)  Home  Improvement   Contracts   originated  by  a  home
improvement  contractor  and  secured by a  Mortgage  on the  related  Mortgaged
Property  that is  junior to other  liens on the  Mortgaged  Property.  The home
improvements  purchased with the Home Improvement  Contracts  typically  include
replacement  windows,  house siding,  roofs,  swimming pools,  satellite dishes,
kitchen and bathroom remodeling goods, solar heating panels, patios, decks, room
additions and garages.  The related  prospectus  supplement will specify whether
the Home  Improvement  Contracts  are  partially  insured  under  Title I of the
National  Housing  Act of 1934 (the  "National  Housing  Act")  and,  if so, the
limitations on such insurance.  In addition,  the related prospectus  supplement
will specify whether the Mortgage Loans contain certain Mortgage Loans evidenced
by Land Sale Contracts.

   Payment Provisions of the Mortgage Loans

     All of the Mortgage Loans will provide for payments of principal,  interest
or both, on due dates that occur monthly,  quarterly or semi-annually or at such
other  interval as is  specified  in the related  prospectus  supplement  or for
payments in another manner described in the related prospectus supplement.  Each
Mortgage  Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest  rate (a "Mortgage  Rate") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate or a different  adjustable Mortgage Rate, or from a fixed to
an  adjustable  Mortgage  Rate,  from time to time pursuant to an election or as
otherwise  specified on the related  Mortgage Note, in each case as described in
the related prospectus supplement.  Each Mortgage Loan may provide for scheduled
payments to maturity  or payments  that adjust from time to time to  accommodate
changes in the Mortgage Rate or to reflect the  occurrence of certain  events or
that adjust on the basis of other  methodologies,  and may provide for  negative
amortization  or


                                       25


accelerated  amortization,  in each case as described in the related  prospectus
supplement.  Each  Mortgage  Loan may be fully  amortizing  or require a balloon
payment  due on its  stated  maturity  date,  in each case as  described  in the
related prospectus  supplement.  Each Mortgage Loan may contain  prohibitions on
prepayment (a "Lock-out Period" and, the date of expiration thereof, a "Lock-out
Date")  or  require  payment  of a premium  or a yield  maintenance  penalty  (a
"Prepayment Premium") in connection with a prepayment, in each case as described
in the related prospectus supplement.  In the event that holders of any Class or
Classes  of  Offered  Securities  will be  entitled  to all or a portion  of any
Prepayment  Premiums  collected  in  respect  of  Mortgage  Loans,  the  related
prospectus  supplement  will  specify  the  method or  methods by which any such
amounts will be allocated. See "--Assets" above.

   Revolving Credit Line Loans

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

   Unsecured Home Improvement Loans

     The Unsecured Home Improvement Loans may consist of conventional  unsecured
home improvement loans and FHA insured unsecured home improvement loans.  Except
as otherwise set forth in the related prospectus supplement,  the Unsecured Home
Improvement  Loans will be fully amortizing and will bear interest at a fixed or
variable annual percentage rate.

   Unsecured Home Improvement Loan Information in Prospectus Supplements

     Each  prospectus  supplement  will  contain  information,  as of the  dates
specified in such  prospectus  supplement and to the extent then  applicable and
specifically  known  to  the  Depositor,  with  respect  to the  Unsecured  Home
Improvement Loans,  including:


                                       26


     o    the aggregate outstanding principal balance and the largest,  smallest
          and  average  outstanding  principal  balance  of the  Unsecured  Home
          Improvement Loans as of the applicable Cut-Off Date,

     o    the  weighted  average  (by  principal  balance) of the  original  and
          remaining terms to maturity of the Unsecured Home Improvement Loans,

     o    the earliest  and latest  origination  date and  maturity  date of the
          Unsecured Home Improvements Loans,

     o    the interest rates or range of interest rates and the weighted average
          interest rates borne by the Unsecured Home Improvement Loans,

     o    the state or states in which most of the  Unsecured  Home  Improvement
          Loans were  originated,  o information  with respect to the prepayment
          provisions, if any, of the Unsecured Home Improvement Loans,

     o    with respect to the Unsecured Home  Improvement  Loans with adjustable
          interest rates ("ARM Unsecured Home  Improvement  Loans"),  the index,
          the frequency of the adjustment  dates,  the range of margins added to
          the index, and the maximum interest rate or monthly payment  variation
          at the  time of any  adjustment  thereof  and over the life of the ARM
          Unsecured Home Improvement Loan,

     o    information  regarding  the payment  characteristics  of the Unsecured
          Home Improvement Loan,

     o    the number of Unsecured Home Improvement Loans that are delinquent and
          the number of days or ranges of the number of days such Unsecured Home
          Improvement Loans are delinquent and

     o    the  material  underwriting  standards  used  for the  Unsecured  Home
          Improvement Loans.

If specific  information  respecting the Unsecured Home Improvement Loans is not
known to the  Depositor  at the time  Securities  are  initially  offered,  more
general  information  of the  nature  described  above will be  provided  in the
prospectus  supplement,  and specific  information will be set forth in a report
which will be available to purchasers of the related Securities at or before the
initial  issuance  thereof and will be filed as part of a Current Report on Form
8-K with the SEC after such initial issuance. Notwithstanding the foregoing, the
characteristics of the Unsecured Home Improvement Loans included in a Trust Fund
will not vary by more than five percent (by  aggregate  principal  balance as of
the Cut-off  Date) from the  characteristics  thereof that are  described in the
related prospectus supplement.

                                       27


Contracts

  General

     To the extent provided in the related prospectus supplement,  each Contract
will be secured by a security interest in a new or used manufactured home (each,
a "Manufactured  Home").  Such prospectus  supplement will specify the states or
other  jurisdictions  in which  the  Manufactured  Homes are  located  as of the
related  Cut-off Date.  The method of computing the  "Loan-to-Value  Ratio" of a
Contract will be described in the related prospectus supplement.

   Contract Information in Prospectus Supplements

     Each  prospectus  supplement will contain  certain  information,  as of the
dates specified in such prospectus  supplement and to the extent then applicable
and  specifically  known  to the  Depositor,  with  respect  to  the  Contracts,
including:

     o    the aggregate outstanding principal balance and the largest,  smallest
          and average  outstanding  principal balance of the Contracts as of the
          applicable Cut-off Date,

     o    whether the Manufactured  Homes were new or used as of the origination
          of the related Contracts,

     o    the  weighted  average  (by  principal  balance) of the  original  and
          remaining terms to maturity of the Contracts,

     o    the earliest  and latest  origination  date and  maturity  date of the
          Contracts,

     o    the range of the Loan-to-Value Ratios at origination of the Contracts,

     o    the Contract Rates or range of Contract Rates and the weighted average
          Contract Rate borne by the Contracts,

     o    the  state or  states  in which  most of the  Manufactured  Homes  are
          located at origination,

     o    information with respect to the prepayment provisions,  if any, of the
          Contracts,

     o    with  respect  to  Contracts  with  adjustable  Contract  Rates  ("ARM
          Contracts"), the index, the frequency of the adjustment dates, and the
          maximum Contract Rate or monthly payment  variation at the time of any
          adjustment thereof and over the life of the ARM Contract,

     o    the number of Contracts  that are delinquent and the number of days or
          ranges of the number of days such Contracts are delinquent,

     o    information regarding the payment characteristics of the Contracts and

     o    the material underwriting standards used for the Contracts.

If specific  information  respecting the Contracts is not known to the Depositor
at the time Securities are initially  offered,  more general  information of the
nature  described  above will be

                                       28


provided in the  prospectus  supplement,  and specific  information  will be set
forth  in a  report  which  will  be  available  to  purchasers  of the  related
Securities at or before the initial  issuance  thereof and will be filed as part
of a  Current  Report  on Form 8-K with the SEC  after  such  initial  issuance.
Notwithstanding the foregoing,  the characteristics of the Contracts included in
a Trust Fund will not vary by more than five  percent  (by  aggregate  principal
balance  as of the  Cut-off  Date)  from the  characteristics  thereof  that are
described in the related prospectus supplement.

   Payment Provisions of the Contracts

     All of the Contracts  will provide for payments of  principal,  interest or
both, on due dates that occur monthly or at such other  interval as is specified
in the related prospectus supplement or for payments in another manner described
in the  prospectus  supplement.  Each  Contract  may  provide  for no accrual of
interest  or for  accrual of interest  thereon at an annual  percentage  rate (a
"Contract  Rate") that is fixed over its term or that adjusts from time to time,
or as otherwise  specified in the related prospectus  supplement.  Each Contract
may provide for scheduled payments to maturity or payments that adjust from time
to time to  accommodate  changes in the Contract Rate as otherwise  described in
the related prospectus supplement. See "--Assets" above.

Pre-Funding Account

     To the  extent  provided  in a  prospectus  supplement,  a  portion  of the
proceeds  of the  issuance  of  Securities  may be  deposited  into  an  account
maintained  with the  Trustee (a  "Pre-Funding  Account").  In such  event,  the
Depositor will be obligated  (subject only to the availability  thereof) to sell
at a  predetermined  price,  and the  Trust  Fund  for  the  related  Series  of
Securities will be obligated to purchase (subject to the availability  thereof),
additional Assets (the "Subsequent  Assets") from time to time (as frequently as
daily) within the period (generally not to exceed three months) specified in the
related prospectus  supplement (the "Pre-Funding  Period") after the issuance of
such Series of Securities having an aggregate  principal  balance  approximately
equal to the amount on  deposit  in the  Pre-Funding  Account  (the  "Pre-Funded
Amount") for such Series on the date of such  issuance.  The  Pre-Funded  Amount
with respect to a Series is not expected to exceed 25% of the aggregate  initial
Security  Balance of the  related  Securities.  Any  Subsequent  Assets  will be
required to satisfy  certain  eligibility  criteria  more fully set forth in the
applicable  Agreement,  which  eligibility  criteria will be consistent with the
eligibility criteria of the Assets initially included in the Trust Fund, subject
to such  exceptions as are expressly  stated in the prospectus  supplement.  For
example,  the  Subsequent  Assets  will  be  subject  to the  same  underwriting
standards,  representations  and warranties as the Assets initially  included in
the Trust Fund. In addition,  certain  conditions  must be satisfied  before the
Subsequent  Assets are  transferred  into the Trust Fund such as the delivery to
the Rating  Agencies and the Trustee of certain  opinions of counsel  (including
bankruptcy, corporate and tax opinions).

     Any portion of the Pre-Funded  Amount remaining in the Pre-Funding  Account
at the end of the Pre-Funding  Period will be used to prepay one or more Classes
of  Securities  in the  amounts  and  in the  manner  specified  in the  related
prospectus  supplement.  In addition,  if  specified  in the related  prospectus
supplement,  the  Depositor  may be  required  to  deposit  cash into an account
maintained by the Trustee (the "Capitalized  Interest  Account") for the purpose
of  assuring  the  availability  of funds to pay  interest  with  respect to the
Securities  during  the  Pre-Funding   Period.


                                       29


Any  amount  remaining  in the  Capitalized  Interest  Account at the end of the
Pre-Funding  Period  will be  remitted as  specified  in the related  prospectus
supplement.

Accounts

     Each  Trust  Fund  will  include  one or  more  accounts,  established  and
maintained  on behalf of the  Securityholders  into  which the person or persons
designated in the related  prospectus  supplement  will, to the extent described
herein and in such  prospectus  supplement  deposit all payments and collections
received or advanced  with  respect to the Assets and other  assets in the Trust
Fund. Such an account may be maintained as an interest bearing or a non-interest
bearing  account,  and funds held  therein  may be held as cash or  invested  in
certain short-term,  investment grade obligations,  in each case as described in
the related prospectus supplement.  See "Description of the Agreements--Material
Terms  of  the  Pooling  and  Servicing   Agreements  and  Underlying  Servicing
Agreements--Collection Account and Related Accounts."

Credit Support

     If so  provided  in the  related  prospectus  supplement,  partial  or full
protection  against  certain  defaults  and losses on the Assets in the  related
Trust Fund may be provided to one or more Classes of  Securities  in the related
Series in the form of  subordination  of one or more other Classes of Securities
in such Series or by one or more other types of credit support, such as a letter
of credit, insurance policy,  guarantee,  reserve fund or another type of credit
support,  or a  combination  thereof  (any such  coverage  with  respect  to the
Securities of any Series,  "Credit Support").  The amount and types of coverage,
the  identification  of the entity  providing the coverage (if  applicable)  and
related information with respect to each type of Credit Support, if any, will be
described in the prospectus  supplement  for a Series of  Securities.  See "Risk
Factors--Risks Associated with the Securities--Credit  Enhancement is Limited in
Amount and Coverage" and "Description of Credit Support."

Cash Flow Agreements

     If so  provided in the related  prospectus  supplement,  the Trust Fund may
include  guaranteed  investment  contracts  pursuant to which moneys held in the
funds and  accounts  established  for the  related  Series will be invested at a
specified rate. The Trust Fund may also include certain other  agreements,  such
as interest rate  exchange  agreements,  interest rate cap or floor  agreements,
currency  exchange  agreements  or  similar  agreements  provided  to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more Classes of  Securities.  Currency  exchange  agreements  might be
included in the Trust Fund if some or all of the Mortgage Loans were denominated
in a non-United  States  currency.  The principal  terms of any such  guaranteed
investment  contract  or other  agreement  (any  such  agreement,  a "Cash  Flow
Agreement"),  including, without limitation,  provisions relating to the timing,
manner  and  amount  of  payments  thereunder  and  provisions  relating  to the
termination  thereof,  will be described in the  prospectus  supplement  for the
related  Series.  In addition,  the related  prospectus  supplement will provide
certain  information  with  respect  to the  obligor  under  any such  Cash Flow
Agreement.


                                       30


                                USE OF PROCEEDS

     The net  proceeds to be received  from the sale of the  Securities  will be
applied by the  Depositor  to the  purchase of Assets,  or the  repayment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection  with such purchase of Assets and sale of  Securities.  The Depositor
expects to sell the  Securities  from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor,  prevailing interest rates, availability of
funds and general market conditions.

                              YIELD CONSIDERATIONS


General

     The yield on any  Offered  Security  will  depend on the price  paid by the
holder of the Security  (the  "Securityholder"),  the  Pass-Through  Rate of the
Security, the receipt and timing of receipt of distributions on the Security and
the weighted  average life of the Assets in the related Trust Fund (which may be
affected by  prepayments,  defaults,  liquidations  or  repurchases).  See "Risk
Factors--Risks  Associated with the  Securities--Rate  of Prepayment on Mortgage
Loans May Adversely Affect Average Lives and Yields on the Securities."

Pass-Through Rate and Interest Rate

     Securities  of any  Class  within a  Series  may have  fixed,  variable  or
adjustable  Pass-Through  Rates or interest rates, which may or may not be based
upon the  interest  rates  borne by the Assets in the related  Trust  Fund.  The
prospectus  supplement with respect to any Series of Securities will specify the
Pass-Through  Rate or interest rate for each Class of such Securities or, in the
case of a variable or adjustable  Pass-Through Rate or interest rate, the method
of determining the  Pass-Through  Rate or interest rate; the effect,  if any, of
the prepayment of any Asset on the Pass-Through  Rate or interest rate of one or
more Classes of  Securities;  and whether the  distributions  of interest on the
Securities  of any  Class  will  be  dependent,  in  whole  or in  part,  on the
performance of any obligor under a Cash Flow Agreement.

     If so specified in the related prospectus  supplement,  the effective yield
to maturity to each holder of  Securities  entitled to payments of interest will
be below that otherwise produced by the applicable Pass-Through Rate or interest
rate and purchase price of such Security  because,  while interest may accrue on
each Asset during a certain period (each, an "Accrual Period"), the distribution
of such  interest  will be made on a day which  may be  several  days,  weeks or
months following the period of accrual.

Timing of Payment of Interest

     Each  payment of interest on the  Securities  (or  addition to the Security
Balance of a Class of Accrual  Securities)  on the  monthly,  quarterly or other
periodic  date  specified  in  the  related   prospectus   supplement  on  which
distributions will be made to holders of Securities (a "Distribution Date") will
include interest accrued during the Accrual Period for such  Distribution  Date.
As indicated above under "--Pass-Through Rate and Interest Rate," if the Accrual
Period  ends on a date  other than the day  before a  Distribution  Date for the
related  Series,


                                       31


the yield realized by the holders of such Securities may be lower than the yield
that  would  result  if  the  Accrual  Period  ended  on  such  day  before  the
Distribution Date.

Payments of Principal; Prepayments

     The yield to  maturity  on the  Securities  will be affected by the rate of
principal payments on the Assets,  including  principal  prepayments on Mortgage
Loans and Contracts  resulting from both voluntary  prepayments by the borrowers
and involuntary  liquidations.  The rate at which principal prepayments occur on
the  Mortgage  Loans and  Contracts  will be  affected  by a variety of factors,
including,  without  limitation,  the terms of the Mortgage Loans and Contracts,
the level of prevailing  interest rates, the availability of mortgage credit and
economic,  demographic,  geographic,  tax, legal and other factors.  In general,
however,  if prevailing  interest  rates fall  significantly  below the Mortgage
Rates on the Mortgage Loans  comprising or underlying the Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher principal
prepayments  than if prevailing rates remain at or above the rates borne by such
Mortgage  Loans.  In this  regard,  it should be noted that  certain  Assets may
consist of Mortgage Loans with different  Mortgage Rates.  The rate of principal
payments on some or all of the Classes of Securities of a Series will correspond
to the rate of principal payments on the Assets in the related Trust Fund and is
likely to be  affected by the  existence  of  Lock-out  Periods  and  Prepayment
Premium  provisions of the Mortgage Loans  underlying or comprising such Assets,
and by the extent to which the  servicer  of any such  Mortgage  Loan is able to
enforce such  provisions.  Mortgage Loans with a Lock-out Period or a Prepayment
Premium  provision,  to the extent  enforceable,  generally would be expected to
experience  a lower  rate of  principal  prepayments  than  otherwise  identical
Mortgage Loans without such  provisions,  with shorter  Lock-out Periods or with
lower Prepayment  Premiums.  Because of the depreciating  nature of manufactured
housing,  which limits the possibilities for refinancing,  and because the terms
and principal  amounts of manufactured  housing  contracts are generally shorter
and smaller than the terms and  principal  amounts of mortgage  loans secured by
site-built  homes,  changes in  interest  rates have a  correspondingly  smaller
effect on the amount of the monthly payments on manufactured  housing  contracts
than on the  amount  of the  monthly  payments  on  mortgage  loans  secured  by
site-built  homes.  Consequently,  changes in interest  rates may play a smaller
role in prepayment  behavior of manufactured  housing  contracts than they do in
the  prepayment  behavior  of loans  secured by mortgage  on  site-built  homes.
Conversely, local economic conditions and certain of the other factors mentioned
above may play a larger role in the prepayment behavior of manufactured  housing
contracts than they do in the prepayment  behavior of loans secured by mortgages
on site-built homes.

     If the  purchaser  of a  Security  offered  at a  discount  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal  that is faster than that  actually  experienced  on the  Assets,  the
actual yield to maturity will be lower than that so calculated.  Conversely,  if
the  purchaser of a Security  offered at a premium  calculates  its  anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower  than that  actually  experienced  on the  Assets,  the  actual  yield to
maturity will be lower than that so  calculated.  In either case, if so provided
in the prospectus supplement for a Series of Securities,  the effect on yield on
one or more  Classes of the  Securities  of such  Series of  prepayments  of the
Assets  in the  related  Trust  Fund  may be  mitigated  or  exacerbated  by any
provisions  for  sequential  or  selective  distribution  of  principal  to such
Classes.


                                       32


     When a full  prepayment  is made on a  Mortgage  Loan  or a  Contract,  the
obligor is charged  interest on the  principal  amount of the  Mortgage  Loan or
Contract so prepaid for the number of days in the month  actually  elapsed up to
the  date of the  prepayment  or such  other  period  specified  in the  related
prospectus supplement.  Generally,  the effect of prepayments in full will be to
reduce  the  amount  of  interest  paid in the  following  month to  holders  of
Securities  entitled to payments of interest  because  interest on the principal
amount of any Mortgage Loan or Contract so prepaid will be paid only to the date
of prepayment rather than for a full month. A partial prepayment of principal is
applied  so as to  reduce  the  outstanding  principal  balance  of the  related
Mortgage  Loan or Contract as of the Due Date in the month in which such partial
prepayment  is  received  or such  other  date as is  specified  in the  related
prospectus supplement.

     The timing of changes in the rate of  principal  payments on the Assets may
significantly affect an investor's actual yield to maturity, even if the average
rate of distributions of principal is consistent with an investor's expectation.
In general,  the earlier a principal  payment is received on the Mortgage  Loans
and distributed on a Security,  the greater the effect on such investor's  yield
to maturity.  The effect on an investor's yield of principal  payments occurring
at a rate higher (or lower) than the rate  anticipated by the investor  during a
given period may not be offset by a subsequent  like  decrease (or  increase) in
the rate of principal payments.

     The  Securityholder  will bear the risk of being able to reinvest principal
received in respect of a Security at a yield at least equal to the yield on such
Security.

Prepayments--Maturity and Weighted Average Life

     The rates at which  principal  payments are received on the Assets included
in or  comprising a Trust Fund and the rate at which  payments are made from any
Credit  Support or Cash Flow  Agreement for the related Series of Securities may
affect the ultimate maturity and the weighted average life of each Class of such
Series.  Prepayments on the Mortgage Loans or Contracts comprising or underlying
the Assets in a  particular  Trust Fund will  generally  accelerate  the rate at
which  principal is paid on some or all of the Classes of the  Securities of the
related Series.

     If so provided in the prospectus supplement for a Series of Securities, one
or more Classes of  Securities  may have a final  scheduled  Distribution  Date,
which  is the  date on or  prior  to which  the  stated  principal  amount  (the
"Security  Balance")  thereof is scheduled to be reduced to zero,  calculated on
the basis of the  assumptions  applicable  to such  Series  set  forth  therein.
Weighted average life refers to the average amount of time that will elapse from
the date of issue of a security  until each dollar of principal of such security
will be  repaid  to the  investor.  The  weighted  average  life  of a Class  of
Securities of a Series will be influenced by the rate at which  principal on the
Assets is paid to such Class, which may be in the form of scheduled amortization
or prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

     In addition, the weighted average life of the Securities may be affected by
the  varying  maturities  of the  Assets  in a Trust  Fund.  If any  Assets in a
particular  Trust Fund have actual terms to maturity  less than those assumed in
calculating final scheduled  Distribution Dates for the Classes of Securities of
the related  Series,  one or more Classes of such  Securities  may be fully paid
prior  to their  respective  final  scheduled  Distribution  Dates,  even in the
absence of  prepayments.  Accordingly,  the prepayment  experience of the Assets
will,  to some  extent,  be a


                                       33


function of the mix of Mortgage  Rates or Contract  Rates and  maturities of the
Mortgage  Loans  or  Contracts   comprising  or  underlying  such  Assets.   See
"Description of the Trust Funds."

     Prepayments  on loans are also commonly  measured  relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or  the  Standard  Prepayment  Assumption  ("SPA")  prepayment  model,  each  as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then  outstanding  principal  balance of a pool of loans for the
life of such loans.  SPA  represents  an assumed rate of  prepayment  each month
relative  to the  then  outstanding  principal  balance  of a pool of  loans.  A
prepayment  assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then  outstanding  principal  balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month  thereafter
until the thirtieth  month.  Beginning in the thirtieth  month and in each month
thereafter  during  the  life of the  loans,  100%  of SPA  assumes  a  constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate of  prepayment  of any pool of loans,  including  the Mortgage
Loans or Contracts underlying or comprising the Assets.

     The  prospectus  supplement  with respect to each Series of Securities  may
contain tables, if applicable, setting forth the projected weighted average life
of each Class of Offered  Securities  of such Series and the  percentage  of the
initial  Security  Balance  of each such  Class  that  would be  outstanding  on
specified  Distribution Dates based on the assumptions stated in such prospectus
supplement,  including  assumptions  that  prepayments  on  the  Mortgage  Loans
comprising or underlying the related Assets are made at rates  corresponding  to
various  percentages  of  CPR,  SPA or such  other  standard  specified  in such
prospectus  supplement.  Such tables and  assumptions are intended to illustrate
the  sensitivity  of the  weighted  average  life of the  Securities  to various
prepayment  rates and will not be intended to predict or to provide  information
that will enable  investors to predict the actual  weighted  average life of the
Securities.  It is unlikely that  prepayment of any Mortgage  Loans or Contracts
comprising  or  underlying  the  Assets  for  any  Series  will  conform  to any
particular  level  of  CPR,  SPA or any  other  rate  specified  in the  related
prospectus supplement.

Other Factors Affecting Weighted Average Life

   Type of Asset


     If so specified in the related prospectus supplement,  a number of Mortgage
Loans may have balloon  payments due at  maturity,  (which may be a  substantial
amount),  and  because  the  ability of a  mortgagor  to make a balloon  payment
typically  will depend upon its ability  either to refinance the loan or to sell
the related Mortgaged Property, there is a risk that a number of Balloon Payment
Assets may default at maturity. The ability to obtain refinancing will depend on
a number of factors  prevailing  at the time  refinancing  or sale is  required,
including,  without  limitation,  real estate values, the mortgagor's  financial
situation,  prevailing  mortgage loan interest rates, the mortgagor's  equity in
the  related  Mortgaged  Property,  tax laws  and  prevailing  general  economic
conditions.  Neither the Depositor,  the Servicer, the Master Servicer (if any),
nor any of their  affiliates  will be obligated to refinance or  repurchase  any
Mortgage Loan or to


                                       34


sell the  Mortgaged  Property  except  to the  extent  provided  in the  related
prospectus  supplement.  In the case of  defaults,  recovery of proceeds  may be
delayed  by,  among  other  things,  bankruptcy  of  the  mortgagor  or  adverse
conditions  in the market  where the  property is located.  In order to minimize
losses on defaulted  Mortgage  Loans,  the Servicer may, to the extent and under
the circumstances set forth in the related prospectus  supplement,  be permitted
to modify Mortgage Loans that are in default or as to which a payment default is
reasonably  foreseeable.  Any defaulted  balloon  payment or  modification  that
extends the maturity of a Mortgage Loan will tend to extend the weighted average
life of the Securities and may thereby  lengthen the period of time elapsed from
the date of issuance of a Security until it is retired.


     With respect to certain  Mortgage Loans,  including ARM Loans, the Mortgage
Rate at  origination  may be below the rate that  would  result if the index and
margin  relating  thereto were applied at  origination.  With respect to certain
Contracts,  the  Contract  Rate  may be  "stepped  up"  during  its  term or may
otherwise vary or be adjusted.  Under the applicable underwriting standards, the
mortgagor or obligor  under each  Mortgage  Loan or Contract  generally  will be
qualified  on the  basis of the  Mortgage  Rate or  Contract  Rate in  effect at
origination.  The  repayment of any such  Mortgage  Loan or Contract may thus be
dependent  on the  ability of the  mortgagor  or obligor  to make  larger  level
monthly payments following the adjustment of the Mortgage Rate or Contract Rate.
In addition,  certain  Mortgage Loans may be subject to temporary  buydown plans
("Buydown  Mortgage  Loans")  pursuant to which the monthly payments made by the
mortgagor  during  the early  years of the  Mortgage  Loan will be less than the
scheduled monthly payments thereon (the "Buydown Period"). The periodic increase
in the amount paid by the mortgagor of a Buydown  Mortgage Loan during or at the
end of the applicable  Buydown Period may create a greater  financial burden for
the mortgagor,  who might not have otherwise  qualified for a mortgage,  and may
accordingly  increase the risk of default  with respect to the related  Mortgage
Loan.

     The Mortgage  Rates on certain ARM Loans  subject to negative  amortization
generally   adjust  monthly  and  their   amortization   schedules  adjust  less
frequently.  During a period of  rising  interest  rates as well as  immediately
after  origination  (initial  Mortgage Rates are generally lower than the sum of
the applicable  index at  origination  and the related margin over such index at
which  interest  accrues),  the amount of  interest  accruing  on the  principal
balance of such  Mortgage  Loans may exceed the amount of the minimum  scheduled
monthly  payment  thereon.  As a result,  a portion of the  accrued  interest on
negatively  amortizing  Mortgage  Loans  may be added to the  principal  balance
thereof and will bear interest at the applicable  Mortgage Rate. The addition of
any such  deferred  interest to the  principal  balance of any related  Class or
Classes of Securities  will  lengthen the weighted  average life thereof and may
adversely  affect yield to holders  thereof,  depending  upon the price at which
such Securities were purchased.  In addition,  with respect to certain ARM Loans
subject to negative  amortization,  during a period of declining interest rates,
it might be  expected  that each  minimum  scheduled  monthly  payment on such a
Mortgage  Loan would  exceed  the  amount of  scheduled  principal  and  accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal  balance of the related Class or Classes of  Securities,
the weighted  average life of such  Securities will be reduced and may adversely
affect  yield  to  holders  thereof,  depending  upon the  price  at which  such
Securities were purchased.


                                       35


     As may be described in the related  prospectus  supplement,  the applicable
Agreement  may provide  that all or a portion of the  principal  collected on or
with respect to the related Mortgage Loans may be applied by the related Trustee
to the  acquisition  of  additional  Mortgage  Loans  during a specified  period
(rather than used to fund payments of principal to  Securityholders  during such
period)  with the result that the related  securities  possess an  interest-only
period, also commonly referred to as a revolving period,  which will be followed
by an amortization  period. Any such interest-only or revolving period may, upon
the  occurrence  of certain  events to be  described  in the related  prospectus
supplement, terminate prior to the end of the specified period and result in the
earlier than expected amortization of the related Securities.

     In addition,  and as may be described in the related prospectus supplement,
the  related  Agreement  may  provide  that all or a portion  of such  collected
principal  may be  retained  by the  Trustee  (and  held  in  certain  temporary
investments,  including  Mortgage  Loans) for a specified  period prior to being
used to fund payments of principal to Securityholders.

     The result of such  retention  and  temporary  investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Mortgage Loans, or to attempt
to match the  amortization  rate of the related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related prospectus supplement, resulting in the current funding
of principal payments to the related  Securityholders and an acceleration of the
amortization of such Securities.

   Termination

     If  so  specified  in  the  related  prospectus  supplement,  a  Series  of
Securities may be subject to optional early  termination  through the repurchase
of the Assets in the related Trust Fund by the party specified  therein,  on any
date on which the  aggregate  principal  balance of the Assets or the  aggregate
Security  Balance of the  Securities  of such Series  declines  to a  percentage
specified  in the  related  prospectus  supplement  (not to  exceed  10%) of the
aggregate  initial  principal balance of such Assets or initial Security Balance
of such  Securities,  as the case may be,  under  the  circumstances  and in the
manner set forth therein. In addition,  if so provided in the related prospectus
supplement,  certain  Classes of Securities  may be purchased or redeemed in the
manner set forth therein. See "Description of the Securities--Termination."

   Defaults

     The rate of defaults  on the Assets  will also affect the rate,  timing and
amount of principal payments on the Assets and thus the yield on the Securities.
In general,  defaults on mortgage  loans or contracts are expected to occur with
greater  frequency in their early years.  The rate of default on Mortgage  Loans
which are refinance or limited  documentation  mortgage  loans,  and on Mortgage
Loans with high  Loan-to-Value  Ratios,  may be higher  than for other  types of
Mortgage Loans.  Furthermore,  the rate and timing of prepayments,  defaults and
liquidations on the Mortgage Loans and Contracts will be affected by the general
economic  condition  of the region of the country in which the related  Mortgage
Properties or Manufactured Homes are located. The risk of delinquencies and loss
is  greater  and  prepayments  are  less  likely  in  regions  where  a weak  or
deteriorating  economy  exists,  as may be evidenced  by,  among other  factors,
increasing unemployment or falling property values.


                                       36


   Foreclosures

     The number of foreclosures or repossessions and the principal amount of the
Mortgage  Loans or  Contracts  comprising  or  underlying  the  Assets  that are
foreclosed  or  repossessed  in relation to the number and  principal  amount of
Mortgage Loans or Contracts that are repaid in accordance  with their terms will
affect the weighted  average life of the Mortgage Loans or Contracts  comprising
or underlying the Assets and that of the related Series of Securities.

   Refinancing

     At the request of a mortgagor,  the Servicer may allow the refinancing of a
Mortgage Loan or Contract in any Trust Fund by accepting prepayments thereon and
permitting a new loan secured by a mortgage on the same  property.  In the event
of such a  refinancing,  the new loan would not be included in the related Trust
Fund and, therefore, such refinancing would have the same effect as a prepayment
in full of the related  Mortgage Loan or Contract.  A Servicer may, from time to
time,  implement programs designed to encourage  refinancing.  Such programs may
include,  without  limitation,  modifications  of  existing  loans,  general  or
targeted  solicitations,  the  offering of  pre-approved  applications,  reduced
origination fees or closing costs, or other financial  incentives.  In addition,
Servicers  may  encourage  the  refinancing  of  Mortgage  Loans  or  Contracts,
including defaulted Mortgage Loans or Contracts,  that would permit creditworthy
borrowers  to assume the  outstanding  indebtedness  of such  Mortgage  Loans or
Contracts.

   Due-on-Sale Clauses

     Acceleration  of  mortgage  payments  as a result of certain  transfers  of
underlying  Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment  standards or models used in the relevant
prospectus  supplement.  A number of the Mortgage Loans comprising or underlying
the  Assets  may  include  "due-on-sale  clauses"  that  allow the holder of the
Mortgage Loans to demand payment in full of the remaining  principal  balance of
the Mortgage  Loans upon sale,  transfer or conveyance of the related  Mortgaged
Property. With respect to any Mortgage Loans, except as set forth in the related
prospectus  supplement,  the Servicer  will  generally  enforce any  due-on-sale
clause to the extent it has knowledge of the  conveyance or proposed  conveyance
of  the  underlying  Mortgaged  Property  and  it is  entitled  to  do so  under
applicable law; provided, however, that the Servicer will not take any action in
relation to the enforcement of any  due-on-sale  provision which would adversely
affect  or  jeopardize  coverage  under any  applicable  insurance  policy.  See
"Certain Legal Aspects of Mortgage  Loans--Due-on-Sale Clauses" and "Description
of the  Agreements--Material  Terms of the Pooling and Servicing  Agreements and
Underlying  Servicing  Agreements--Due-on-Sale  Provisions."  The Contracts,  in
general, prohibit the sale or transfer of the related Manufactured Homes without
the consent of the Servicer and permit the  acceleration  of the maturity of the
Contracts by the Servicer  upon any such sale or transfer  that is not consented
to. It is expected that the Servicer will permit most transfers of  Manufactured
Homes and not  accelerate  the  maturity  of the related  Contracts.  In certain
cases,  the  transfer  may be made by a  delinquent  obligor in order to avoid a
repossession  of  the  Manufactured  Home.  In  the  case  of  a  transfer  of a
Manufactured Home after which the Servicer desires to accelerate the maturity of
the  related  Contract,  the  Servicer's  ability  to do so will  depend  on the
enforceability  under state law of the "due-on-sale  clause". See "Certain Legal
Aspects of the  Contracts--Transfers  of Manufactured  Homes;  Enforceability of
Due-on-Sale Clauses."


                                       37


                                 THE DEPOSITOR


     Wachovia Asset  Securitization  Issuance,  Inc.LLC (the  "Depositor") is an
                                                    ===
indirect    wholly-owned    subsidiary   of   Wachovia   Corporation   and   was
incorporatedconverted  to a  limited  liability  company  in the  State of North
            ============================================
Carolina on October  30,  2003.  The  Depositor  was formerly  Wachovia  Asset
         =======================================================================
Securitization,  Inc., a North Carolina corporation formed on February 27, 1996.
==========================================================
The  principal  executive  offices of the  Depositor are located at One Wachovia
Center, 301 South College Street, Suite D, Charlotte, North Carolina 28288.
Its telephone number is (704) 371-2702.383-4634.
                                      =========


     The  Depositor  formerly was an indirect  wholly-owned  subsidiary of First
Union Corporation.  On September 1, 2001,  Wachovia  Corporation was merged with
and  into  First  Union  Corporation  with  the  later  entity  surviving.  Upon
completion  of the merger,  the  surviving  entity  changed its name to Wachovia
Corporation.  As a  result,  the  Depositor  is  now  an  indirect  wholly-owned
subsidiary of Wachovia Corporation.


     The  Securities  are not debt of the Depositor  and the Depositor  does not
          ==================================================
have,  nor is it  expected  in the future to have,  any  significant  assets any
                                                                             ===
obligation to make payments with respect to the Securities.
==========================================================



                                       38



                         DESCRIPTION OF THE SECURITIES


General

     The asset-backed  certificates  (the  "Certificates")  of a series (each, a
"Series")  (including  any  Class  of  Certificates  not  offered  hereby)  will
represent  the  entire  beneficial  ownership  interest  in the trust  fund (the
"Trust" or the "Trust Fund") created pursuant to the applicable Agreement.  If a
Series of Securities includes asset-backed notes (the "Notes" and, together with
the Certificates,  the "Securities"),  such Notes will represent indebtedness of
the related Trust Fund and will be issued and secured  pursuant to an Indenture.
Each Series of Securities  will consist of one or more classes (each, a "Class")
of Securities  that may:

o provide for the accrual of interest  thereon based on
fixed,  variable or adjustable rates;

     o    be senior  (the  "Senior  Certificates"  or the  "Senior  Notes"  and,
          collectively,  "Senior  Securities") or subordinate (the  "Subordinate
          Certificates"   or  the   "Subordinate   Notes"   and,   collectively,
          "Subordinate  Securities")  to one or more other Classes of Securities
          in respect of certain distributions on the Securities;

     o    be   entitled   either   to   (A)   principal   distributions,    with
          disproportionately  low,  nominal or no interest  distributions or (B)
          interest  distributions,  with  disproportionately  low, nominal or no
          principal distributions (collectively, "Strip Securities");

     o    provide for distributions of accrued interest thereon  commencing only
          following the occurrence of certain events,  such as the retirement of
          one or more other Classes of Securities of such Series  (collectively,
          "Accrual Securities");

     o    provide  for  payments  of  principal  as  described  in  the  related
          prospectus  supplement,  from all or only a portion  of the  Assets in
          such Trust Fund,  to the extent of  available  funds,  in each case as
          described in the related prospectus supplement; and/or

     o    provide  for  distributions  based  on a  combination  of two or  more
          components thereof with one or more of the  characteristics  described
          in this paragraph including a Strip Security component.

If so specified in the related  prospectus  supplement,  distributions on one or
more  Classes of a Series of  Securities  may be limited to  collections  from a
designated portion of the Assets in the related Trust Fund (each such portion of
Assets, an "Asset Group"). Any such Classes may include Classes of Securities of
a Series offered pursuant to this prospectus and a related prospectus supplement
(the "Offered Securities").

     Each  Class of  Offered  Securities  of a Series  will be issued in minimum
denominations  corresponding to the Security Balances or, in the case of certain
Classes of Strip Securities,  notional amounts or percentage interests specified
in the related prospectus supplement. The transfer of any Offered Securities may
be registered and such  Securities  may be exchanged  without the payment of any
service  charge  payable in  connection  with such  registration  of transfer or
exchange,  but the  Depositor  or the  Trustee or any agent  thereof may require
payment


                                       39


of a sum sufficient to cover any tax or other  governmental  charge. One or more
Classes  of  Securities  of  a  Series  may  be  issued  in  fully   registered,
certificated form  ("Definitive  Securities") or in book-entry form ("Book-Entry
Securities"),  as  provided  in the  related  prospectus  supplement.  See "Risk
Factors--Risks  Associated  with  the   Securities--Book-Entry   Securities  May
Experience  Certain  Problems  and  "Description  of the  Securities--Book-Entry
Registration  and  Definitive   Securities."   Definitive   Securities  will  be
exchangeable  for  other  Securities  of the same  Class  and  Series  of a like
aggregate  Security  Balance,  notional  amount or  percentage  interest  but of
different authorized denominations. See "Risk Factors--Risks Associated with the
Securities--Securities May Not be Liquid."

Distributions

     Distributions on the Securities of each Series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related  prospectus
supplement  from the  Available  Distribution  Amount  for such  Series and such
Distribution  Date.  Distributions  (other than the final  distribution) will be
made to the persons in whose names the Securities are registered at the close of
business on,  unless a different  date is  specified  in the related  prospectus
supplement,  the last business day of the month preceding the month in which the
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will  be  determined  as of the  close  of  business  on the  date
specified in the related prospectus  supplement (the "Determination  Date"). All
distributions with respect to each Class of Securities on each Distribution Date
will be allocated pro rata among the outstanding  Securityholders  in such Class
or by random  selection or as described  in the related  prospectus  supplement.
Payments will be made either by wire transfer in immediately  available funds to
the account of a  Securityholder  at a bank or other entity  having  appropriate
facilities therefor, if such Securityholder has so notified the Trustee or other
person  required to make such  payments no later than the date  specified in the
related  prospectus  supplement  (and, if so provided in the related  prospectus
supplement,  holds Securities in the requisite amount specified therein),  or by
check mailed to the address of the person entitled  thereto as it appears on the
security register;  provided, however, that the final distribution in retirement
of the  Securities  will be made only upon  presentation  and  surrender  of the
Securities at the location  specified in the notice to  Securityholders  of such
final distribution.

Available Distribution Amount

     All  distributions  on the  Securities of each Series on each  Distribution
Date will be made from the Available  Distribution  Amount  described  below, in
accordance  with the  terms  described  in the  related  prospectus  supplement.
Generally, the "Available Distribution Amount" for each Distribution Date equals
the sum of the following amounts:

     o    the total  amount of all cash on  deposit  in the  related  Collection
          Account as of the corresponding Determination Date, exclusive of:

               (a) all scheduled  payments of principal  and interest  collected
          but due on a date  subsequent  to the  related  Due  Period  (unless a
          different period is specified in the related prospectus supplement,  a
          "Due Period" with respect to any  Distribution  Date will  commence on
          the  second  day of the  month  in  which  the  immediately  preceding
          Distribution  Date  occurs,  or the day after the Cut-off  Date in the
          case of the  first  Due  Period,  and will end on the first day of the
          month  of  the  related  Distribution  Date),

                                       40



(b)  all  prepayments,
          together  with related  payments of the  interest  thereon and related
          Prepayment  Premiums,  all  proceeds of any  insurance  policies to be
          maintained  in respect of each Asset (to the extent such  proceeds are
          not applied to the  restoration of the Asset or released in accordance
          with the normal  servicing  procedures  of a Servicer,  subject to the
          terms and conditions  applicable to the related Asset)  (collectively,
          "Insurance  Proceeds"),  all other  amounts  received  and retained in
          connection with the liquidation of Assets in default in the Trust Fund
          ("Liquidation  Proceeds"),  and other unscheduled  recoveries received
          subsequent  to  the  related  Due  Period,

               (c)  all  amounts  in the  Collection  Account  that  are  due or
          reimbursable  to the  Depositor,  the  Trustee,  an  Asset  Seller,  a
          Servicer,  the Master Servicer or any other entity as specified in the
          related  prospectus  supplement  or that are  payable  in  respect  of
          certain  expenses  of the  related  Trust  Fund,  and (d) all  amounts
          received  for a  repurchase  of an  Asset  from  the  Trust  Fund  for
          defective  documentation  or a breach of  representation  or  warranty
          received subsequent to the related Due Period;

     o    if  the  related  prospectus  supplement  so  provides,   interest  or
          investment  income on amounts on  deposit in the  Collection  Account,
          including any net amounts paid under any Cash Flow Agreements;

     o    all advances made by a Servicer or the Master Servicer (if any) or any
          other entity as specified in the related  prospectus  supplement  with
          respect to such Distribution Date;

     o    if and to the extent the related  prospectus  supplement  so provides,
          amounts  paid by a Servicer or any other  entity as  specified  in the
          related  prospectus  supplement  with  respect to interest  shortfalls
          resulting from prepayments during the related Prepayment Period; and

     o    to the extent not on deposit in the related  Collection  Account as of
          the  corresponding  Determination  Date, any amounts  collected under,
          from  or in  respect  of any  Credit  Support  with  respect  to  such
          Distribution Date.

     As  described  below,  the entire  Available  Distribution  Amount  will be
distributed among the related  Securities  (including any Securities not offered
hereby) on each  Distribution  Date, and  accordingly  will be released from the
Trust Fund and will not be available for any future distributions.

     The related prospectus  supplement for a Series of Securities will describe
any variation in the calculation of the Available  Distribution  Amount for such
Series.

Distributions of Interest on the Securities

     Each Class of Securities  (other than Classes of Strip Securities that have
no Pass-Through Rate or interest rate) may have a different Pass-Through Rate or
interest  rate,  which will be a fixed,  variable  or  adjustable  rate at which
interest  will accrue on such Class or a Component  thereof  (the  "Pass-Through
Rate" in the case of  Certificates).  The  related  prospectus  supplement  will
specify the  Pass-Through  Rate or interest rate for each Class or Component or,
in the case of a variable or adjustable  Pass-Through Rate or interest rate, the
method for determining the Pass-Through  Rate or interest rate.  Interest on the
Securities  will be  calculated


                                       41


on the basis of a 360-day year  consisting  of twelve  30-day  months unless the
related prospectus supplement specifies a different basis.

     Distributions of interest in respect of the Securities of any Class will be
made on each  Distribution  Date  (other  than any Class of Accrual  Securities,
which will be entitled to distributions  of accrued interest  commencing only on
the  Distribution  Date,  or under the  circumstances,  specified in the related
prospectus  supplement,  and any Class of Strip Securities that are not entitled
to any  distributions  of interest) based on the Accrued  Security  Interest for
such Class and such Distribution Date, subject to the sufficiency of the portion
of  the  Available   Distribution   Amount  allocable  to  such  Class  on  such
Distribution  Date.  Prior to the time interest is distributable on any Class of
Accrual   Securities,   the  amount  of  Accrued  Security  Interest   otherwise
distributable  on such Class will be added to the  Security  Balance  thereof on
each  Distribution  Date.  With  respect  to each Class of  Securities  and each
Distribution  Date (other than certain  Classes of Strip  Securities),  "Accrued
Security  Interest" will be equal to interest accrued during the related Accrual
Period on the  outstanding  Security  Balance thereof  immediately  prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as  described  below.  Accrued  Security  Interest  on certain  Classes of Strip
Securities  will be equal to interest  accrued during the related Accrual Period
on  the  outstanding   notional  amount  thereof   immediately   prior  to  each
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described  below, or interest  accrual in the manner described in the related
prospectus  supplement.  The method of  determining  the  notional  amount for a
certain Class of Strip  Securities  will be described in the related  prospectus
supplement.  Reference to notional  amount is solely for  convenience in certain
calculations  and does not represent the right to receive any  distributions  of
principal.  Unless otherwise provided in the related prospectus supplement,  the
Accrued Security Interest on a Series of Securities will be reduced in the event
of  prepayment  interest  shortfalls,  which are  shortfalls in  collections  of
interest for a full accrual period resulting from  prepayments  prior to the due
date in such accrual  period on the Mortgage  Loans or Contracts  comprising  or
underlying the Assets in the Trust Fund for such Series.  The particular  manner
in which such shortfalls are to be allocated among some or all of the Classes of
Securities  of  that  Series  will  be  specified  in  the  related   prospectus
supplement.  The related prospectus  supplement will also describe the extent to
which the amount of Accrued Security Interest that is otherwise distributable on
(or,  in the case of  Accrual  Securities,  that may  otherwise  be added to the
Security Balance of) a Class of Offered Securities may be reduced as a result of
any other contingencies,  including delinquencies,  losses and deferred interest
on or in respect of the Mortgage Loans or Contracts comprising or underlying the
Assets in the  related  Trust  Fund.  Unless  otherwise  provided in the related
prospectus supplement,  any reduction in the amount of Accrued Security Interest
otherwise  distributable on a Class of Securities by reason of the allocation to
such  Class of a portion  of any  deferred  interest  on the  Mortgage  Loans or
Contracts  comprising  or  underlying  the Assets in the related Trust Fund will
result in a corresponding  increase in the Security  Balance of such Class.  See
"Risk Factors--Risk Associated with the Securities--Rate of Prepayment on Assets
May  Adversely  Affect  Average Lives and Yields on the  Securities"  and "Yield
Considerations."

Distributions of Principal of the Securities

     The  Securities  of each  series,  other  than  certain  Classes  of  Strip
Securities, will have a Security Balance which, at any time, will equal the then
maximum  amount  that the  holder  will be


                                       42


entitled to receive in respect of  principal  out of the future cash flow on the
Assets and other  assets  included in the related  Trust Fund.  The  outstanding
Security Balance of a Security will be reduced to the extent of distributions of
principal thereon from time to time and, if and to the extent so provided in the
related  prospectus  supplement,  by the amount of losses incurred in respect of
the related  Assets,  may be  increased  in respect of deferred  interest on the
related  Mortgage  Loans  to  the  extent  provided  in the  related  prospectus
supplement and, in the case of Accrual Securities prior to the Distribution Date
on which  distributions of interest are required to commence,  will be increased
by any  related  Accrued  Security  Interest.  If so  specified  in the  related
prospectus supplement,  the initial aggregate Security Balance of all Classes of
Securities of a Series will be greater than the outstanding  aggregate principal
balance of the related  Assets as of the  applicable  Cut-off Date.  The initial
aggregate  Security Balance of a series and each Class thereof will be specified
in the related prospectus supplement. Distributions of principal will be made on
each  Distribution Date to the Class or Classes of Securities in the amounts and
in  accordance  with  the  priorities   specified  in  the  related   prospectus
supplement. Certain Classes of Strip Securities with no Security Balance are not
entitled to any distributions of principal.

Categories of Classes of Securities

     The Securities of any Series may be comprised of one or more Classes.  Such
Classes,  in  general,  fall into  different  categories.  The  following  chart
identifies and generally  defines  certain of the more typical  categories.  The
prospectus  supplement for a Series of Securities may identify the Classes which
comprise  such  Series by  reference  to the  following  categories  or  another
category specified in the applicable prospectus supplement.





Categories of Classes                               Definition
- ---------------------                               ----------
                                                 
                                                                  PRINCIPAL TYPES

Accretion Directed Certificates
   or Notes....................................      A Class of  Certificates  or Notes  that
                                                     receives principal payments from amounts
                                                     that would  otherwise be  distributed as
                                                     interest    on     specified     Accrual
                                                     Certificates  or Notes.  Such  principal
                                                     payments   may  be  in  lieu  of  or  in
                                                     addition  to  principal   payments  from
                                                     principal receipts on the Assets for the
                                                     related Series.

Companion Certificates or Notes (also
   sometimes referred to as "Support
   Certificates" or "Support Notes")...........      A Class of Certificates or Notes that is
                                                     entitled to receive  principal  payments
                                                     on  any   Distribution   Date   only  if
                                                     scheduled  payments  have  been  made on
                                                     specified      Planned      Amortization
                                                     Certificates    or    Notes,    Targeted
                                                     Amortization   Certificates   or   Notes
                                                     and/or      Scheduled       Amortization
                                                     Certificates or Notes.


                                                 43


Component Certificates or Notes................      A  Class   of   Certificates   or  Notes
                                                     consisting  of  two  or  more  specified
                                                     components   (each,  a  "Component")  as
                                                     described in the  applicable  prospectus
                                                     supplement. The Components of a Class of
                                                     Component Certificates or Notes may have
                                                     different   principal   and/or  interest
                                                     payment   characteristics  but  together
                                                     constitute  a  single  Class  and do not
                                                     represent  severable   interests.   Each
                                                     Component   of  a  Class  of   Component
                                                     Certificates  or Notes may be identified
                                                     as  falling  into  one  or  more  of the
                                                     categories in this chart.

Lockout Certificates or Notes..................      A Class of Senior  Certificates or Notes
                                                     that is designed not to  participate  in
                                                     or to participate to a limited extent in
                                                     (i.e.,  to be  "locked  out" of),  for a
                                                     specified  period,  the  receipt  of (1)
                                                     principal prepayments on the Assets that
                                                     are allocated  disproportionately to the
                                                     Classes of Senior  Certificates or Notes
                                                     of such Series as a group  pursuant to a
                                                     "shifting interest" structure and/or (2)
                                                     scheduled   principal  payments  on  the
                                                     Assets that are allocated to the Classes
                                                     of  Senior  Certificates  or  Notes as a
                                                     group.  A Class of Lockout  Certificates
                                                     or Notes will  typically not be entitled
                                                     to  receive,  or  will  be  entitled  to
                                                     receive  only a  restricted  portion of,
                                                     distributions  or principal  prepayments
                                                     and/or scheduled principal payments,  as
                                                     applicable,  for  a  period  of  several
                                                     years,   during  which  time  all  or  a
                                                     portion of such principal  payments that
                                                     it  would   otherwise   be  entitled  to
                                                     receive in the  absence  of a  "lockout"
                                                     structure   will   be   distributed   in
                                                     reduction of the  principal  balances of
                                                     other Classes of Senior  Certificates or
                                                     Notes. Lockout Certificates or Notes are
                                                     designed  to minimize  weighted  average
                                                     life   volatility   during  the  lockout
                                                     period.

Notional Amount Certificates or
   Notes.......................................      A Class of  Certificates or Notes having
                                                     no   principal   balance   and   bearing
                                                     interest on the related notional amount.
                                                     The notional amount is used for purposes
                                                     of   the   determination   of   interest
                                                     distributions.

Pass-Through Certificates or
   Notes ......................................      A Class  of  Senior  Securities  that is
                                                     entitled  to receive  all or a specified
                                                     percentage  of  the  principal  payments
                                                     that  are  distributable  to the  Senior
                                                     Certificates  or  applicable   group  of
                                                     Senior Certificates or Notes (other than
                                                     any Ratio Strip  Certificates  or Notes)
                                                     in the


                                                 44


                                                     aggregate  on a  Distribution  Date  and
                                                     that is not  designated  as a  Class  of
                                                     Sequential Pay Certificates or Notes.

Planned Amortization Certificates or
   Notes (also sometimes referred to
   as a "PAC Certificates" or "PAC
   Notes").....................................      A Class of Certificates or Notes that is
                                                     designed to receive  principal  payments
                                                     using a predetermined  principal balance
                                                     schedule   derived   by   assuming   two
                                                     constant   prepayment   rates   for  the
                                                     underlying  Assets.  These two rates are
                                                     the  endpoints   for  the   "structuring
                                                     range"   for  the   Class   of   Planned
                                                     Amortization  Certificates or Notes. The
                                                     Planned  Amortization   Certificates  or
                                                     Notes in any Series of Securities may be
                                                     subdivided  into  different   categories
                                                     (e.g., Planned Amortization Certificates
                                                     or   Notes   I   ("PAC   I"),    Planned
                                                     Amortization  Certificates  or  Notes II
                                                     ("PAC II") and so forth)  derived  using
                                                     different   structuring   ranges  and/or
                                                     payment  priorities.   A  Class  of  PAC
                                                     Certificates  or  Notes is  designed  to
                                                     provide protection against volatility of
                                                     weighted  average  life  if  prepayments
                                                     occur  at a  constant  rate  within  the
                                                     structuring range.

Ratio Strip Certificates or Notes..............      A Class of Certificates or Notes that is
                                                     entitled    to    receive   a   constant
                                                     proportion,  or  "ratio  strip,"  of the
                                                     principal  payments  on  the  underlying
                                                     Assets.

Scheduled Amortization Certificates
   or Notes (also sometimes referred
   to as "Scheduled Certificates" or
   "Scheduled Notes")..........................      A Class of Certificates or Notes that is
                                                     designed to receive  principal  payments
                                                     using a predetermined  principal balance
                                                     schedule  but  is  not  designated  as a
                                                     Class    of     Planned     Amortization
                                                     Certificates   or  Notes   or   Targeted
                                                     Amortization  Certificates or Notes. The
                                                     schedule is derived by  assuming  either
                                                     two  constant   prepayment  rates  or  a
                                                     single constant  prepayment rate for the
                                                     underlying  Assets.  In the former case,
                                                     the two rates are the  endpoints for the
                                                     "structuring  range"  for the  Scheduled
                                                     Amortization  Certificates  or Notes and
                                                     such range  generally  is narrower  than
                                                     that   for   a

                                                 45


                                                     Planned  Amortization   Certificates  or
                                                     Notes.    Typically,    the    Companion
                                                     Certificates or Notes for the applicable
                                                     Series   of    Certificates   or   Notes
                                                     generally   will   represent  a  smaller
                                                     percentage  of the  Class  of  Scheduled
                                                     Amortization  Certificates or Notes than
                                                     Companion    Certificates    or    Notes
                                                     generally would represent in relation to
                                                     a   Class   of   Planned    Amortization
                                                     Certificates   or  Notes   or   Targeted
                                                     Amortization  Certificates  or Notes.  A
                                                     Class    of    Scheduled    Amortization
                                                     Certificates  or Notes is generally less
                                                     sensitive   to  weighted   average  life
                                                     volatility  as a result  of  prepayments
                                                     than a Class of  Companion  Certificates
                                                     or Notes but more sensitive than a Class
                                                     of Planned Amortization  Certificates or
                                                     Notes    or    Targeted     Amortization
                                                     Certificates or Notes.

Senior Certificates or Notes...................      A Class of Certificates or Notes that is
                                                     entitled   to   receive    payments   of
                                                     principal    and    interest   on   each
                                                     Distribution  Date prior to the  Classes
                                                     of Subordinated Securities.

Sequential Pay Certificates or
   Notes.......................................      A Class of Certificates or Notes that is
                                                     entitled to receive  principal  payments
                                                     in a prescribed sequence,  that does not
                                                     have a predetermined  principal  balance
                                                     schedule  and that,  in most  cases,  is
                                                     entitled   to   receive    payments   of
                                                     principal  continuously  from the  first
                                                     Distribution  Date on which it  receives
                                                     principal  until it is retired.  A Class
                                                     of Sequential Pay  Certificates or Notes
                                                     may    receive    principal     payments
                                                     concurrently  with  one  or  more  other
                                                     Classes of Sequential  Pay  Certificates
                                                     or Notes. A single Class the is entitled
                                                     to receive principal  payments before or
                                                     after  other  Classes in the same Series
                                                     of  Securities  may be  identified  as a
                                                     Class of Sequential Pay  Certificates or
                                                     Notes.

Subordinated Certificates or
   Notes.......................................      A Class of Certificates or Notes that is
                                                     entitled   to   receive    payments   of
                                                     principal    and    interest   on   each
                                                     Distribution  Date only after the Senior
                                                     Securities  and Classes of  Subordinated
                                                     Securities   with  higher   priority  of
                                                     distributions,  if  any,  have  received
                                                     their  full   principal   and   interest
                                                     entitlements.

Super Senior Certificates or Notes.............      A Class of Senior  Certificates or Notes
                                                     that will not


                                                 46


                                                     bear its share of certain  losses  after
                                                     the Classes of Subordinated Certificates
                                                     or Notes are no longer  outstanding  for
                                                     so long as one or more  other  specified
                                                     Classes of Senior  Certificates or Notes
                                                     are outstanding.

Super Senior Support Certificates or
   Notes.......................................      A Class of Senior  Certificates or Notes
                                                     that bears certain  losses  allocated to
                                                     one or  more  Classes  of  Super  Senior
                                                     Certificates  or Notes after the Classes
                                                     of  Subordinated  Certificates  or Notes
                                                     are no longer outstanding.

Targeted Amortization Certificates or
   Notes
   (also sometimes referred to as a
   "TAC Certificates" or "TAC Notes")..........      A Class of Certificates or Notes that is
                                                     designed to receive  principal  payments
                                                     using a predetermined  principal balance
                                                     schedule  derived  by  assuming a single
                                                     constant   prepayment   rate   for   the
                                                     underlying   Assets.   A  Class  of  TAC
                                                     Certificates or TAC Notes is designed to
                                                     provide    some    protection    against
                                                     shortening  of weighted  average life if
                                                     prepayments  occur  at a rate  exceeding
                                                     the  assumed  constant  prepayment  rate
                                                     used to derive  the  principal  balances
                                                     schedule  of such Class of  Certificates
                                                     or Notes.

                                                               INTEREST TYPES

Accrual Certificates or Notes..................      A Class of  Certificates  or Notes  that
                                                     accretes the amount of accrued  interest
                                                     otherwise  distributable  on such Class,
                                                     which  amount will be added as principal
                                                     to the  principal  balance of such Class
                                                     on each  applicable  Distribution  Date.
                                                     Such  accretion may continue  until some
                                                     specified  event has  occurred  or until
                                                     such Accrual  Certificates  or Notes are
                                                     retired.

Fixed Rate Certificates or Notes...............      A Class of Certificates or Notes with an
                                                     interest  rate that is fixed  throughout
                                                     the life of the Class.

Floating Rate Certificates or
   Notes.......................................      A Class of Certificates or Notes with an
                                                     interest  rate that resets  periodically
                                                     based upon a  designated  index and that
                                                     varies  directly  with  changes  in such
                                                     index.


                                                 47


Interest Only Certificates or
   Notes.......................................      A Class that is entitled to receive some
                                                     or all of the interest  payments made on
                                                     the Assets  and little or no  principal.
                                                     Interest Only Certificates or Notes have
                                                     either no principal  balance,  a nominal
                                                     principal  balance or a notional amount.
                                                     A nominal principal  balance  represents
                                                     actual  principal  that  will be paid on
                                                     the   Certificates   or  Notes.   It  is
                                                     referred  to  as  nominal  since  it  is
                                                     extremely   small   compared   to  other
                                                     Classes. A notional amount is the amount
                                                     used as a  reference  to  calculate  the
                                                     amount  of  interest  due on a Class  of
                                                     Interest Only Certificates or Notes that
                                                     is not entitled to any  distributions in
                                                     respect of principal.

Inverse Floating Rate
   Certificates or Notes.......................      A Class of Certificates or Notes with an
                                                     interest  rate that resets  periodically
                                                     based upon a  designated  index and that
                                                     varies  inversely  with  changes in such
                                                     index and with  changes in the  interest
                                                     rate  payable  on the  related  Class of
                                                     Floating Rate Certificates or Notes.

Prepayment Premium Certificates
   or Notes....................................      A Class of Certificates or Notes that is
                                                     only  entitled to penalties or premiums,
                                                     if any, due in connection with a full or
                                                     partial prepayment of an Asset.

Principal Only Certificates or
   Notes.......................................      A Class of  Certificates  or Notes  that
                                                     does not bear  interest  and is entitled
                                                     to receive only distributions in respect
                                                     of principal.

Step Coupon Certificates or Notes..............      A Class of  Certificates or Notes with a
                                                     fixed interest rate that is reduced to a
                                                     lower fixed rate after a specific period
                                                     of  time.  The  difference  between  the
                                                     initial  interest  rate  and  the  lower
                                                     interest  rate  will be  supported  by a
                                                     reserve fund  established on the closing
                                                     date.

Variable Rate Certificates or
   Notes.......................................      A Class of Certificates or Notes with an
                                                     interest  rate that resets  periodically
                                                     and is  calculated  by  reference to the
                                                     rate or rates of interest  applicable to
                                                     the Assets.



                                                 48


Components

     To the extent specified in the related prospectus supplement,  distribution
on a Class of Securities  may be based on a combination of two or more different
Components  as  described  under   "--General"   above.  To  such  extent,   the
descriptions set forth under "--Distributions of Interest on the Securities" and
"--Distributions of Principal of the Securities" above also relate to Components
of such a Class of  Securities.  In such case,  reference  in such  sections  to
Security Balance and  Pass-Through  Rate or interest rate refer to the principal
balance,  if any, of any such  Component and the  Pass-Through  Rate or interest
rate, if any, on any such Component, respectively.

Distributions on the Securities of Prepayment Premiums

     If so provided in the related prospectus  supplement,  Prepayment  Premiums
that are  collected  on the  Mortgage  Loans in the  related  Trust Fund will be
distributed  on each  Distribution  Date to the Class or Classes  of  Securities
entitled thereto in accordance with the provisions  described in such prospectus
supplement.

Allocation of Losses and Shortfalls

     If so  provided in the  prospectus  supplement  for a Series of  Securities
consisting of one or more Classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in  collections on the Assets have
been incurred,  the amount of such losses or shortfalls will be borne first by a
Class of  Subordinate  Securities  in the priority and manner and subject to the
limitations specified in such prospectus supplement.  See "Description of Credit
Support" for a description of the types of protection  that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

Advances in Respect of Delinquencies

     With respect to any Series of Securities  evidencing an interest in a Trust
Fund,  if so provided  in the related  prospectus  supplement,  the  Servicer or
another  entity  described  therein  will be required  as part of its  servicing
responsibilities to advance on or before each Distribution Date its own funds or
funds held in the  Collection  Account  that are not  included in the  Available
Distribution  Amount  for such  Distribution  Date,  in an  amount  equal to the
aggregate  of  payments of  principal  (other  than any  balloon  payments)  and
interest (net of related servicing fees and Retained  Interest) that were due on
the Assets in such Trust Fund during the related Due Period and were  delinquent
on the  related  Determination  Date,  subject  to the  Servicer's  (or  another
entity's) good faith  determination that such advances will be reimbursable from
Related Proceeds (as defined below).  In the case of a Series of Securities that
includes one or more Classes of Subordinate Securities and if so provided in the
related  prospectus  supplement,  the Servicer's (or another  entity's)  advance
obligation may be limited only to the portion of such delinquencies necessary to
make the  required  distributions  on one or more  Classes of Senior  Securities
and/or  may be  subject  to the  Servicer's  (or  another  entity's)  good faith
determination  that such  advances  will be  reimbursable  not only from Related
Proceeds but also from  collections on other Assets  otherwise  distributable on
one or more Classes of such Subordinate  Securities.  See "Description of Credit
Support."


                                       49


     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments  to holders of the Class or Classes of  Securities  entitled
thereto,  rather than to guarantee  or insure  against  losses.  Advances of the
Servicer's (or another  entity's) funds will be reimbursable only out of related
recoveries on the Assets,  including  amounts  received under any form of Credit
Support,  respecting  which such advances were made (as to any Assets,  "Related
Proceeds")  and from any  other  amounts  specified  in the  related  prospectus
supplement,  including out of any amounts otherwise distributable on one or more
Classes of Subordinate  Securities of such Series;  provided,  however, that any
such advance will be  reimbursable  from any amounts in the  Collection  Account
prior to any  distributions  being made on the Securities to the extent that the
Servicer (or such other entity) shall  determine in good faith that such advance
(a "Nonrecoverable Advance") is not ultimately recoverable from Related Proceeds
or, if applicable,  from collections on other Assets otherwise  distributable on
such  Subordinate  Securities.  If advances  have been made by the Servicer from
excess funds in the Collection Account, the Servicer is required to replace such
funds in the Collection  Account on any future  Distribution  Date to the extent
that funds in the  Collection  Account on such  Distribution  Date are less than
payments required to be made to Securityholders on such date. If so specified in
the related prospectus  supplement,  the obligations of the Servicer (or another
entity) to make advances may be secured by a cash advance reserve fund, a surety
bond, a letter of credit or another  form of limited  guaranty.  If  applicable,
information  regarding the  characteristics  of, and the identity of any obligor
on,  any  such  surety  bond,  will  be  set  forth  in the  related  prospectus
supplement.

     If and to the extent so provided in the related prospectus supplement,  the
Servicer (or another  entity)  will be entitled to receive  interest at the rate
specified therein on its outstanding advances and will be entitled to pay itself
such interest  periodically from general  collections on the Assets prior to any
payment to Securityholders or as otherwise provided in the applicable  Agreement
and described in such prospectus supplement.

     If specified in the related prospectus  supplement,  the Master Servicer or
the Trustee  will be required to make  advances,  subject to certain  conditions
described in the prospectus supplement, in the event of a Servicer default.

Reports to Securityholders


     With each  distribution  to holders of any Class of Securities of a Series,
the  Servicer,  the Master  Servicer or the Trustee,  as provided in the related
prospectus  supplement,  will forward or cause to be forwardedmake  available to
                                                              ===============
each such holder, to the Depositor and to such other parties as may be specified
in the applicable Agreement, a statement generally setting forth the information
                                                                 ===============
provided below or in lieu thereof, such other information as may be described in
================================================================================
the related  prospectus  supplement,  in each case to the extent  applicable and
==================================
available:

     o    the amount of such distribution to holders of Securities of such Class
          applied  to  reduce  the  Security  Balance  thereof;   ,  separately,
                                                                     ===========
          identifying  the  aggregate   amount  of  principal   prepayments  and
          ======================================================================
          Liquidation Proceeds included therein;
          =====================================


     o    the amount of such distribution to holders of Securities of such Class
          allocable to Accrued Security Interest;

                                       50


     o    the amount of such distribution allocable to Prepayment Premiums;

     o    the amount of related servicing  compensation and such other customary
          information as is required to enable  Securityholders to prepare their
          tax returns;

     o    the aggregate amount of advances  included in such  distribution,  and
          the aggregate amount of unreimbursed advances at the close of business
          on such Distribution Date;

     o    the aggregate principal balance of the Assets at the close of business
          on such Distribution Date;

     o    the number  and  aggregate  principal  balance  of  Mortgage  Loans or
          Contracts in respect of which (a) one scheduled payment is delinquent,
          (b) two scheduled payments are delinquent, (c) three or more scheduled
          payments are  delinquent  and (d)  foreclosure  proceedings  have been
          commenced;

     o   with respect to any  Mortgage  Loan or Contract  liquidated  during the
         related  Due  Period,  (a) the  portion  of such  liquidation  proceeds
         payable or  reimbursable to a Servicer (or any other entity) in respect
         of  such   Mortgage   Loan   and  (b)  the   amount   of  any  loss  to
         Securityholders;

     o    with  respect  to  collateral  acquired  by  the  Trust  Fund  through
          foreclosure  or  otherwise (a "REO  Property")  relating to a Mortgage
          Loan or Contract  and  included in the Trust Fund as of the end of the
          related Due Period,  the loan  number,  principal  balance and date of
                                   =====================================
          acquisition thereof;
                      =======

     o    with respect to eachthe REO PropertyProperties  relating to a Mortgage
                              ===             ==========
          LoanLoans  or  ContractContracts  and included in the Trust Fund as of
              =====              =========
          the end of the related Due Period, (a) the book valuetotal number, (b)
                                                               ============
          the  aggregate  principal  balance  of the  related  Mortgage  Loan or
               =========
          Contract  immediately  following such Distribution Date (calculated as
          if such Mortgage Loan or Contract were still  outstanding  taking into
          account certain limited  modifications to the terms thereof  specified
          in the applicable Agreement), (c) the aggregate amount of unreimbursed
          servicing  expenses and  unreimbursed  advances in respect thereof and
          (d) if  applicable,  the  aggregate  amount of  interest  accrued  and
          payable on related servicing expenses and related advances;

     o   with  respect to any such REO  Property  sold  during the  related  Due
         Period (a) the aggregate  amount of sale  proceeds,  (b) the portion of
         such sales proceeds  payable or  reimbursable to the Master Servicer in
         respect of such REO Property or the related  Mortgage  Loan or Contract
         and (c) the  amount of any loss to  Securityholders  in  respect of the
         related Mortgage Loan and (d) if available, the aggregate market value;
                               ================================================

     o    the aggregate Security Balance or notional amount, as the case may be,
          of each Class of Securities  (including  any Class of  Securities  not
          offered  hereby) at the close of business on such  Distribution  Date,
          separately  identifying any reduction in such Security  Balance due to
          the  allocation of any loss and increase in the Security  Balance of a
          Class  of  Accrual  Securities  in the  event  that  Accrued  Security
          Interest has been added to such balance;


                                       51


     o    the aggregate amount of principal  prepayments made during the related
          Due Period;

     o    the amount deposited in the reserve fund, if any, on such Distribution
          Date;

     o    the amount  remaining in the reserve  fund, if any, as of the close of
          business on such Distribution Date;

     o    the aggregate unpaid Accrued Security Interest,  if any, on each Class
          of Securities  for such  Distribution  Date and any  remaining  unpaid
                         =======================================================
          Accrued   Security   Interest   at  the  close  of  business  on  such
          =============================
          Distribution Date;



     o   in the case of Securities with a variable Pass-Through Rate or interest
         rate,  the  Pass-Through  Rate  or  interest  rate  applicable  to such
         Distribution  Date,  and,  if  available,  the  immediately  succeeding
         Distribution   Date,  as  calculated  in  accordance  with  the  method
         specified in the related prospectus supplement;

     o    in the casethe  Pass-Through  Rate or interest rate applicable to such
          Distribution  Date for each  Class of  Securities  with an  adjustable
          Pass-Through  Rate or interest  rate, for statements to be distributed
          in any  month in which  an  adjustment  date  occurs,  the  adjustable
          Pass-Through  Rate or interest rate  applicable  to such  Distribution
          Date, if available,  and the immediately succeeding Distribution Date,
          as calculated in accordance  with the method  specified in the related
          prospectus supplement;

o        as to any Series which includes Credit Support,  the amount of coverage
         of each instrument of Credit Support  included  therein as of the close
         of business on such Distribution Date;

o        during the Pre-Funding Period, the remaining  Pre-Funded Amount and the
         portion of the Pre-Funding Amount used to acquire  Subsequent  Mortgage
         Loans since the preceding Distribution Date; and
                                                      ===

     o    during the Pre-Funding Period, the amount remaining in the Capitalized
          Interest Account; and

     o   the  aggregate  amount  of  payments  by the  obligors  of (a)  default
         interest,  (b) late charges and (c)  assumption and  modification  fees
         collected during the related Due Period.

     Within a reasonable period of time after the end of each calendar year, the
Servicer,  the Master  Servicer  or the  Trustee,  as  provided  in the  related
prospectus  supplement,  shall furnish to each  Securityholder  of record at any
time  during  the  calendar  year  such  information  required  by the  Code and
applicable regulations thereunder to enable Securityholders to prepare their tax
returns.  See  "Description  of  the  Securities--Book-Entry   Registration  and
Definitive Securities."

Termination; Optional Purchase of Mortgage Loans

     The  obligations  created by the  applicable  Agreement  for each Series of
Securities will terminate upon the payment to  Securityholders of that Series of
all  amounts  held  in the  Collection  Account  or by a  Servicer,  the  Master
Servicer,  if any, or the Trustee  and  required to be paid to them  pursuant to
such  Agreement  following  the  earlier  of (i)  the  final  payment  or


                                       52


other  liquidation of the last Asset subject  thereto or the  disposition of all
property  acquired upon  foreclosure  of any Mortgage  Loan or Contract  subject
thereto  and (ii) the  purchase  of all of the  assets of the Trust  Fund by the
party entitled to effect such  termination,  under the  circumstances and in the
manner set forth in the related  prospectus  supplement.  In no event,  however,
will the Trust Fund continue beyond the expiration of 21 years from the death of
the last survivor of certain  persons named in the Agreement.  Written notice of
termination  of the applicable  Agreement will be given to each  Securityholder,
and the final  distribution will be made only upon presentation and surrender of
the Securities at the location to be specified in the notice of termination.


     If  so  specified  in  the  related  prospectus  supplement,  a  Series  of
Securities may be subject to optional early  termination  through the repurchase
of the Assets in the related Trust Fund by the party  specified  therein,  under
the  circumstances  and in the manner set forth  therein.  In the event that any
such party has caused the related Trust Fund (or any  segregated  pool of assets
therein)  to be treated as a REMIC,  any such  purchase  will be  affected  only
pursuant  to either  (a) a "clean up call" as defined  in  Treasury  Regulations
Section 1.860G-2(j) or (b) a "qualified  liquidation" as defined in Code Section
860F(a)(4)(A).  Any qualified  liquidation  will effect early  retirement of the
Securities of that Series, but the right to purchase may be exercised only after
the  aggregate  principal  balance of the Assets for such  Series at the time of
purchase  is  less  than a  specified  percentage,  not  exceeding  10%,  of the
aggregate  principal balance as of the Cut-off Date for the Series, or after the
date set forth in the applicable  prospectus  supplement.  If so provided in the
related prospectus  supplement,  upon the reduction of the Security Balance of a
specified  Class or Classes of Securities by a specified  percentage,  the party
specified  therein will solicit bids for the purchase of all assets of the Trust
Fund, or of a sufficient  portion of such assets to retire such Class or Classes
or purchase such Class or Classes at a price set forth in the related prospectus
supplement,  in each case, under the  circumstances  and in the manner set forth
therein.  Such price will at least equal the outstanding  Security  Balances and
any  accrued  and  unpaid  interest  thereon   (including  any  unpaid  interest
shortfalls for prior Distribution  Dates specified in the applicable  prospectus
                                         =======================================
supplement).  Any sale of the Assets of the Trust Fund will be without  recourse
==========
to the Trust Fund or the  Securityholders.  Any such purchase or solicitation of
bids may be made only  when the  aggregate  Security  Balance  of such  Class or
Classes  declines  to a  percentage  of the  Initial  Security  Balance  of such
Securities (not to exceed 10%) specified in the related  prospectus  supplement.
In  addition,  if so  provided  in the related  prospectus  supplement,  certain
Classes of  Securities  may be  purchased  or  redeemed  in the manner set forth
therein.


Optional Purchases

     Subject to the provisions of the applicable Agreement,  the Depositor,  the
Servicer or such other party specified in the related prospectus supplement may,
at such party's  option,  repurchase  (i) any Asset which is in default or as to
which default is reasonably  foreseeable if, in the Depositor's,  the Servicer's
or such other party's judgment, the related default is not likely to be cured by
the  borrower  or default  is not likely to be averted  and (ii) any Asset as to
which the origination of such Asset breached a  representation  or warranty made
with respect of such Mortgage Loan to the Depositor,  the Servicer or such other
party at a price equal to the unpaid  principal  balance  thereof  plus  accrued
interest thereon and under the conditions set forth in the applicable prospectus
supplement.


                                       53


Definitive Form

     If so  specified  in the related  prospectus  supplement,  Securities  of a
Series may be issued in fully  registered  certificated  form (such  Securities,
"Definitive  Securities").  Distributions  of  principal  of, and  interest  on,
Definitive  Securities will be made directly to holders of Definitive Securities
in accordance  with the procedures  set forth in the  Agreement.  The Definitive
Securities of a Series offered hereby and by means of the applicable  prospectus
supplement  will be  transferable  and  exchangeable  at the  office  or  agency
maintained by the Trustee or such other entity for such purpose set forth in the
applicable  prospectus  supplement.  No  service  charge  will be  made  for any
transfer  or exchange of  Definitive  Securities,  but the Trustee or such other
entity  may  require  payment  of a sum  sufficient  to  cover  any tax or other
governmental charge in connection with such transfer or exchange.

     In the event  that an  election  is made to treat the Trust Fund (or one or
more pools of segregated  assets  therein) as a REMIC,  the Residual  Securities
thereof will be issued as Definitive Securities. No legal or beneficial interest
in all or a portion of any  Residual  Security  may be  transferred  without the
receipt by the  transferor  and the  Trustee  of an  affidavit  described  under
"--Taxation  of  Owners  of  Residual  Securities--Tax-Related  Restrictions  on
Transfer of Residual Securities."

Book-Entry Registration and Form

     If so specified in the related prospectus  supplement,  one or more Classes
of Securities of a Series will be transferable and exchangeable at the office of
the registrar identified in the related prospectus supplement.  Unless otherwise
specified in the related prospectus  supplement,  no service charge will be made
for any such  registration or transfer of such Securities,  but the owner may be
required to pay a sum sufficient to cover any tax or other governmental charge.

     If so specified in the related prospectus supplement, Book-Entry Securities
may be initially represented by one or more Securities registered in the name of
DTC and be  available  only in the form of  book-entries.  If  specified  in the
related  prospectus  supplement,  holders  of  Securities  may  hold  beneficial
interests  in  Book-Entry  Securities  through  DTC (in the  United  States)  or
Clearstream or Euroclear (in Europe)  directly if they are  participants of such
systems,  or indirectly  through  organizations  which are  participants in such
systems.

     Clearstream  and Euroclear  will hold omnibus  positions on behalf of their
participants through customers' securities accounts in their respective names on
the  books  of  their  respective  Depositaries  which in turn  will  hold  such
positions in customers'  securities  accounts in the Depositaries'  names on the
books of DTC.

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

     Cross-market  transfers  between  persons  holding  directly or  indirectly
through DTC, on the one hand, and directly or indirectly through  Clearstream or
Euroclear, on the other, will be effected in DTC in accordance with DTC rules on
behalf of the relevant European international clearing system by its Depositary.
However,   each  such   cross-market   transaction   will  require  delivery  of
instructions  to the  relevant  European  international  clearing  system by the


                                       54


counterparty  in such system in  accordance  with its rules and  procedures  and
within its established  deadlines.  The relevant European international clearing
system will,  if the  transaction  meets its  settlement  requirements,  deliver
instructions to its Depositary to take action to effect final  settlement on its
behalf  by  delivering  or  receiving  securities  through  DTC,  and  making or
receiving  payment in  accordance  with normal  procedures  for  same-day  funds
settlement   applicable   to  DTC.   Clearstream   Participants   and  Euroclear
Participants may not deliver instructions directly to the Depositaries.

     Because  of  time-zone  differences,  credits  of  securities  received  in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent  securities  settlement processing and dated the business
day following the DTC settlement  date. Such credits or any transactions in such
securities  settled during such  processing  will be reported to the Clearstream
Participant  or Euroclear  Participant  on such  business  day. Cash received in
Clearstream  or  Euroclear  as a result of sales of  Securities  by or through a
Clearstream  Participant  or a Euroclear  Participant  to a Participant  will be
received  with value on the DTC  settlement  date but will be  available  in the
relevant  Clearstream  or  Euroclear  cash  account  only as of the business day
following settlement in DTC.

     DTC is a limited  purpose  trust  company  organized  under the laws of the
State of New York, a "banking  organization"  within the meaning of the New York
Banking Law, a member of the Federal  Reserve System,  a "clearing  corporation"
within  the  meaning  of the New York  Uniform  Commercial  Code  ("UCC")  and a
"clearing agency" registered  pursuant to Section 17A of the Securities Exchange
Act of 1934, as amended ("Exchange Act"). DTC was created to hold securities for
its participating  members  ("Participants") and to facilitate the clearance and
settlement of securities  transactions  between  Participants through electronic
book-entries,  thereby eliminating the need for physical movement of securities.
Participants include securities brokers and dealers,  banks, trust companies and
clearing  corporations  which may include  underwriters,  agents or dealers with
respect to the  Securities  of any Class or Series.  Indirect  access to the DTC
system also is  available  to others such as banks,  brokers,  dealers and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly ("Indirect Participants").  The rules
applicable to DTC and Participants are on file with the SEC.

     Beneficial owners ("Security Owners") that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in,  Book-Entry  Securities may do so only through  Participants
and Indirect  Participants.  Participants  who are Security Owners of Book-Entry
Securities  will  receive a credit for such  Securities  on DTC's  records.  The
ownership interest of such holder will in turn be recorded on respective records
of the  Participants  and Indirect  Participants.  Such holders will not receive
written  confirmation  from DTC of their  purchase,  but are expected to receive
written confirmations providing details of the transaction,  as well as periodic
statements  of their  holdings,  from the  Participant  or Indirect  Participant
through which the Securityholders entered into the transaction. Unless and until
Definitive  Securities are issued as described below, it is anticipated that the
only "holder" of Book-Entry  Securities of any Series will be Cede & Co. ("Cede"
), as nominee of DTC. Security Owners will only permitted to exercise the rights
of holders indirectly through Participants and DTC.


                                       55


     Under the rules,  regulations and procedures creating and affecting DTC and
its operations,  DTC is required to make book-entry transfers among Participants
on whose  behalf  it acts  with  respect  to the  Book-Entry  Securities  and is
required to receive and transmit  distributions  of principal of and interest on
the Book-Entry  Securities.  Participants and Indirect  Participants  with which
Security  Owners  have  accounts  with  respect  to  the  Book-Entry  Securities
similarly  are required to make  book-entry  transfers  and receive and transmit
such payments on behalf of their respective Securityholders.

     DTC has advised the  Servicer  and the  Depositors  that,  unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a holder  only at the  direction  of one or more  Participants  to whose  DTC
accounts  the  Securities  are  credited.  DTC has advised the  Servicer and the
Depositors  that DTC will  take  such  action  with  respect  to any  Percentage
Interests of the Book-Entry  Securities of a Series only at the direction of and
on behalf of such Participants with respect to such Percentage  Interests of the
Book-Entry  Securities.  DTC may take  actions,  at the direction of the related
Participants,  with respect to some  Book-Entry  Securities  which conflict with
actions taken with respect to other Book-Entry Securities.


     Clearstream,   67   Bd   Grande-Duchesse   Charlotte,   L-1331   Luxembourg
("Clearstream"),  was  incorporated  in 1970 as  a"Cedel  S.A.," a company  with
limited company under  Luxembourg law.  Clearstream is owned  byliability  under
Luxembourg law, or a societe anonyme.  Cedel S.A.  subsequently changed its name
to  Cedelbank.   On  January  10,  2000,   Cedelbank's  parent  company,   Cedel
International,  societe  anonyme  ("CI")  merged its  clearing,  settlement  and
custody  business with that of Deutsche  Borse  Clearing AG ("DBC").  The merger
involved the transfer by CI of  substantially  all of its assets and liabilities
(including  its  shares  in  CB)  to  a  new  Luxembourg   company,   New  Cedel
International,  societe  anonyme  ("New  CI"),  which is 50% owned by CI and 50%
owned by DBC's parent company  Deutsche Borse AG. The  shareholders of these two
entities are banks,  securities dealers and financial  institutions,  and. Cedel
International  currently has about 10092 shareholders,  including U.S. financial
institutions  or their  subsidiaries.  No single  entity may own more than five5
percent of ClearstreamCedel International's stock.


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


     Further to the merger,  the Board of Directors  of New Cedel  International
decided to re-name the  companies  in the group in order to give them a cohesive
brand  name.  The new brand  name that was  chosen is  "Clearstream."  Effective
January 14, 2000 New CI has been  renamed  "Clearstream  International,  societe
anonyme."  On January 18,  2000,  Cedelbank  was renamed  "Clearstream  Banking,
societe anonyme," and Cedel Global Services was renamed  "Clearstream  Services,
societe anonyme."

     On January 17, 2000 DBC was renamed  "Clearstream  Banking  AG." This means
that there are now two entities in the  corporate  group  headed by  Clearstream
International which share the name "Clearstream  Banking," the entity previously
named "Cedelbank" and the entity previously named "Deutsche Borse Clearing AG."


                                       56


     Clearstream,  Luxembourg holds  securities for its customers  ("Clearstream
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions  by  electronic   book-entry   transfers  between  their  accounts.
Clearstream provides various services,  includingbetween 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 severalover 30 countries through  established  depository
and custodial  relationships.  Clearstream has established an electronic  bridge
with  Euroclear  Bank  S.A./N.V.  as  the  Euroclear  Operator  in  Brussels  to
facilitate  settlement of trades between systems.  Clearstream currently accepts
over 70,000 securities issues on its books.Clearstream, Luxembourg is registered
as a bank in Luxembourg,  and as such is subject to regulation by the Commission
de Surveillance du Secteur Financier, `CSSF', which supervises Luxembourg banks.
Clearstream,   Luxembourg's  customers  are  world-wide  financial  institutions
including  underwriters,  securities brokers and dealers, banks, trust companies
and clearing corporations. Clearstream, Luxembourg's United StatesU.S. customers
are  limited  to  securities   brokers  and  dealers,   and  banks.   Currently,
Clearstream,  Luxembourg has approximately  3,0002,000 customers located in over
6080 countries,  including all major European countries,  Canada, and the United
States.  Indirect  access  to  Clearstream,  Luxembourg  is  available  to other
institutions  whichthat 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 the Euroclear  System  (EOB/EOC) to facilitate  settlement of trades  between
Clearstream, Luxembourg and EOB/EOC.


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

     The  Euroclear  Operator  is  the  Belgian  branch  of a New  York  banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the


                                       57


Board of Governors of the Federal  Reserve System and the New York State Banking
Department, as well as the Belgian Banking Commission.

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

     Payments and  distributions  with  respect to  Book-Entry  Securities  held
through  Clearstream  or  Euroclear  will be  credited  to the cash  accounts of
Clearstream  Participants  or  Euroclear  Participants  in  accordance  with the
relevant system's rules and procedures, to the extent received by Citibank, N.A.
or JPMorgan  Chase Bank, the relevant  depositary of  Clearstream  and Euroclear
(the  "Depositaries" ),  respectively.  Such payments and distributions  will be
subject to tax  withholding in accordance  with relevant  United States tax laws
and  regulations.  See "Federal  Income Tax  Consequences".  Clearstream  or the
Euroclear Operator,  as the case may be, will take any other action permitted to
be taken by a  Certificateholder  on  behalf  of a  Clearstream  Participant  or
Euroclear  Participant only in accordance with its relevant rules and procedures
and subject to its  Depositary's  ability to effect  such  actions on its behalf
through DTC.

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

     Book-Entry   Securities  of  a  Series  will  be  converted  to  Definitive
Securities and reissued to beneficial  owners or their nominees,  rather than to
DTC or its nominee, only under the circumstances provided in the related Pooling
and Servicing  Agreement,  which  generally  will  include,  except if otherwise
provided therein, if (i) DTC or the Servicer advises the Trustee in writing that
DTC is no longer willing or able to discharge properly its  responsibilities  as
nominee and depository with respect to the Book-Entry  Securities of such Series
and the Servicer is unable to locate a qualified  successor,  (ii) the Servicer,
at its sole option,  elects to terminate the  book-entry  system  through DTC or
(iii) after the  occurrence of a Servicer  Termination  Event, a majority of the
aggregate  Percentage Interest of any Class of Securities of such Series advises
DTC in writing that the  continuation  of a book-entry  system through DTC (or a
successor  thereto) to the exclusion of any physical  Securities being issued to
Security  Owners is no longer in the best  interests of Security  Owners of such
Class of  Securities.  Upon  issuance of  Definitive  Securities  of a Series to
Security Owners, such Book-Entry  Securities will be transferable  directly (and
not exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.


                                       58


                         DESCRIPTION OF THE AGREEMENTS


Agreements Applicable to a Series

   REMIC Securities, FASIT Securities, Grantor Trust Securities

     Securities  representing  interests in a Trust Fund, or a portion  thereof,
that  the  Trustee  will  elect  to have  treated  as  REMIC  Securities,  FASIT
Securities or Grantor  Trust  Securities  will be issued,  and the related Trust
Fund will be created,  pursuant to a pooling and servicing agreement (a "Pooling
and Servicing Agreement") among the Depositor, the Trustee and the sole Servicer
or  Master  Servicer,  as  applicable.  The  Assets of such  Trust  Fund will be
transferred  to the Trust Fund and  thereafter  serviced in accordance  with the
terms of the Pooling and  Servicing  Agreement.  In the event there are multiple
Servicers  of the Assets of such Trust  Fund,  each  Servicer  will  perform its
servicing  functions  pursuant to a servicing  agreement  (each,  an "Underlying
Servicing Agreement").

   Securities That Are Partnership Interests for Tax Purposes and Notes

     Partnership Securities that are partnership interests for tax purposes will
be issued, and the related Trust Fund will be created, pursuant to a Pooling and
Servicing Agreement.


     A Series of Notes  issued by a Trust  Fund  will be issued  pursuant  to an
indenture  (the  "Indenture")  between the related  Trust Fund and the Indenture
Trustee  named in the  related  prospectus  supplement.  The Trust  Fund will be
established  pursuant  to a deposit  trust  agreement  (each,  a "Deposit  Trust
Agreement")  between  the  Depositor  and  an  owner  trustee  specified  in the
prospectus  supplement  relating  to such Series of Notes.  The Assets  securing
payment on the Notes will be serviced in accordance  with a servicing  agreement
(each,  an "Indenture  Servicing  Agreement")  between the related Trust Fund as
issuer of the Notes (also referred to herein as the "Issuer"),  the Servicer and
the  Indenture  Trustee.  The Pooling and  Servicing  Agreements,  the Indenture
Servicing Agreements,  the Underlying Servicing Agreements and the Indenture are
referred to each as an "Agreement."


Material Terms of the Pooling and Servicing  Agreements and Underlying Servicing
Agreements

   General


     The following summaries describe the material provisions that may appear in
each Pooling and Servicing  Agreement and Underlying  Servicing  Agreement.  The
prospectus  supplement for a Series of Securities will describe any provision of
the applicable  Agreement  relating to such Series that materially  differs from
the  description  thereof  contained in this  prospectus.  The  summaries do not
purport to be complete and are subject to, and are  qualified in their  entirety
by reference  to, all of the  provisions  of the  applicable  Agreement for each
Trust Fund and the  description  of such  provisions  in the related  prospectus
supplement. The provisions of each Agreement will vary depending upon the nature
of the  Securities to be issued  thereunder  and the nature of the related Trust
Fund. As used herein with respect to any Series,  the term "Security"  refers to
all of the  Securities of that Series,  whether or not offered hereby and by the
related


                                       59


prospectus  supplement,  unless  the  context  otherwise  requires.  A form of a
Pooling and Servicing Agreement has been filed as an exhibit to the Registration
Statement of which this  prospectus is a part. The Depositor will provide a copy
of the Pooling and Servicing Agreement (without exhibits) relating to any Series
of Securities  without charge upon written request of a  Securityholder  of such
Series  addressed  to  Wachovia  Asset  Securitization  Issuance,  Inc.LLC,  One
Wachovia  Center,  301 South College  Street,  Charlotte,  North Carolina 28288,
Attention: Vice President.

     The  servicers  (the   "Servicers"),   any  master  servicer  (the  "Master
Servicer") and the trustee (the "Trustee") or indenture  trustee (the "Indenture
Trustee"), as applicable, with respect to any Series of Securities will be named
in the related prospectus supplement.  In the event there are multiple Servicers
for the  Assets  in a  Trust  Fund,  a  Master  Servicer  will  perform  certain
administration,  calculation and reporting  functions with respect to such Trust
Fund and, if specified in the related prospectus supplement,  will supervise the
related Servicers pursuant to a Pooling and Servicing Agreement. With respect to
Series  involving  a  Master  Servicer,  references  in this  prospectus  to the
Servicer will apply to the Master Servicer where  non-servicing  obligations are
described.  If so specified in the related prospectus  supplement,  a manager or
administrator may be appointed  pursuant to the Pooling and Servicing  Agreement
for any Trust Fund to  administer  such  Trust  Fund or  certain  administrative
functions  which would  otherwise  be  performed  by the  Servicer or the Master
Servicer may be performed by the Trustee.


   Assignment of Assets; Repurchases

     At the time of issuance of any Series of  Securities,  the  Depositor  will
assign (or cause to be  assigned)  to the  designated  Trustee  the Assets to be
included in the related Trust Fund,  together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal  and  interest  due on or before the  Cut-off  Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment,  deliver
the  Securities to the Depositor in exchange for the Assets and the other assets
comprising  the Trust Fund for such Series.  Each Asset will be  identified in a
schedule appearing as an exhibit to the applicable Agreement. Such schedule will
include detailed information to the extent available and relevant (i) in respect
of each  Mortgage Loan  included in the related  Trust Fund,  including  without
limitation,  the city and state of the related  Mortgaged  Property  and type of
such  property,  the Mortgage Rate and, if  applicable,  the  applicable  index,
margin, adjustment date and any rate cap information, the original and remaining
term to maturity,  the original and  outstanding  principal  balance and balloon
payment,  if any, the  Loan-to-Value  Ratio as of the date indicated and payment
and prepayment provisions,  if applicable;  and (ii) in respect of each Contract
included in the related Trust Fund, including without limitation the outstanding
principal amount and the Contract Rate.

     With respect to each Mortgage  Loan,  except as otherwise  specified in the
related  prospectus  supplement,  the  Depositor  will  deliver  or  cause to be
delivered to the Trustee (or to the custodian  hereinafter  referred to) certain
loan  documents,  which  will  generally  include  the  original  Mortgage  Note
endorsed,  without  recourse,  in blank  or to the  order  of the  Trustee,  the
original  Mortgage  (or a certified  copy  thereof)  with  evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form.  Notwithstanding  the foregoing,  a Trust Fund may include  Mortgage Loans
where  the  original  Mortgage  Note  is not  delivered  to


                                       60


the Trustee if the Depositor  delivers to the Trustee or the custodian a copy or
a duplicate original of the Mortgage Note, together with an affidavit certifying
that the  original  thereof  has been lost or  destroyed.  With  respect to such
Mortgage  Loans,  the  Trustee (or its  nominee)  may not be able to enforce the
Mortgage  Note  against the related  borrower.  The Asset Seller or other entity
specified  in the  related  prospectus  supplement  will be required to agree to
repurchase,  or substitute  for, each such Mortgage Loan that is subsequently in
default if the  enforcement  thereof or of the related  Mortgage  is  materially
adversely  affected by the absence of the original Mortgage Note. The applicable
Agreement will generally require the Depositor or another party specified in the
related prospectus supplement to promptly cause each such assignment of Mortgage
to be recorded  in the  appropriate  public  office for real  property  records,
unless (i) with  respect to a  particular  state,  the Trustee  has  received an
opinion of counsel  acceptable to it that such recording is not required to make
the  assignment  effective  against  the parties to the  Mortgage or  subsequent
purchasers or encumbrancers  of the Mortgaged  Property or (ii) recordation in a
state is not  required  by the  Rating  Agencies  rating  the Series in order to
obtain the initial ratings on the Securities described in the related prospectus
supplement.

     Notwithstanding the preceding paragraph,  with respect to any Mortgage Loan
which has been recorded in the name of Mortgage Electronic Registration Systems,
Inc.  ("MERS") or its designee,  no mortgage  assignment in favor of the Trustee
will be required to be prepared or delivered.  Instead,  the Master Servicer and
the applicable Servicer will be required to take all actions as are necessary to
cause the applicable Trust Fund to be shown as the owner of the related Mortgage
Loan on the records of MERS for purposes of the system of recording transfers of
beneficial ownership of mortgages maintained by MERS.

     The Trustee (or a  custodian)  will review  such  Mortgage  Loan  documents
within a specified period of days after receipt  thereof,  and the Trustee (or a
custodian)   will  hold  such   documents  in  trust  for  the  benefit  of  the
Securityholders. If any such document is found to be missing or defective in any
material respect,  the Trustee (or such custodian) shall immediately  notify the
Servicer  and the  Depositor,  and the  Servicer  shall  immediately  notify the
relevant  Asset  Seller or other  entity  specified  in the  related  prospectus
supplement.  If the Asset  Seller  cannot cure the  omission or defect  within a
specified  number of days after  receipt of such notice,  then unless  otherwise
specified in the related prospectus supplement, the Asset Seller or other entity
specified  in the related  prospectus  supplement  will be  obligated,  within a
specified  number of days of receipt of such notice,  to repurchase  the related
Mortgage  Loan  from  the  Trustee  at a price  equal  to the sum of the  unpaid
principal balance thereof, plus unpaid accrued interest at the interest rate for
such Asset from the date as to which  interest  was last paid to the due date in
the Due  Period  in which  the  relevant  purchase  is to  occur,  plus  certain
servicing  expenses  that are  payable to the  Servicer  or such other  price as
specified  in the  related  prospectus  supplement  (the  "Purchase  Price")  or
substitute  for such  Mortgage  Loan.  There can be no  assurance  that an Asset
Seller or other named  entity  will  fulfill  this  repurchase  or  substitution
obligation,  and neither the  Servicer  nor the  Depositor  will be obligated to
repurchase  or  substitute  for such  Mortgage Loan if the Asset Seller or other
named  entity  defaults  on its  obligation.  This  repurchase  or  substitution
obligation  constitutes the sole remedy available to the  Securityholders or the
Trustee for omission of, or a material defect in, a constituent document. To the
extent  specified in the related  prospectus  supplement,  in lieu of curing any
omission or defect in the Asset or repurchasing or substituting  for such Asset,
the Asset Seller or other named entity may agree to cover any losses suffered by
the Trust Fund as a result of such breach or defect.


                                       61


     Notwithstanding the preceding two paragraphs, the documents with respect to
First Lien Mortgage Loans,  Home Equity Loans,  Home  Improvement  Contracts and
Unsecured  Home  Improvement  Loans  will  be  delivered  to the  Trustee  (or a
custodian) only to the extent  specified in the related  prospectus  supplement.
Generally such documents will be retained by the Servicer, which may also be the
Asset Seller.  In addition,  assignments of the related Mortgages to the Trustee
will  be  recorded  only  to the  extent  specified  in the  related  prospectus
supplement.

     With respect to each  Contract,  the Servicer  (which may also be the Asset
Seller)  generally will maintain custody of the original  Contract and copies of
documents and instruments  related to each Contract and the security interest in
the  Manufactured  Home securing each  Contract.  In order to give notice of the
right,  title and interest of the Trustee in the  Contracts,  the Depositor will
cause UCC-1  financing  statements  to be authorized by the related Asset Seller
identifying the Depositor as secured party and by the Depositor  identifying the
Trustee as the secured  party and, in each case,  identifying  all  Contracts as
collateral.  The Contracts will be stamped or otherwise  marked to reflect their
assignment  from the Company to the Trust Fund only to the extent  specified  in
the related prospectus supplement.  Therefore, if, through negligence,  fraud or
otherwise,  a subsequent  purchaser were able to take physical possession of the
Contracts without notice of such assignment,  the interest of the Trustee in the
Contracts could be defeated. See "Certain Legal Aspects of the Contracts."

     While the  Contract  documents  will not be  reviewed by the Trustee or the
Servicer,  if the Servicer  finds that any such document is missing or defective
in any material respect, the Servicer will be required to immediately notify the
Depositor and the relevant Asset Seller or other entity specified in the related
prospectus supplement.  If the Asset Seller or such other entity cannot cure the
omission  or defect  within a  specified  number of days  after  receipt of such
notice,  then the Asset Seller or such other entity will be obligated,  within a
specified  number of days of receipt of such notice,  to repurchase  the related
Contract from the Trustee at the Purchase Price or substitute for such Contract.
There can be no assurance that an Asset Seller or such other entity will fulfill
this  repurchase or  substitution  obligation,  and neither the Servicer nor the
Depositor will be obligated to repurchase or substitute for such Contract if the
Asset Seller or such other entity defaults on its obligation. This repurchase or
substitution   obligation   constitutes   the  sole  remedy   available  to  the
Securityholders  or the  Trustee  for  omission  of, or a material  defect in, a
constituent  document.  To  the  extent  specified  in  the  related  prospectus
supplement,  in  lieu  of  curing  any  omission  or  defect  in  the  Asset  or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

   Representations and Warranties; Repurchases

     To the extent provided in the related  prospectus  supplement the Depositor
will,  with respect to each Asset,  make or assign certain  representations  and
warranties,  as of a specified date (the person making such  representations and
warranties including the Depositor,  the "Warranting Party") covering, by way of
example, the following types of matters:

     o    the  accuracy  of the  information  set  forth  for such  Asset on the
          schedule  of  Assets   appearing  as  an  exhibit  to  the  applicable
          Agreement;


                                       62


     o    in the case of a  Mortgage  Loan,  the  existence  of title  insurance
          insuring the lien  priority of the Mortgage Loan and, in the case of a
          Contract, that the Contract creates a valid first security interest in
          or lien on the related Manufactured Home;

     o    the  authority  of the  Warranting  Party to sell the Asset;  (iv) the
          payment status of the Asset;

     o    in the case of a Mortgage Loan, the existence of customary  provisions
          in the  related  Mortgage  Note and  Mortgage  to  permit  realization
          against the  Mortgaged  Property of the benefit of the security of the
          Mortgage; and

     o    the existence of hazard and extended perils insurance  coverage on the
          Mortgaged Property or Manufactured Home.

     Any  Warranting  Party shall be an Asset Seller or an affiliate  thereof or
such other person  acceptable  to the  Depositor  and shall be identified in the
related prospectus supplement.

     Representations  and  warranties  made in respect of an Asset may have been
made as of a date prior to the applicable  Cut-off Date. A substantial period of
time may have elapsed between such date and the date of initial  issuance of the
related Series of Securities  evidencing an interest in such Asset. In the event
of a breach of any such representation or warranty, the Warranting Party will be
obligated  to reimburse  the Trust Fund for losses  caused by any such breach or
either cure such breach or repurchase or replace the affected Asset as described
below. Since the  representations and warranties may not address events that may
occur  following the date as of which they were made, the Warranting  Party will
have a reimbursement,  cure, repurchase or substitution obligation in connection
with a breach of such a  representation  and warranty only if the relevant event
that causes such breach occurs prior to such date. Such party would have no such
obligations  if the  relevant  event that causes such breach  occurs  after such
date.

     Each Agreement will provide that the Servicer  and/or Trustee or such other
entity  identified  in the  related  prospectus  supplement  will be required to
notify   promptly   the  relevant   Warranting   Party  of  any  breach  of  any
representation or warranty made by it in respect of an Asset that materially and
adversely  affects  the  value of such  Asset or the  interests  therein  of the
Securityholders.  If such  Warranting  Party  cannot cure such  breach  within a
specified  period  following  the date on which such party was  notified of such
breach,  then such  Warranting  Party will be obligated to repurchase such Asset
from the Trustee within a specified period from the date on which the Warranting
Party was  notified  of such  breach,  at the  Purchase  Price  therefor.  If so
provided in the prospectus  supplement for a Series, a Warranting Party,  rather
than  repurchase  an  Asset as to which a breach  has  occurred,  will  have the
option,  within a  specified  period  after  initial  issuance of such Series of
Securities,  to  cause  the  removal  of such  Asset  from  the  Trust  Fund and
substitute in its place one or more other Assets,  as applicable,  in accordance
with  the  standards  described  in the  related  prospectus  supplement.  If so
provided in the prospectus  supplement for a Series, a Warranting Party,  rather
than  repurchase or substitute an Asset as to which a breach has occurred,  will
have the  option to  reimburse  the Trust  Fund or the  Securityholders  for any
losses caused by such breach.  This  reimbursement,  repurchase or  substitution
obligation will constitute the sole remedy available to  Securityholders  or the
Trustee for a breach of representation by a Warranting Party.


                                       63


     Neither  the  Depositor  (except  to the extent  that it is the  Warranting
Party) nor the Servicer will be obligated to purchase or substitute for an Asset
if a Warranting  Party defaults on its obligation to do so, and no assurance can
be given that Warranting Parties will carry out such obligations with respect to
the Assets.

     A Servicer will make certain  representations and warranties  regarding its
authority to enter into, and its ability to perform its obligations  under,  the
applicable Agreement.  A breach of any such representation of the Servicer which
materially and adversely affects the interests of the  Securityholders and which
continues  unremedied  for  the  number  of  days  specified  in the  applicable
Agreement  after the giving of written  notice of such breach to the Servicer by
the Trustee or the Depositor,  or to the Servicer, the Depositor and the Trustee
by the holders of Securities  evidencing  not less than 25% of the Voting Rights
or such other percentage  specified in the related prospectus  supplement,  will
constitute  an Event of Default under such  Agreement.  See "--Events of Default
under the Agreements" and "--Rights Upon Event of Default under the Agreements."

   Collection Account and Related Accounts

     General.  The  Servicer  and/or the  Trustee  will,  as to each Trust Fund,
establish and maintain or cause to be  established  and  maintained  one or more
separate  accounts  for  the  collection  of  payments  on  the  related  Assets
(collectively, the "Collection Account"), which must be either (i) an account or
accounts  the  deposits in which are insured by the Bank  Insurance  Fund or the
Savings Association  Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits  established by the FDIC) and the uninsured  deposits in
which are  otherwise  secured  such that the  Securityholders  have a claim with
respect to the funds in the  Collection  Account or a perfected  first  priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general  creditors of the institution with
which the Collection  Account is maintained or (ii) otherwise  maintained with a
bank or trust  company,  and in a manner,  satisfactory  to the Rating Agency or
Agencies rating any Class of Securities of such Series. The collateral  eligible
to secure  amounts  in the  Collection  Account  is  limited  to  United  States
government  securities and other investment grade  obligations  specified in the
applicable  Agreement  ("Permitted  Investments").  A Collection  Account may be
maintained  as an interest  bearing or a  non-interest  bearing  account and the
funds held therein may be invested pending each succeeding  Distribution Date in
certain  short-term  Permitted  Investments.  Unless otherwise  specified in the
applicable prospectus  supplement,  any interest or other income earned on funds
in the  Collection  Account  will be paid to the  Servicer  or its  designee  as
additional servicing compensation. The Collection Account may be maintained with
an institution  that is an affiliate of the Servicer,  if  applicable,  provided
that such  institution  meets the  standards  imposed  by the  Rating  Agency or
Agencies.  If permitted by the Rating Agency or Agencies,  a Collection  Account
may contain  funds  relating  to more than one Series of  mortgage  pass-through
certificates and may contain other funds  respecting  payments on mortgage loans
belonging  to the  Servicer or  serviced  or master  serviced by it on behalf of
others.

     Deposits.  A Servicer or the Trustee  will deposit or cause to be deposited
in the Collection  Account for one or more Trust Funds on a daily basis, or such
other period provided in the applicable  Agreement,  the following  payments and
collections received, or advances made, by the Servicer or the Trustee or on its
behalf  subsequent to the Cut-off Date (other than payments


                                       64


due on or before the Cut-off Date,  and exclusive of any amounts  representing a
Retained Interest):

     o    all payments on account of principal, including principal prepayments,
          on the Assets;

     o    all  payments  on account of interest  on the  Assets,  including  any
          default  interest  collected,  in each case net of any portion thereof
          retained by a Servicer as its  servicing  compensation  and net of any
          Retained Interest;

     o    Liquidation  Proceeds and  Insurance  Proceeds,  together with the net
          proceeds on a monthly  basis with  respect to any Assets  acquired for
          the benefit of Securityholders;

     o    any  amounts  paid  under any  instrument  or drawn from any fund that
          constitutes  Credit  Support for the related  Series of  Securities as
          described under "Description of Credit Support";

     o    any   advances   made  as   described   under   "Description   of  the
          Securities--Advances in Respect of Delinquencies";

     o    any amounts paid under any Cash Flow  Agreement,  as  described  under
          "Description of the Trust Funds--Cash Flow Agreements";

     o    all  proceeds  of any Asset  or,  with  respect  to a  Mortgage  Loan,
          property acquired in respect thereof  purchased by the Depositor,  any
          Asset  Seller  or  any  other  specified  person  as  described  under
          "--Assignment  of  Assets;  Repurchases"  and  "--Representations  and
          Warranties;  Repurchases," all proceeds of any defaulted Mortgage Loan
          purchased as described under  "--Realization  Upon Defaulted  Assets,"
          and  all  proceeds  of  any  Asset   purchased   as  described   under
          "Description of the Securities--Termination";

     o    any amounts paid by a Servicer to cover  certain  interest  shortfalls
          arising out of the prepayment of Assets in the Trust Fund as described
          under  "Description of the  Agreements--Retained  Interest;  Servicing
          Compensation and Payment of Expenses";

     o    to the  extent  that any such  item  does  not  constitute  additional
          servicing  compensation  to a  Servicer,  any  payments  on account of
          modification  or assumption  fees,  late payment charges or Prepayment
          Premiums on the Assets;

     o    all payments  required to be deposited in the Collection  Account with
          respect  to any  deductible  clause in any  blanket  insurance  policy
          described under "--Hazard Insurance Policies";

o        any amount  required  to be  deposited  by a Servicer or the Trustee in
         connection  with losses  realized on investments for the benefit of the
         Servicer  or the  Trustee,  as the  case may be,  of funds  held in the
         Collection Account; and

     o    any other amounts  required to be deposited in the Collection  Account
          as provided in the  applicable  Agreement and described in the related
          prospectus supplement.


                                       65


     Withdrawals.  A  Servicer  or the  Trustee  may,  from  time to time,  make
withdrawals  from the  Collection  Account  for each  Trust  Fund for any of the
following  purposes:

     o    to make  distributions  to the  Securityholders  on each  Distribution
          Date;

     o    to reimburse a Servicer for unreimbursed amounts advanced as described
          under   "Description  of  the   Securities--Advances   in  Respect  of
          Delinquencies,"  such reimbursement to be made out of amounts received
          which were identified and applied by the Servicer as late  collections
          of interest (net of related  servicing fees and Retained  Interest) on
          and  principal  of the  particular  Assets  with  respect to which the
          advances  were made or out of amounts  drawn  under any form of Credit
          Support with respect to such Assets;

     o    to reimburse a Servicer for unpaid  servicing  fees earned and certain
          unreimbursed  servicing  expenses  incurred with respect to Assets and
          properties acquired in respect thereof,  such reimbursement to be made
          out of amounts  that  represent  Liquidation  Proceeds  and  Insurance
          Proceeds  collected on the particular  Assets and properties,  and net
          income collected on the particular  properties,  with respect to which
          such fees were earned or such expenses were incurred or out of amounts
          drawn under any form of Credit Support with respect to such Assets and
          properties;

     o    to  reimburse  a Servicer  for any  advances  described  above and any
          servicing expenses described above which, in the Servicer's good faith
          judgment,  will not be recoverable from the amounts  described in such
          clauses, such reimbursement to be made from amounts collected on other
          Assets  or,  if  and to  the  extent  so  provided  by the  applicable
          Agreement and  described in the related  prospectus  supplement,  just
          from  that  portion  of  amounts  collected  on other  Assets  that is
          otherwise   distributable  on  one  or  more  Classes  of  Subordinate
          Securities, if any, remain outstanding,  and otherwise any outstanding
          Class of Securities, of the related Series;

     o    if and to the extent described in the related  prospectus  supplement,
          to pay a Servicer interest accrued on the advances described above and
          the  servicing  expenses  described  above  while  such  advances  and
          servicing expenses remain outstanding and unreimbursed;

     o    to reimburse a Servicer,  the  Depositor,  or any of their  respective
          directors,  officers,  employees  and agents,  as the case may be, for
          certain expenses,  costs and liabilities  incurred thereby,  as and to
          the extent described under "--Certain Matters Regarding Servicers, the
          Master Servicer and the Depositor";

     o    if and to the extent described in the related  prospectus  supplement,
          to pay (or to transfer to a separate account for purposes of escrowing
          for the payment of) the Trustee's fees;

     o    to reimburse the Trustee or any of its directors,  officers, employees
          and  agents,  as the case may be,  for  certain  expenses,  costs  and
          liabilities  incurred  thereby,  as and to the extent  described under
          "--Certain Matters Regarding the Trustee";

     o    to pay a Servicer, as additional servicing compensation,  interest and
          investment  income earned in respect of amounts held in the Collection
          Account;


                                       66


     o    to pay the  person  entitled  thereto  any  amounts  deposited  in the
          Collection Account that were identified and applied by the Servicer as
          recoveries of Retained Interest;

     o    to pay for costs  reasonably  incurred in  connection  with the proper
          management and maintenance of any Mortgaged  Property acquired for the
          benefit  of  Securityholders  by  foreclosure  or by  deed  in lieu of
          foreclosure  or  otherwise,  such  payments  to be made out of  income
          received on such property;

     o    if one or more  elections  have been  made to treat the Trust  Fund or
          designated portions thereof as a REMIC or a FASIT, to pay any federal,
          state or local  taxes  imposed  on the  Trust  Fund or its  assets  or
          transactions, as and to the extent described under "Federal Income Tax
          Consequences--REMICs--Taxes  That May Be Imposed on the REMIC Pool" or
          in the applicable prospectus supplement, respectively;

     o    to pay for the cost of an  independent  appraiser  or other  expert in
          real  estate  matters  retained  to  determine a fair sale price for a
          defaulted  Mortgage Loan or a property  acquired in respect thereof in
          connection with the liquidation of such Mortgage Loan or property;

     o    to pay for the cost of various opinions of counsel  obtained  pursuant
          to the applicable Agreement for the benefit of Securityholders;

     o    to pay for the costs of  recording  the  applicable  Agreement if such
          recordation  materially  and  beneficially  affects the  interests  of
          Securityholders,  provided  that such payment  shall not  constitute a
          waiver  with  respect to the  obligation  of the  Warranting  Party to
          remedy any breach of  representation  or warranty under the applicable
          Agreement;

     o    to pay the  person  entitled  thereto  any  amounts  deposited  in the
          Collection  Account in error,  including amounts received on any Asset
          after its removal from the Trust Fund whether by reason of purchase or
          substitution as contemplated by "--Assignment  of Assets;  Repurchase"
          and "--Representations and Warranties; Repurchases" or otherwise;

     o    to make any other withdrawals  permitted by the applicable  Agreement;
          and

     o    to clear and terminate the  Collection  Account at the  termination of
          the Trust Fund.

     Other Collection Accounts.  Notwithstanding the foregoing,  if so specified
in the related prospectus supplement, the applicable Agreement for any Series of
Securities  may  provide for the  establishment  and  maintenance  of a separate
collection  account  into which the  Servicer  will deposit on a daily basis the
amounts described under "--Deposits" above for one or more Series of Securities.
Any  amounts  on  deposit  in any  such  collection  account  will be  withdrawn
therefrom  and  deposited  into the  appropriate  Collection  Account  by a time
specified in the related prospectus  supplement.  To the extent specified in the
related  prospectus  supplement,  any amounts which could be withdrawn  from the
Collection  Account  as  described  under  "--Withdrawals"  above,  may  also be
withdrawn from any such collection account.  The prospectus  supplement will set
forth any restrictions  with respect to any such collection  account,


                                       67


including investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

     Collection and Other Servicing Procedures. The Servicer is required to make
reasonable  efforts to collect all scheduled  payments under the Assets and will
follow or cause to be followed  such  collection  procedures  as it would follow
with  respect to assets that are  comparable  to the Assets and held for its own
account,  provided  such  procedures  are  consistent  with (i) the terms of the
applicable  Agreement and any related hazard  insurance  policy or instrument of
Credit Support,  if any,  included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related prospectus supplement or, if no such
standard is so specified,  its normal  servicing  practices (in either case, the
"Servicing Standard").  In connection therewith,  the Servicer will be permitted
in its  discretion  to waive any late  payment  charge or  penalty  interest  in
respect of a late payment on an Asset.

     Each Servicer will also be required to perform other customary functions of
a servicer of comparable assets, including maintaining hazard insurance policies
as described  herein and in any related  prospectus  supplement,  and filing and
settling  claims  thereunder;   maintaining,  to  the  extent  required  by  the
applicable Agreement,  escrow or impoundment accounts of obligors for payment of
taxes,  insurance and other items required to be paid by any obligor pursuant to
the terms of the Assets;  processing assumptions or substitutions in those cases
where the  Servicer has  determined  not to enforce any  applicable  due-on-sale
clause;   attempting  to  cure   delinquencies;   supervising   foreclosures  or
repossessions;  inspecting  and managing  Mortgaged  Properties or  Manufactured
Homes under certain  circumstances;  and maintaining accounting records relating
to the  Assets.  The  Servicer  or such other  entity  specified  in the related
prospectus  supplement  will be  responsible  for filing and settling  claims in
respect of particular Assets under any applicable  instrument of Credit Support.
See "Description of Credit Support."

     The Servicer may agree to modify, waive or amend any term of any Asset in a
manner  consistent  with the  Servicing  Standard  so long as the  modification,
waiver or  amendment  will not (i) affect the amount or timing of any  scheduled
payments  of  principal  or  interest  on the  Asset  or (ii)  in its  judgment,
materially  impair the security for the Asset or reduce the likelihood of timely
payment of amounts due thereon. The Servicer also may agree to any modification,
waiver or  amendment  that  would so affect or impair  the  payments  on, or the
security for, an Asset if, unless otherwise  provided in the related  prospectus
supplement, (i) in its judgment, a material default on the Asset has occurred or
a payment  default is  reasonably  foreseeable  and (ii) in its  judgment,  such
modification,  waiver or  amendment  is  reasonably  likely to produce a greater
recovery  with  respect  to the  Asset  on a  present  value  basis  than  would
liquidation.  The Servicer is required to notify the Trustee in the event of any
modification, waiver or amendment of any Asset.

     In the case of Multifamily  Mortgage  Loans, a mortgagor's  failure to make
required  Mortgage Loan payments may mean that operating  income is insufficient
to service the Mortgage  Loan debt,  or may reflect the diversion of that income
from the servicing of the Mortgage Loan debt. In addition,  a mortgagor  under a
Multifamily Mortgage Loan that is unable to make Mortgage Loan payments may also
be unable to make timely payment of all required taxes and otherwise to maintain
and insure the related  Mortgaged  Property.  In general,  the Servicer  will be
required to monitor any Multifamily  Loan that is in default,  evaluate  whether
the causes of the default can


                                       68


be corrected  over a reasonable  period  without  significant  impairment of the
value  of  the  related  Mortgaged  Property,   initiate  corrective  action  in
cooperation  with  the  mortgagor  if  cure  is  likely,   inspect  the  related
Multifamily  Property  and take such other  actions as are  consistent  with the
applicable  Agreement.  A  significant  period  of time may  elapse  before  the
Servicer is able to assess the success of any such corrective action or the need
for  additional  initiatives.  The time within  which the  Servicer can make the
initial determination of appropriate action,  evaluate the success of corrective
action, develop additional  initiatives,  institute foreclosure  proceedings and
actually foreclose may vary considerably depending on the particular Multifamily
Mortgage  Loan, the  Multifamily  Property,  the  mortgagor,  the presence of an
acceptable  party to assume the  Multifamily  Mortgage  Loan and the laws of the
jurisdiction in which the Multifamily Property is located.

   Realization Upon Defaulted Assets

     Generally,  the  Servicer is  required  to monitor  any Assets  which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is  likely,  inspect  the  Asset  and take  such  other  actions  as are
consistent with the Servicing Standard.  A significant period of time may elapse
before the Servicer is able to assess the success of such  corrective  action or
the need for additional initiatives.

     Any  Agreement  relating to a Trust Fund that  includes  Mortgage  Loans or
Contracts  may grant to the  Servicer  and/or  the  holder or holders of certain
Classes of  Securities a right of first  refusal to purchase from the Trust Fund
at a predetermined purchase price any such Mortgage Loan or Contract as to which
a specified  number of scheduled  payments  thereunder are delinquent.  Any such
right  granted to the holder of an Offered  Security  will be  described  in the
related  prospectus  supplement.  The related  prospectus  supplement  will also
describe  any such right  granted to any  person if the  predetermined  purchase
price is less than the Purchase Price  described  under  "--Representations  and
Warranties; Repurchases."

     If so  specified  in the related  prospectus  supplement,  the Servicer may
offer to sell any defaulted Mortgage Loan or Contract described in the preceding
paragraph  and not  otherwise  purchased  by any person  having a right of first
refusal with respect thereto,  if and when the Servicer  determines,  consistent
with the Servicing  Standard,  that such a sale would produce a greater recovery
on  a  present  value  basis  than  would   liquidation   through   foreclosure,
repossession or similar proceedings.  The applicable Agreement will provide that
any such offering be made in a  commercially  reasonable  manner for a specified
period and that the  Servicer  accept the  highest  cash bid  received  from any
person (including  itself,  an affiliate of the Servicer or any  Securityholder)
that constitutes a fair price for such defaulted  Mortgage Loan or Contract.  In
the absence of any bid determined in accordance with the applicable Agreement to
be fair, the Servicer shall proceed with respect to such defaulted Mortgage Loan
or  Contract  as  described  below.  Any bid in an amount at least  equal to the
Purchase Price described under  "--Representations and Warranties;  Repurchases"
will in all cases be deemed fair.

     The  Servicer,  on  behalf  of  the  Trustee,  may at  any  time  institute
foreclosure  proceedings,  exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure,  or otherwise acquire title to a Mortgaged
Property  securing a Mortgage  Loan by operation of law or otherwise  and may at
any time  repossess  and realize upon any  Manufactured  Home, if such


                                       69



action is consistent with the Servicing  Standard and a default on such Mortgage
Loan or Contract has occurred or, in the Servicer's judgment, is imminent.


     If title to any Mortgaged  Property is acquired by a Trust Fund as to which
a REMIC election has been made, the Servicer,  on behalf of the Trust Fund, will
be required to sell the  Mortgaged  Property by the close of the third  calendar
year after the year of acquisition, unless (i) the Internal Revenue Service (the
"IRS")  grants an  extension  of time to sell such  property or (ii) the Trustee
receives an opinion of independent counsel to the effect that the holding of the
property by the Trust Fund  subsequent to twothree  years after its  acquisition
will not result in the  imposition of a tax on the Trust Fund or cause the Trust
Fund to  fail to  qualify  as a REMIC  under  the  Code  at any  time  that  any
Securities  are  outstanding.  Subject to the  foregoing,  the Servicer  will be
required to (i) solicit  bids for any  Mortgaged  Property so acquired in such a
manner as will be  reasonably  likely to realize a fair price for such  property
and (ii) accept the first (and, if multiple bids are contemporaneously received,
the highest)  cash bid received  from any person that  constitutes a fair price.
The  applicability of these limitations if a FASIT election is made with respect
to all  or a part  of  the  Trust  Fund  will  be  described  in the  applicable
prospectus supplement.


     The  limitations  imposed  by  the  applicable   Agreement  and  the  REMIC
provisions or the FASIT  provisions of the Code (if a REMIC  election or a FASIT
election, respectively, has been made with respect to the related Trust Fund) on
the ownership and management of any Mortgaged Property acquired on behalf of the
Trust Fund may result in the  recovery  of an amount  less than the amount  that
would   otherwise  be  recovered.   See  "Certain   Legal  Aspects  of  Mortgage
Loans--Foreclosure."

     If  recovery on a defaulted  Asset under any related  instrument  of Credit
Support is not available,  the Servicer nevertheless will be obligated to follow
or cause  to be  followed  such  normal  practices  and  procedures  as it deems
necessary or advisable to realize upon the defaulted  Asset.  If the proceeds of
any  liquidation of the property  securing the defaulted Asset are less than the
outstanding  principal  balance of the  defaulted  Asset plus  interest  accrued
thereon at the applicable  interest rate, plus the aggregate  amount of expenses
incurred  by the  Servicer in  connection  with such  proceedings  and which are
reimbursable under the applicable Agreement,  the Trust Fund will realize a loss
in the amount of such  difference.  The Servicer will be entitled to withdraw or
cause  to be  withdrawn  from  the  Collection  Account  out of the  Liquidation
Proceeds  recovered on any defaulted  Asset,  prior to the  distribution of such
Liquidation  Proceeds  to  Securityholders,   amounts  representing  its  normal
servicing compensation on the Security, unreimbursed servicing expenses incurred
with respect to the Asset and any unreimbursed  advances of delinquent  payments
made with respect to the Asset.

     If any property securing a defaulted Asset is damaged,  the Servicer is not
required  to expend  its own funds to restore  the  damaged  property  unless it
determines   (i)  that  such   restoration   will   increase   the  proceeds  to
Securityholders on liquidation of the Asset after  reimbursement of the Servicer
for its  expenses and (ii) that such  expenses  will be  recoverable  by it from
related Insurance Proceeds or Liquidation Proceeds.

     As servicer of the Assets, a Servicer, on behalf of itself, the Trustee and
the Securityholders, will present claims to the obligor under each instrument of
Credit Support,  and will take such


                                       70


reasonable  steps as are  necessary  to receive  payment  or to permit  recovery
thereunder with respect to defaulted Assets.

     If a Servicer or its designee  recovers  payments  under any  instrument of
Credit  Support  with respect to any  defaulted  Assets,  the  Servicer  will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
such  proceeds,  prior  to  distribution  thereof  to  Securityholders,  amounts
representing  its normal  servicing  compensation  on such  Asset,  unreimbursed
servicing  expenses  incurred  with  respect  to the Asset and any  unreimbursed
advances of delinquent  payments  made with respect to the Asset.  See "--Hazard
Insurance Policies" and "Description of Credit Support."

   Hazard Insurance Policies

     Mortgage  Loans.  Generally,  each  Agreement for a Trust Fund comprised of
Mortgage Loans will require the Servicer to cause the mortgagor on each Mortgage
Loan to maintain a hazard  insurance  policy  providing  for such coverage as is
required  under the  related  Mortgage  or, if any  Mortgage  permits the holder
thereof to dictate to the mortgagor  the insurance  coverage to be maintained on
the related  Mortgaged  Property,  then such coverage as is consistent  with the
Servicing  Standard.  Such coverage will be in general in an amount equal to the
lesser of the  principal  balance owing on such Mortgage Loan (but not less than
the  amount  necessary  to avoid  the  application  of any  co-insurance  clause
contained  in the hazard  insurance  policy) and the amount  necessary  to fully
compensate for any damage or loss to the improvements on the Mortgaged  Property
on a  replacement  cost  basis or such other  amount  specified  in the  related
prospectus  supplement.  The  ability  of the  Servicer  to assure  that  hazard
insurance  proceeds are  appropriately  applied may be dependent  upon its being
named as an additional  insured under any hazard  insurance policy and under any
other  insurance  policy  referred  to  below,  or  upon  the  extent  to  which
information in this regard is furnished by mortgagors.  All amounts collected by
the  Servicer  under any such  policy  (except  for amounts to be applied to the
restoration or repair of the Mortgaged  Property or released to the mortgagor in
accordance with the Servicer's normal servicing procedures, subject to the terms
and  conditions of the related  Mortgage and Mortgage Note) will be deposited in
the Collection Account.  The applicable  Agreement may provide that the Servicer
may satisfy its  obligation  to cause each  mortgagor to maintain  such a hazard
insurance policy by the Servicer's maintaining a blanket policy insuring against
hazard  losses  on the  Mortgage  Loans.  If  such  blanket  policy  contains  a
deductible  clause,  the Servicer will be required to deposit in the  Collection
Account all sums that would have been deposited therein but for such clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical  damage to or destruction of the  improvements of the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies  relating to the Mortgage  Loans will be  underwritten  by
different  insurers  under  different  state laws in accordance  with  different
applicable  state forms,  and  therefore  will not contain  identical  terms and
conditions,  the basic terms thereof are dictated by respective  state laws, and
most such policies  typically do not cover any physical  damage  resulting  from
war, revolution,  governmental  actions,  floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.


                                       71


     The hazard insurance  policies covering the Mortgaged  Properties  securing
the Mortgage  Loans will typically  contain a coinsurance  clause that in effect
requires the insured at all times to carry  insurance of a specified  percentage
(generally 80% to 90%) of the full replacement  value of the improvements on the
property  in order to  recover  the full  amount  of any  partial  loss.  If the
insured's coverage falls below this specified percentage,  such clause generally
provides  that the  insurer's  liability  in the event of partial  loss does not
exceed the lesser of (i) the replacement cost of the improvements  less physical
depreciation  and (ii) such  proportion  of the loss as the amount of  insurance
carried bears to the specified  percentage of the full  replacement cost of such
improvements.

     Each  Agreement for a Trust Fund  comprised of Mortgage  Loans will require
the Servicer to cause the  mortgagor on each  Mortgage Loan to maintain all such
other insurance  coverage with respect to the related  Mortgaged  Property as is
consistent  with the terms of the related  Mortgage and the Servicing  Standard,
which insurance may typically  include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally  designated flood
area).

     Any cost incurred by the Servicer in maintaining any such insurance  policy
will be added to the amount owing under the Mortgage Loan where the terms of the
Mortgage Loan so permit; provided,  however, that the addition of such cost will
not be taken into account for purposes of  calculating  the  distribution  to be
made to  Securityholders.  Such costs may be recovered by the Servicer  from the
Collection  Account,  with  interest  thereon,  as  provided  by the  applicable
Agreement.

     Under  the  terms of the  Mortgage  Loans,  mortgagors  will  generally  be
required  to  present  claims  to  insurers  under  hazard  insurance   policies
maintained on the related Mortgaged  Properties.  The Servicer, on behalf of the
Trustee and  Securityholders,  is  obligated to present or cause to be presented
claims under any blanket  insurance  policy  insuring  against  hazard losses on
Mortgaged  Properties securing the Mortgage Loans.  However,  the ability of the
Servicer to present or cause to be presented  such claims is dependent  upon the
extent to which  information  in this  regard is  furnished  to the  Servicer by
mortgagors.

   Contracts

     Generally, the terms of the applicable Agreement for a Trust Fund comprised
of Contracts will require the Servicer to cause to be maintained with respect to
each Contract one or more hazard insurance policies which provide, at a minimum,
the same coverage as a standard form fire and extended coverage insurance policy
that is customary for manufactured  housing,  issued by a company  authorized to
issue such policies in the state in which the Manufactured Home is located,  and
in an  amount  which  is not  less  than  the  maximum  insurable  value of such
Manufactured  Home or the principal  balance due from the obligor on the related
Contract,  whichever  is less;  provided,  however,  that the amount of coverage
provided by each such hazard  insurance  policy shall be sufficient to avoid the
application of any co-insurance  clause contained  therein.  When a Manufactured
Home's location was, at the time of origination of the related Contract,  within
a federally  designated special flood hazard area, the Servicer shall cause such
flood insurance to be maintained,  which coverage shall be at least equal to the
minimum amount specified in the preceding  sentence or such lesser amount as may
be available under the federal flood insurance  program.  Each hazard  insurance
policy  caused to be  maintained  by the Servicer  shall contain a standard loss
payee  clause in favor of the Servicer and its  successors  and assigns.


                                       72


If any obligor is in default in the payment of premiums on its hazard  insurance
policy or policies,  the Servicer  shall pay such premiums out of its own funds,
and may add separately  such premium to the obligor's  obligation as provided by
the Contract, but may not add such premium to the remaining principal balance of
the Contract.

     The Servicer may maintain,  in lieu of causing  individual hazard insurance
policies to be  maintained  with respect to each  Manufactured  Home,  and shall
maintain,  to the extent that the related  Contract does not require the obligor
to maintain a hazard insurance  policy with respect to the related  Manufactured
Home, one or more blanket  insurance  policies  covering losses on the obligor's
interest  in the  Contracts  resulting  from the  absence  or  insufficiency  of
individual  hazard  insurance  policies.  The Servicer shall pay the premium for
such blanket policy on the basis described  therein and shall pay any deductible
amount with respect to claims under such policy relating to the Contracts.

   Fidelity Bonds and Errors and Omissions Insurance

     Each Agreement will require that the Servicer obtain and maintain in effect
a fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination  thereof insuring against loss occasioned by fraud,
theft or other intentional  misconduct of the officers,  employees and agents of
the Servicer.  The  applicable  Agreement will allow the Servicer to self-insure
against loss  occasioned by the errors and omissions of the officers,  employees
and  agents  of the  Servicer  so long as  certain  criteria  set  forth in such
Agreement are met.

   Due-on-Sale Provisions

     The  Mortgage  Loans may  contain  clauses  requiring  the  consent  of the
mortgagee to any sale or other transfer of the related  Mortgaged  Property,  or
due-on-sale  clauses  entitling  the  mortgagee  to  accelerate  payment  of the
Mortgage Loan upon any sale,  transfer or  conveyance  of the related  Mortgaged
Property.  The Servicer will  generally  enforce any  due-on-sale  clause to the
extent  it has  knowledge  of  the  conveyance  or  proposed  conveyance  of the
underlying  Mortgaged Property and it is entitled to do so under applicable law;
provided, however, that the Servicer will not take any action in relation to the
enforcement  of any  due-on-sale  provision  which  would  adversely  affect  or
jeopardize coverage under any applicable  insurance policy. Any fee collected by
or on behalf of the Servicer for entering into an assumption  agreement  will be
retained by or on behalf of the Servicer as additional  servicing  compensation.
See  "Certain  Legal  Aspects  of  Mortgage  Loans--Due-on-Sale   Clauses."  The
Contracts may also contain such clauses. The Servicer will generally permit such
transfer so long as the  transferee  satisfies the  Servicer's  then  applicable
underwriting  standards.  The  purpose  of such  transfers  is  often to avoid a
default  by  the  transferring  obligor.  See  "Certain  Legal  Aspects  of  the
Contracts--Transfers  of Manufactured  Homes;  Enforceability  of  "Due-on-Sale"
Clauses."

   Retained Interest; Servicing Compensation and Payment of Expenses

     The prospectus  supplement for a Series of Securities  will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof.  If so, the Retained  Interest will be  established  on a  loan-by-loan
basis  and will be  specified  on an  exhibit  to the  applicable  Agreement.  A
"Retained  Interest" in an Asset represents a specified  portion of the interest


                                       73


payable thereon.  The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

     The Servicer's  primary servicing  compensation with respect to a Series of
Securities  will  come  from the  periodic  payment  to it of a  portion  of the
interest  payment on each Asset or such other  amount  specified  in the related
prospectus  supplement.  Since any Retained  Interest  and a Servicer's  primary
compensation  are  percentages  of the  principal  balance of each  Asset,  such
amounts will decrease in accordance  with the  amortization  of the Assets.  The
prospectus  supplement  with  respect  to  a  Series  of  Securities  evidencing
interests in a Trust Fund that includes  Mortgage Loans or Contracts may provide
that,  as additional  compensation,  the Servicer may retain all or a portion of
assumption fees,  modification fees, late payment charges or Prepayment Premiums
collected  from  mortgagors and any interest or other income which may be earned
on funds held in the Collection Account or any account established by a Servicer
pursuant to the applicable Agreement.

     The  Servicer  may,  to  the  extent  provided  in the  related  prospectus
supplement,  pay from its servicing  compensation  certain expenses  incurred in
connection  with its  servicing and managing of the Assets,  including,  without
limitation, payment of the fees and disbursements of the Trustee and independent
accountants,  payment of expenses incurred in connection with  distributions and
reports to  Securityholders,  and payment of any other expenses described in the
related  prospectus  supplement.   Certain  other  expenses,  including  certain
expenses  relating to defaults and liquidations on the Assets and, to the extent
so provided in the related prospectus  supplement,  interest thereon at the rate
specified therein may be borne by the Trust Fund.

     If and to the extent  provided in the related  prospectus  supplement,  the
Servicer  may be  required  to apply a  portion  of the  servicing  compensation
otherwise  payable  to it in  respect  of any Due  Period  to  certain  interest
shortfalls  resulting from the voluntary prepayment of any Assets in the related
Trust Fund during such period prior to their respective due dates therein.

   Evidence as to Compliance

     Each Agreement relating to Assets which include Mortgage Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months  after the related  Cut-off  Date, a firm of
independent  public  accountants  will furnish a statement to the Trustee to the
effect  that,  on  the  basis  of  the   examination   by  such  firm  conducted
substantially in compliance with either the Uniform Single  Attestation  Program
for Mortgage Bankers,  the Audit Program for Mortgages  serviced for Freddie Mac
or such other program used by the Servicer, the servicing by or on behalf of the
Servicer of mortgage loans under agreements  substantially similar to each other
(including the applicable  Agreement) was conducted in compliance with the terms
of such  agreements  or such program  except for any  significant  exceptions or
errors in records that, in the opinion of the firm, either the Audit Program for
Mortgages  serviced  for  Freddie  Mac, or  paragraph  4 of the  Uniform  Single
Attestation Program for Mortgage Bankers, or such other program,  requires it to
report.

     Each such  Agreement  will also provide for delivery to the Trustee,  on or
before a  specified  date in each  year,  of an annual  statement  signed by two
officers of the  Servicer  to the effect that the  Servicer  has  fulfilled  its
obligations  under the applicable  Agreement  throughout the preceding  calendar
year or other specified twelve-month period.


                                       74


     Copies  of such  annual  accountants'  statement  and  such  statements  of
officers  will be  obtainable  by  Securityholders  without  charge upon written
request to the  Servicer or other  entity  specified  in the related  prospectus
supplement at the address set forth in the related prospectus supplement.

   Certain Matters Regarding Servicers, the Master Servicer and the Depositor

     The Servicers and Master  Servicer,  if any,  under each  Agreement will be
named in the related prospectus supplement.  The entities serving as Servicer or
Master  Servicer may be  affiliates  of the  Depositor and may have other normal
business  relationships  with  the  Depositor  or  the  Depositor's  affiliates.
Reference  herein to the Servicer shall be deemed to be to the Master  Servicer,
if applicable.

     The applicable Agreement will provide that the Servicer may resign from its
obligations  and duties  thereunder  only upon a  determination  that its duties
under such Agreement are no longer  permissible  under  applicable law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other  activities of the Servicer so causing such a conflict being
of a type and nature  carried on by the Servicer at the date of such  Agreement.
No such  resignation  will  become  effective  until the  Trustee or a successor
servicer has assumed the Servicer's  obligations and duties under the applicable
Agreement.

     Each  Agreement  will  further  provide  that  neither  any  Servicer,  the
Depositor nor any  director,  officer,  employee,  or agent of a Servicer or the
Depositor   will  be  under  any   liability  to  the  related   Trust  Fund  or
Securityholders  for any action taken,  or for refraining from the taking of any
action, in good faith pursuant to the applicable Agreement;  provided,  however,
that  neither a Servicer,  the  Depositor  nor any such person will be protected
against  any  breach of a  representation,  warranty  or  covenant  made in such
Agreement, or against any liability specifically imposed thereby, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of obligations or duties thereunder
or by reason of reckless  disregard of obligations and duties  thereunder.  Each
Agreement  will  further  provide  that  any  Servicer,  the  Depositor  and any
director,  officer,  employee  or agent of a Servicer or the  Depositor  will be
entitled to  indemnification by the related Trust Fund and will be held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action  relating  to  the  applicable  Agreement  or the  Securities;  provided,
however,  that such  indemnification  will not extend to any loss,  liability or
expense

     o    specifically  imposed by such Agreement or otherwise incidental to the
          performance of obligations and duties  thereunder,  including,  in the
          case of a  Servicer,  the  prosecution  of an  enforcement  action  in
          respect of any specific Mortgage Loan or Mortgage Loans or Contract or
          Contracts  (except as any such  loss,  liability  or expense  shall be
          otherwise reimbursable pursuant to such Agreement);

     o    incurred in connection with any breach of a  representation,  warranty
          or covenant made in such Agreement;

     o    incurred by reason of  misfeasance,  bad faith or gross  negligence in
          the performance of obligations or duties  thereunder,  or by reason of
          reckless disregard of such obligations or duties;


                                       75


     o    incurred  in  connection  with any  violation  of any state or federal
          securities law; or

     o    imposed by any taxing authority if such loss,  liability or expense is
          not specifically  reimbursable pursuant to the terms of the applicable
          Agreement.

In  addition,  each  Agreement  will  provide  that neither any Servicer nor the
Depositor  will be under any  obligation  to appear in,  prosecute or defend any
legal action which is not  incidental to its respective  responsibilities  under
the applicable  Agreement and which in its opinion may involve it in any expense
or liability. Any such Servicer or the Depositor may, however, in its discretion
undertake any such action which it may deem  necessary or desirable with respect
to the applicable Agreement and the rights and duties of the parties thereto and
the  interests  of the  Securityholders  thereunder.  In such  event,  the legal
expenses and costs of such action and any liability  resulting therefrom will be
expenses, costs and liabilities of the Securityholders,  and the Servicer or the
Depositor, as the case may be, will be entitled to be reimbursed therefor and to
charge the Collection Account.

     Any  person  into  which the  Servicer  or the  Depositor  may be merged or
consolidated,  or any person resulting from any merger or consolidation to which
the  Servicer  or the  Depositor  is a party,  or any person  succeeding  to the
business of the Servicer or the Depositor, will be the successor of the Servicer
or the Depositor, as the case may be, under the applicable Agreement.

   Special Servicers

     If and to the extent  specified  in the related  prospectus  supplement,  a
special  servicer  (a  "Special  Servicer")  may be a  party  to the  applicable
Agreement  or may be appointed  by the  Servicer or another  specified  party to
perform certain  specified  duties in respect of servicing the related  Mortgage
Loans that would  otherwise be performed  by the  Servicer,  such as the workout
and/or  foreclosure of defaulted  Mortgage Loans.  The rights and obligations of
any Special  Servicer  will be specified in the related  Agreement  The Servicer
will be liable for the  performance  of a Special  Servicer  only if, and to the
extent, set forth in such Agreement.

   Events of Default under the Agreements

     Events of default under the applicable Agreement will generally include:

     o    any failure by the Servicer to distribute  or cause to be  distributed
          to  Securityholders,  or to remit to the Trustee for  distribution  to
          Securityholders,  any required  payment that  continues  after a grace
          period, if any;

     o    any failure by the Servicer duly to observe or perform in any material
          respect any of its other covenants or obligations under the applicable
          Agreement which continues  unremedied for 30 days after written notice
          of such  failure has been given to the  Servicer by the Trustee or the
          Depositor,  or to the  Servicer,  the  Depositor  and the  Trustee  by
          Securityholders evidencing not less than 25% of the Voting Rights;

o        any breach of a  representation  or warranty made by the Servicer under
         the applicable  Agreement  which  materially and adversely  affects the
         interests of Securityholders and which continues unremedied for 30 days
         after  written  notice of such breach has been given to the Servicer by
         the Trustee or the Depositor, or to the Servicer, the Depositor and


                                       76


          the Trustee by the holders of Securities  evidencing not less than 25%
          of the Voting Rights; and

     o    certain  events of  insolvency,  readjustment  of debt,  marshaling of
          assets and  liabilities or similar  proceedings and certain actions by
          or on behalf of the Servicer indicating its insolvency or inability to
          pay its obligations.

Material  variations to the foregoing  events of default  (other than to shorten
cure periods or eliminate notice  requirements) will be specified in the related
prospectus supplement.  The Trustee will, not later than the later of 60 days or
such other  period  specified  in the related  prospectus  supplement  after the
occurrence  of any event which  constitutes  or, with notice or lapse of time or
both,  would constitute an event of default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

     The manner of  determining  the  "Voting  Rights" of a Security or Class or
Classes of Securities will be specified in the related prospectus supplement.

   Rights Upon Event of Default under the Agreements

     So long as an event of default under an Agreement remains  unremedied,  the
Depositor  or the Trustee may,  and at the  direction  of holders of  Securities
evidencing not less than 51% (or such other percentage  specified in the related
prospectus  supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Servicer under the applicable Agreement and in
and to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained   Interest),   whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities,  duties and  liabilities  of the Servicer under the applicable
Agreement  (except  that if the  Trustee is  prohibited  by law from  obligating
itself  to  make  advances  regarding  delinquent  Assets,  or  if  the  related
prospectus  supplement so  specifies,  then the Trustee will not be obligated to
make such advances) and will be entitled to similar  compensation  arrangements.
In the event that the  Trustee is  unwilling  or unable so to act, it may or, at
the written  request of the holders of  Securities  entitled to at least 51% (or
such other  percentage  specified in the related  prospectus  supplement) of the
Voting Rights, it shall appoint,  or petition a court of competent  jurisdiction
for the  appointment of, a loan servicing  institution  acceptable to the Rating
Agency with a net worth at the time of such appointment of at least  $15,000,000
(or such other amount specified in the related prospectus  supplement) to act as
successor  to  the  Servicer  under  the  applicable  Agreement.   Pending  such
appointment,  the Trustee is obligated to act in such capacity.  The Trustee and
any such successor may agree upon the servicing  compensation to be paid,  which
in no event may be greater than the  compensation  payable to the Servicer under
the applicable Agreement.

     The  holders  of  Securities  representing  at least 66 2/3% (or such other
percentage specified in the related prospectus  supplement) of the Voting Rights
allocated  to the  respective  Classes of  Securities  affected  by any event of
default will be entitled to waive such event of default; provided, however, that
an Event of Default  involving  a failure to  distribute  a required  payment to
Securityholders  described in the first  bullet  point above under  "--Events of
Default under the Agreements" may be waived only by all of the  Securityholders.
Upon any such waiver of an


                                       77


event of default, such event of default shall cease to exist and shall be deemed
to have been remedied for every purpose under the applicable Agreement.

     No Securityholders will have the right under any Agreement to institute any
proceeding with respect  thereto unless such holder  previously has given to the
Trustee  written  notice  of  default  and  unless  the  holders  of  Securities
evidencing not less than 25% (or such other percentage  specified in the related
prospectus  supplement) of the Voting Rights have made written  request upon the
Trustee to institute such  proceeding in its own name as Trustee  thereunder and
have offered to the Trustee  reasonable  indemnity,  and the Trustee for 60 days
(or such other number of days  specified in the related  prospectus  supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no  obligation  to exercise any of the trusts or powers vested in it by
any Agreement or to make any  investigation of matters arising  thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request,  order or direction of any of the  Securityholders  covered by such
Agreement,  unless such  Securityholders  have offered to the Trustee reasonable
security or indemnity  against the costs,  expenses and liabilities which may be
incurred therein or thereby.

   Amendment

     Each Agreement may be amended by the parties  thereto,  without the consent
of any  Securityholders  covered  by the  applicable  Agreement,

     o    to cure any ambiguity or mistake,

     o    to correct,  modify or supplement  any provision  therein which may be
          inconsistent  with any other  provision  therein  or with the  related
          prospectus supplement,

     o    to make any other  provisions  with  respect to  matters or  questions
          arising  under  the  applicable  Agreement  which  are not  materially
          inconsistent  with  the  provisions   thereof,   provided  that,  such
          amendment  pursuant to this clause  will not  adversely  affect in any
          material respect the interests of any  Securityholders  covered by the
          applicable  Agreement as evidenced  either by an opinion of counsel to
          such effect or the  delivery  to the  Trustee of written  notification
          from  each  Rating  Agency  that  provides,  at  the  request  of  the
          Depositor,  a rating for the Offered  Securities of the related Series
          to the effect that such  amendment or  supplement  will not cause such
          Rating Agency to lower or withdraw the then current rating assigned to
          such Securities; or

     o    to comply with any requirements imposed by the Code.

Each Agreement may also be amended by the Depositor,  the Servicer,  if any, and
the Trustee, with the consent of the Securityholders affected thereby evidencing
not less than 51% (or such other percentage  specified in the related prospectus
supplement) of the Voting Rights, for any purpose;  provided,  however,  no such
amendment  may (i)  reduce in any  manner the amount of, or delay the timing of,
payments  received or advanced on Assets which are required to be distributed on
any  Security  without  the  consent of the  Securityholder  or (ii)  reduce the
consent  percentages  described in this paragraph without the consent of all the
Securityholders  covered  by such  Agreement  then  outstanding.  However,  with
respect  to any Series of  Securities  as to which a REMIC  election  or a FASIT
election is to be made,  the Trustee  will not consent to any


                                       78


amendment of the  applicable  Agreement  unless it shall first have  received an
opinion  of counsel to the  effect  that such  amendment  will not result in the
imposition of a tax on the related Trust Fund or cause the related Trust Fund to
fail to qualify as a REMIC or a FASIT,  as the case may be, at any time that the
related Securities are outstanding.

   The Trustee

     The Trustee under each  Agreement  will be named in the related  prospectus
supplement.   The  commercial  bank,  national  banking   association,   banking
corporation or trust company serving as Trustee may have a banking  relationship
with the Depositor and its affiliates,  with any Servicer and its affiliates and
with any Master  Servicer  and its  affiliates.  If so  specified in the related
prospectus   supplement  with  respect  to  certain  Series  of  Securities,   a
certificate  administrator  will perform  certain duties and functions  normally
performed by the Trustee.  Any certificate  administrator will be a party to the
applicable Agreement and will be named in the applicable prospectus  supplement.
Any certificate  administrator  will have  obligations and rights similar to the
Trustee as described in this prospectus.  The commercial bank,  national banking
association,  banking  corporation  or  trust  company  serving  as  certificate
administrator  may  have a  banking  relationship  with  the  Depositor  and its
affiliates,  with any Servicer and its affiliates  and with any Master  Servicer
and its affiliates.

   Duties of the Trustee

     The Trustee will make no  representations as to the validity or sufficiency
of any  Agreement,  the  Securities or any Asset or related  document and is not
accountable  for the use or  application  by or on behalf of any Servicer of any
funds paid to the Master  Servicer or its designee in respect of the  Securities
or the Assets, or deposited into or withdrawn from the Collection Account or any
other  account  by or on  behalf of the  Servicer.  If no Event of  Default  has
occurred and is continuing, the Trustee is required to perform only those duties
specifically  required under the applicable Agreement,  as applicable.  However,
upon receipt of the various certificates,  reports or other instruments required
to be furnished to it, the Trustee is required to examine such  documents and to
determine whether they conform to the requirements of the applicable Agreement.

   Certain Matters Regarding the Trustee

     The Trustee  and any  director,  officer,  employee or agent of the Trustee
shall be entitled to indemnification out of the Collection Account for any loss,
liability  or  expense  (including  costs and  expenses  of  litigation,  and of
investigation,  counsel fees, damages, judgments and amounts paid in settlement)
incurred in  connection  with the  Trustee's

     o    enforcing its rights and remedies and protecting the interests, of the
          Securityholders during the continuance of an Event of Default,

     o    defending or prosecuting any legal action in respect of the applicable
          Agreement or Series of Securities,


                                       79


     o    being the mortgagee of record with respect to the Mortgage  Loans in a
          Trust  Fund and the  owner of record  with  respect  to any  Mortgaged
          Property   acquired   in   respect   thereof   for  the   benefit   of
          Securityholders, or

o        acting or refraining  from acting in good faith at the direction of the
         holders of the related  Series of Securities  entitled to not less than
         25%  (or  such  other  percentage  as is  specified  in the  applicable
         Agreement with respect to any  particular  matter) of the Voting Rights
         for such Series.

Any such  indemnification  of the Trustee discussed above will not extend to any
loss,  liability or expense that constitutes a specific liability of the Trustee
pursuant  to the  applicable  Agreement,  or to any loss,  liability  or expense
incurred by reason of willful  misfeasance,  bad faith or negligence on the part
of the Trustee in the performance of its obligations and duties  thereunder,  or
by reason of its reckless  disregard of such  obligations  or duties,  or as may
arise from a breach of any  representation,  warranty or covenant of the Trustee
made therein.

   Resignation and Removal of the Trustee

     The Trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice  thereof to the Depositor,  the Servicer,  if
any, and all  Securityholders.  Upon receiving such notice of  resignation,  the
Depositor is required promptly to appoint a successor trustee  acceptable to the
Servicer,  if any. If no successor trustee shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor trustee.

     If at any time the  Trustee  shall cease to be eligible to continue as such
under the  applicable  Agreement,  or if at any time the  Trustee  shall  become
incapable of acting, or shall be adjudged  bankrupt or insolvent,  or a receiver
of the Trustee or of its  property  shall be  appointed,  or any public  officer
shall take  charge or control of the  Trustee or of its  property or affairs for
the purpose of  rehabilitation,  conservation or liquidation,  or if a change in
the financial  condition of the Trustee has adversely affected or will adversely
affect the rating on any Class of the Securities,  then the Depositor may remove
the Trustee and appoint a successor  trustee  acceptable to the Master Servicer,
if any.  Securityholders  of any Series  entitled to at least 51% (or such other
percentage specified in the related prospectus  supplement) of the Voting Rights
for such Series may at any time remove the Trustee  without  cause and appoint a
successor trustee.

     Any  resignation  or removal of the Trustee and  appointment of a successor
trustee  shall not become  effective  until  acceptance  of  appointment  by the
successor trustee.

Material Terms of the Indenture

   General


     The following summary describes the material  provisions that may appear in
each  Indenture.  The prospectus  supplement for a Series of Notes will describe
any provision of the Indenture  relating to such Series that materially  differs
from the description thereof contained in this prospectus.  The summaries do not
purport to be complete and are subject to, and are  qualified in


                                       80


their  entirety by reference  to, all of the  provisions  of the Indenture for a
Series of Notes.  A form of an  Indenture  has been  filed as an  exhibit to the
Registration  Statement of which this  prospectus is a part.  The Depositor will
provide a copy of the  Indenture  (without  exhibits)  relating to any Series of
Notes without  charge upon written  request of a  Securityholder  of such Series
addressed  to Wachovia  Asset  Securitization  Issuance,  Inc.LLC,  One Wachovia
Center, 301 South College Street,  Charlotte,  North Carolina 28288,  Attention:
Vice President.


   Events of Default

     Events  of  default  under the  Indenture  for each  Series  of Notes  will
generally include:

     o    a default  for  thirtyfive  (305) days (or such  other  number of days
          specified in such prospectus supplement) or more in the payment of any
          principal of or interest on any Note of such Series;


     o    failure to perform any other  covenant of the  Depositor  or the Trust
          Fund in the Indenture  which continues for a period of sixty (60) days
          (or such other number of days specified in such prospectus supplement)
          after  notice  thereof  is given  in  accordance  with the  procedures
          described in the related prospectus supplement;

     o    there  occurs  a  default  in the  observance  or  performance  in any
          ======================================================================
          material  respect of any  covenant or  agreement of the Issuer made in
          ======================================================================
          the Indenture, or any representation or warranty of the Issuer made by
          ============
          the Depositor or the Trust Fund in the Indenture or in any certificate
          or  other  writing  delivered  pursuant  theretoto  or  in  connection
                                                          ==
          therewith  with respect to or  affecting  such Series  havingwith  the
                                                                       =========
          Indenture  proving to have been incorrect in aany material  respect as
          ==========================
          of the time made,  and such breach is not cured within sixty  (60)when
                                                                            ====
          the same shall have been made that has a  material  adverse  effect on
          ======================================================================
          the noteholders or the issuer of a financial guaranty insurance policy
          ======================================================================
          relating  to such  Series,  and the default  shall  continue or not be
          ======================================================================
          cured,  or the  circumstance  or  condition  in  respect  of which the
          ======================================================================
          representation   or  warranty  was  incorrect   shall  not  have  been
          ======================================================================
          eliminated or otherwise  cured, for a period of 30 days (or such other
          ==================================================
          number of days specified in such prospectus  supplement)  after notice
          thereof is given in accordance  with the  procedures  described in the
          related  prospectus   supplement;there   shall  have  been  given,  by
                                           =====================================
          registered or certified  mail, to the Issuer by the Indenture  Trustee
          ======================================================================
          or to the Issuer and the Indenture  Trustee by the holders of at least
          ======================================================================
          25% of the  outstanding  Note  Balance of the Notes or the issuer of a
          ======================================================================
          financial guaranty insurance policy relating to such Series , a notice
          ======================================================================
          specifying  the default or  incorrect  representation  or warranty and
          ======================================================================
          requiring it to be remedied and stating that the notice is a notice of
          ======================================================================
          default under the Indenture;
          ============================

     o    certain events of bankruptcy, insolvency,  receivership or liquidation
          of the  Depositor  or the Trust Fund;  orthere  occurs the filing of a
                                                   =============================
          decree  or order  for  relief by a court  having  jurisdiction  in the
          ======================================================================
          premises in respect of the Issuer or any substantial part of the trust
          ======================================================================
          fund in an  involuntary  case  under any  applicable  federal or state
          ======================================================================
          bankruptcy,  insolvency  or  other  similar  law now or  hereafter  in
          ======================================================================
          effect,  or  appointing a receiver,  liquidator,  assignee,  servicer,
          ======================================================================
          trustee,  sequestrator  or similar  official  of the Issuer or for any
          ======================================================================
          substantial  part of the trust fund,  or ordering  the  winding-up  or
          ======================================================================
          liquidation  of the  Issuer's  affairs,  and the decree or order shall
          ======================================================================
          remain unstayed and in effect for a period of 60 consecutive  days; or
          ======================================================================


                                       81


     o    any other  event of  default  provided  with  respect to Notes of that
          Series.there occurs the commencement by the Issuer of a voluntary case
                 ===============================================================
          under any applicable federal or state bankruptcy,  insolvency or other
          ======================================================================
          similar law now or hereafter  in effect,  or the consent by the Issuer
          ======================================================================
          to the entry of an order for relief in an  involuntary  case under any
          ======================================================================
          such law,  or the consent by the Issuer to the  appointment  or taking
          ======================================================================
          possession by a receiver,  liquidator,  assignee,  servicer,  trustee,
          ======================================================================
          sequestrator or similar  official of the Issuer or for any substantial
          ======================================================================
          part of the assets of the trust  fund,  or the making by the Issuer of
          ======================================================================
          any general assignment for the benefit of creditors, or the failure by
          ======================================================================
          the Issuer  generally  to pay its debts as those debts  become due, or
          ======================================================================
          the taking of any action by the  Issuer in  furtherance  of any of the
          ======================================================================
          foregoing.
          =========


     If an event of default  with respect to the Notes of any Series at the time
outstanding  occurs  and is  continuing,  either  the  Indenture  Trustee or the
Securityholders  of a majority of the then aggregate  outstanding  amount of the
Notes of such Series may declare the principal  amount (or, if the Notes of that
Series are Accrual  Securities,  such portion of the principal  amount as may be
specified  in the terms of that  Series,  as provided in the related  prospectus
supplement)  of all the Notes of such Series to be due and payable  immediately.
Such declaration may, under certain circumstances,  be rescinded and annulled by
the  Securityholders of a majority in aggregate  outstanding amount of the Notes
of such Series.

     If,  following an event of default with respect to any Series of Notes, the
Notes of such Series have been  declared to be due and  payable,  the  Indenture
Trustee may, in its  discretion,  notwithstanding  such  acceleration,  elect to
maintain  possession of the collateral  securing the Notes of such Series and to
continue  to apply  distributions  on such  collateral  as if there  had been no
declaration of acceleration if such collateral  continues to provide  sufficient
funds for the payment of  principal  of and interest on the Notes of such Series
as they  would  have  become  due if there had not been such a  declaration.  In
addition,  the  Indenture  Trustee  may not  sell  or  otherwise  liquidate  the
collateral  securing the Notes of a Series following an event of default,  other
than a default in the payment of any  principal  or interest on any Note of such
Series for thirty (30) days or more, unless (a) the  Securityholders of 100% (or
such other  percentage  specified in the related  prospectus  supplement) of the
then  aggregate  outstanding  amount of the Notes of such Series consent to such
sale, (b) the proceeds of such sale or liquidation are sufficient to pay in full
the principal of and accrued interest,  due and unpaid, on the outstanding Notes
of such Series at the date of such sale or (c) the Indenture Trustee  determines
that such  collateral  would not be  sufficient  on an ongoing basis to make all
payments on such Notes as such payments  would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the  Securityholders  of 66 2/3% (or such other  percentage  specified in the
related prospectus  supplement) of the then aggregate  outstanding amount of the
Notes of such Series.

     In the event  that the  Indenture  Trustee  liquidates  the  collateral  in
connection with an event of default involving a default for thirty (30) days (or
such other number of days  specified in the related  prospectus  supplement)  or
more in the payment of  principal  of or interest on the Notes of a Series,  the
Indenture  provides  that the  Indenture  Trustee  will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the  occurrence  of  such  an  event  of  default,   the  amount  available  for
distribution  to the  Securityholders  would be less than would otherwise be the
case.  However,  the Indenture  Trustee may not  institute a proceeding  for


                                       82


the  enforcement  of its lien except in  connection  with a  proceeding  for the
enforcement of the lien of the Indenture for the benefit of the  Securityholders
after the occurrence of such an event of default.

     To the extent provided in the related prospectus  supplement,  in the event
the principal of the Notes of a Series is declared due and payable, as described
above, the  Securityholders  of any such Notes issued at a discount from par may
be  entitled  to  receive no more than an amount  equal to the unpaid  principal
amount thereof less the amount of such discount which is unamortized.

     Subject to the  provisions of the  Indenture  relating to the duties of the
Indenture  Trustee,  in case an event of default  shall occur and be  continuing
with  respect  to a Series of Notes,  the  Indenture  Trustee  shall be under no
obligation  to exercise any of the rights or powers  under the  Indenture at the
request or direction of any of the  Securityholders of such Series,  unless such
holders offered to the Indenture  Trustee security or indemnity  satisfactory to
it against the costs,  expenses and liabilities which might be incurred by it in
complying  with such  request  or  direction.  Subject  to such  provisions  for
indemnification  and  certain  limitations  contained  in  the  Indenture,   the
Securityholders  of a majority of the then aggregate  outstanding  amount of the
Notes of such Series  shall have the right to direct the time,  method and place
of conducting any proceeding for any remedy  available to the Indenture  Trustee
or exercising any trust or power conferred on the Indenture Trustee with respect
to the Notes of such Series,  and the  Securityholders of a majority of the then
aggregate  outstanding amount of the Notes of such Series may, in certain cases,
waive any  default  with  respect  thereto,  except a default in the  payment of
principal  or interest or a default in respect of a covenant or provision of the
Indenture  that  cannot be  modified  without  the  waiver or consent of all the
Securityholders of the outstanding Notes of such Series affected thereby.

   Discharge of Indenture

     The Indenture will be discharged  with respect to a Series of Notes (except
with respect to certain  continuing  rights specified in the Indenture) upon the
delivery  to the  Indenture  Trustee for  cancellation  of all the Notes of such
Series or, with certain limitations,  upon deposit with the Indenture Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.

     In addition to such discharge with certain limitations,  the Indenture will
provide  that,  if so  specified  with  respect to the Notes of any Series,  the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except for certain  obligations  relating to temporary
Notes and exchange of Notes,  to register  the transfer of or exchange  Notes of
such  Series,  to replace  stolen,  lost or mutilated  Notes of such Series,  to
maintain  paying  agencies  and to hold  monies for  payment in trust)  upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or  obligations  guaranteed by the United States of America which through the
payment of interest and principal in respect  thereof in  accordance  with their
terms will provide  money in an amount  sufficient  to pay the  principal of and
each  installment  of interest on the Notes of such Series on the maturity  date
for such Notes and any  installment of interest on such Notes in accordance with
the terms of the  Indenture  and the Notes of such  Series.  In the event of any
such defeasance and discharge of Notes of such Series,  holders of Notes of such
Series would be able to look only to such money and/or  direct  obligations  for
payment of principal and interest, if any, on their Notes until maturity.


                                       83


   Indenture Trustee's Annual Report

     The  Indenture  Trustee  for each  Series of Notes will be required to mail
each  year  to all  related  Securityholders  a  brief  report  relating  to its
eligibility and qualification to continue as Indenture Trustee under the related
Indenture,  any amounts advanced by it under the Indenture, the amount, interest
rate and  maturity  date of  certain  indebtedness  owing  by such  Trust to the
applicable Indenture Trustee in its individual capacity,  the property and funds
physically  held by such  Indenture  Trustee as such and any action  taken by it
that materially affects such Notes and that has not been previously reported.

   The Indenture Trustee

     The  Indenture  Trustee  for a Series  of Notes  will be  specified  in the
related prospectus  supplement.  The Indenture Trustee for any Series may resign
at any time,  in which  event  the  Depositor  will be  obligated  to  appoint a
successor  trustee  for such  Series.  The  Depositor  may also  remove any such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue as
such under the related Indenture or if such Indenture Trustee becomes insolvent.
In such  circumstances  the  Depositor  will be obligated to appoint a successor
trustee for the applicable  Series of Notes.  Any  resignation or removal of the
Indenture Trustee and appointment of a successor trustee for any Series of Notes
does not become  effective until  acceptance of the appointment by the successor
trustee for such Series.

     The bank or trust company  serving as Indenture  Trustee may have a banking
relationship  with the Depositor or any of its affiliates,  a Servicer or any of
its affiliates or the Master Servicer or any of its affiliates.

                         DESCRIPTION OF CREDIT SUPPORT


General

     For any Series of  Securities,  Credit Support may be provided with respect
to one or more Classes thereof or the related  Assets.  Credit Support may be in
the form of the  subordination of one or more Classes of Securities,  letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another  method of Credit Support  described in the related  prospectus
supplement,  or any combination of the foregoing.  If so provided in the related
prospectus supplement,  any form of Credit Support may be structured so as to be
drawn upon by more than one Series to the extent described therein.

     The  coverage  provided  by any Credit  Support  will be  described  in the
related  prospectus  supplement.  Generally,  such  coverage  will  not  provide
protection  against all risks of loss and will not  guarantee  repayment  of the
entire  Security  Balance of the Securities and interest  thereon.  If losses or
shortfalls  occur that exceed the amount  covered by Credit  Support or that are
not covered by Credit Support,  Securityholders  will bear their allocable share
of  deficiencies.  Moreover,  if a form of Credit  Support  covers more than one
Series of  Securities  (each,  a "Covered  Trust"),  Securityholders  evidencing
interests  in any of such  Covered  Trusts will be subject to the risk that such
Credit  Support will be exhausted by the claims of other Covered Trusts prior to
such Covered Trust receiving any of its intended share of such coverage.


                                       84


     If Credit  Support  is  provided  with  respect  to one or more  Classes of
Securities of a Series, or the related Assets, the related prospectus supplement
will include a  description  of:

     o    the nature and amount of  coverage  under such Credit  Support,  o any
          conditions to payment thereunder not otherwise described herein,

     o    the conditions,  if any, under which the amount of coverage under such
          Credit  Support may be reduced and under which such Credit Support may
          be terminated or replaced and

     o    the material provisions relating to such Credit Support.

Additionally,   the  related  prospectus   supplement  will  set  forth  certain
information  with respect to the obligor under any instrument of Credit Support,
including:

     o    a brief description of its principal business activities,

     o    its  principal  place  of  business,  place of  incorporation  and the
          jurisdiction under which it is chartered or licensed to do business,

     o    if  applicable,  the identity of  regulatory  agencies  that  exercise
          primary  jurisdiction over the conduct of its business and

     o    its total assets, and its stockholders' or policyholders'  surplus, if
          applicable, as of the date specified in the prospectus supplement.

See "Risk Factors--Risks  Associated with the Securities--Credit  Enhancement is
Limited in Amount and Coverage."

Subordinate Securities

     If so specified in the related prospectus  supplement,  one or more Classes
of Securities of a Series may be Subordinate Securities. To the extent specified
in the related prospectus  supplement,  the rights of the holders of Subordinate
Securities  to  receive   distributions  of  principal  and  interest  from  the
Collection  Account on any Distribution Date will be subordinated to such rights
of the holders of Senior  Securities.  If so provided in the related  prospectus
supplement,  the subordination of a Class may apply only in the event of (or may
be limited to) certain  types of losses or  shortfalls.  The related  prospectus
supplement will set forth information  concerning the amount of subordination of
a Class or Classes of Subordinate  Securities in a Series,  the circumstances in
which such subordination will be applicable and the manner, if any, in which the
amount of subordination will be effected.

Cross-Support Provisions

     If  the  Assets  for a  Series  are  divided  into  separate  groups,  each
supporting a separate Class or Classes of Securities of a Series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities  evidencing  interests in one group of Mortgage Loans prior
to distributions on Subordinate  Securities  evidencing interests in a different
group of Mortgage Loans within the Trust Fund.  The prospectus  supplement for a


                                       85


Series that  includes a  cross-support  provision  will  describe the manner and
conditions for applying such provisions.

Limited Guarantee

     If so  specified  in the related  prospectus  supplement  with respect to a
Series  of  Securities,  credit  enhancement  may be  provided  in the form of a
limited guarantee issued by a guarantor named therein.

Financial Guaranty Insurance Policy or Surety Bond

     If so  specified  in the related  prospectus  supplement  with respect to a
Series  of  Securities,  credit  enhancement  may be  provided  in the form of a
financial  guaranty insurance policy or a surety bond issued by an insurer named
therein.

Letter of Credit

     Alternative  credit  support with respect to a Series of Securities  may be
provided  by the  issuance  of a  letter  of  credit  by the  bank or  financial
institution specified in the related prospectus supplement. The coverage, amount
and frequency of any reduction in coverage provided by a letter of credit issued
with  respect  to a Series of  Securities  will be set  forth in the  prospectus
supplement relating to such Series.

Pool Insurance Policies

     If so specified in the related prospectus  supplement  relating to a Series
of  Securities,  a pool  insurance  policy for the Mortgage Loans in the related
Trust Fund will be  obtained.  The pool  insurance  policy  will cover any loss,
subject to the limitations  described in the related prospectus  supplement,  by
reason of default to the extent a related  Mortgage  Loan is not  covered by any
primary mortgage  insurance  policy.  The amount and principal terms of any such
coverage will be set forth in the prospectus supplement.

Special Hazard Insurance Policies

     If so  specified in the related  prospectus  supplement,  a special  hazard
insurance  policy may also be obtained for the related  Trust Fund in the amount
set forth in such prospectus  supplement.  The special hazard  insurance  policy
will, subject to the limitations described in the related prospectus supplement,
protect  against  loss by reason of damage  to  Mortgaged  Properties  caused by
certain hazards not insured against under the standard form of hazard  insurance
policy for the respective states, in which the Mortgaged Properties are located.
The amount and  principal  terms of any such  coverage  will be set forth in the
prospectus supplement.

Mortgagor Bankruptcy Bond

     If so specified in the related prospectus supplement, losses resulting from
a bankruptcy  proceeding relating to a mortgagor affecting the Mortgage Loans in
a Trust Fund with  respect  to a Series of  Securities  will be covered  under a
mortgagor  bankruptcy  bond, or any other  instrument  that will not result in a
downgrading  of the rating of the Securities of a Series by the Rating Agency or
Rating  Agencies that rate such Series.  Any mortgagor  bankruptcy  bond or

                                       86


such other  instrument  will  provide  for  coverage  in an amount  meeting  the
criteria of the Rating Agency or Rating  Agencies  rating the  Securities of the
related  Series,  which  amount  will be set  forth  in the  related  prospectus
supplement.  The amount and  principal  terms of any such  coverage  will be set
forth in the prospectus supplement.

Reserve Funds

     If so provided in the  prospectus  supplement  for a Series of  Securities,
deficiencies in amounts  otherwise payable on such Securities or certain Classes
thereof will be covered by one or more reserve  funds in which cash, a letter of
credit,  Permitted  Investments,  a demand note or a combination thereof will be
deposited,  in the  amounts so  specified  in such  prospectus  supplement.  The
reserve funds for a Series may also be funded over time by depositing  therein a
specified  amount  of the  distributions  received  on  the  related  Assets  as
specified in the related prospectus supplement.

     Amounts on  deposit in any  reserve  fund for a Series,  together  with the
reinvestment  income thereon,  if any, will be applied for the purposes,  in the
manner,  and to the extent  specified in the related  prospectus  supplement.  A
reserve fund may be provided to increase the likelihood of timely  distributions
of principal of and interest on the  Securities.  If so specified in the related
prospectus  supplement,  reserve  funds may be  established  to provide  limited
protection  against only certain types of losses and shortfalls.  Following each
Distribution  Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related prospectus supplement and will not be
available for further application to the Securities.

     Moneys  deposited  in any  reserve  funds  will be  invested  in  Permitted
Investments,  to the extent specified in the related prospectus  supplement.  To
the extent  specified in the related  prospectus  supplement,  any  reinvestment
income or other  gain from such  investments  will be  credited  to the  related
reserve fund for such Series,  and any loss resulting from such investments will
be charged to such  reserve  fund.  However,  such  income may be payable to any
related Servicer or another service provider as additional compensation.  To the
extent specified in the related prospectus supplement, the reserve fund, if any,
for a Series will not be a part of the Trust Fund.

     Additional information concerning any reserve fund will be set forth in the
related  prospectus  supplement,  including the initial  balance of such reserve
fund,  the balance  required to be maintained in the reserve fund, the manner in
which such required  balance will decrease over time, the manner of funding such
reserve fund, the purposes for which funds in the reserve fund may be applied to
make  distributions to Securityholders  and use of investment  earnings from the
reserve fund, if any.

Overcollateralization

     If specified in the related prospectus supplement, subordination provisions
of a Trust Fund may be used to accelerate to a limited  extent the  amortization
of one or more Classes of Securities relative to the amortization of the related
Assets.  The accelerated  amortization is achieved by the application of certain
excess  interest  to  the  payment  of  principal  of  one or  more  Classes  of
Securities.  This  acceleration  feature creates,  with respect to the Assets or
groups


                                       87


thereof,  overcollateralization  which  results from the excess of the aggregate
principal balance of the related Assets, or a group thereof,  over the principal
balance of the related Class or Classes of  Securities.  Such  acceleration  may
continue for the life of the related Security, or may be limited. In the case of
limited  acceleration,  once  the  required  level of  overcollateralization  is
reached,  and subject to certain provisions  specified in the related prospectus
supplement,  such limited  acceleration  feature may cease,  unless necessary to
maintain the required level of overcollateralization.

                    CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain  legal  aspects of loans  secured by  single-family  or  multi-family
residential  properties.  Because such legal  aspects are governed  primarily by
applicable state law (which laws may differ substantially), the summaries do not
purport to be complete nor to reflect the laws of any particular  state,  nor to
encompass the laws of all states in which the security for the Mortgage Loans is
situated.  The  summaries  are  qualified in their  entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Trust Funds--Assets."

General

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by  instruments  granting  a security  interest  in real  property  which may be
mortgages,  deeds of trust,  security  deeds or deeds to secure debt,  depending
upon  the  prevailing  practice  and law in the  state in  which  the  Mortgaged
Property  is  located.  Mortgages,  deeds of trust and deeds to secure  debt are
herein  collectively  referred to as "mortgages."  Any of the foregoing types of
mortgages  will create a lien upon,  or grant a title  interest  in, the subject
property,  the  priority  of which  will  depend on the terms of the  particular
security instrument,  as well as separate,  recorded,  contractual  arrangements
with others holding  interests in the mortgaged  property,  the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in  the  appropriate  public  recording  office.  However,  recording  does  not
generally  establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

     A mortgage  either  creates a lien against or  constitutes  a conveyance of
real property  between two  parties--a  mortgagor  (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a  three-party  instrument,  among a trustor  (the  equivalent  of a
mortgagor),  a  trustee  to whom  the  mortgaged  property  is  conveyed,  and a
beneficiary  (the lender) for whose  benefit the  conveyance is made. As used in
this prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor  under a deed of trust and a grantor  under a security deed or a deed to
secure  debt.  Under  a deed  of  trust,  the  mortgagor  grants  the  property,
irrevocably until the debt is paid, in trust,  generally with a power of sale as
security for the  indebtedness  evidenced by the related  note. A deed to secure
debt typically has two parties.  By executing a deed to secure debt, the grantor
conveys  title to, as  opposed  to merely  creating  a lien  upon,  the  subject
property  to the  grantee  until  such time as the  underlying


                                       88


debt is repaid,  generally with a power of sale as security for the indebtedness
evidenced by the related  mortgage note. In case the mortgagor  under a mortgage
is a land trust,  there would be an additional  party because legal title to the
property is held by a land trustee under a land trust  agreement for the benefit
of the mortgagor.  At origination of a mortgage loan involving a land trust, the
mortgagor executes a separate undertaking to make payments on the mortgage note.
The mortgagee's authority under a mortgage, the trustee's authority under a deed
of trust and the grantee's authority under a deed to secure debt are governed by
the express  provisions of the mortgage,  the law of the state in which the real
property is located,  certain federal laws (including,  without limitation,  the
Relief Act) and, in some cases, in deed of trust transactions, the directions of
the beneficiary.

     The  Mortgages  that  encumber   Multifamily   Properties  may  contain  an
assignment of rents and leases,  pursuant to which the mortgagor  assigns to the
lender the  mortgagor's  right,  title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default.  If the  mortgagor  defaults,  the
license  terminates  and the lender is entitled to collect the rents.  Local law
may require  that the lender take  possession  of the property  and/or  obtain a
court-appointed receiver before becoming entitled to collect the rents.

Interest in Real Property

     The real property  covered by a mortgage,  deed of trust,  security deed or
deed to  secure  debt is most  often the fee  estate  in land and  improvements.
However,  such an instrument may encumber other  interests in real property such
as a tenant's  interest  in a lease of land or  improvements,  or both,  and the
leasehold  estate created by such lease.  An instrument  covering an interest in
real  property  other than the fee estate  requires  special  provisions  in the
instrument  creating such interest or in the mortgage,  deed of trust,  security
deed or deed to secure debt, to protect the  mortgagee  against  termination  of
such  interest  before the  mortgage,  deed of trust,  security  deed or deed to
secure debt is paid. The Depositor,  the Asset Seller or other entity  specified
in the related  prospectus  supplement  will make  certain  representations  and
warranties in the applicable Agreement or certain representations and warranties
will be assigned  to the Trustee  with  respect to any  Mortgage  Loans that are
secured  by  an  interest  in  a  leasehold  estate.   Such  representation  and
warranties, if applicable, will be set forth in the prospectus supplement.

Cooperative Loans

     If specified in the prospectus  supplement  relating to a Series of Offered
Securities,  the Mortgage Loans may also consist of cooperative  apartment loans
("Cooperative  Loans")  secured  by  security  interests  in shares  issued by a
cooperative housing corporation (a "Cooperative") and in the related proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling  units in the  cooperatives'  buildings.  The security  agreement  will
create a lien upon, or grant a title  interest in, the property which it covers,
the  priority  of which  will  depend  on the terms of the  particular  security
agreement  as  well  as  the  order  of  recordation  of  the  agreement  in the
appropriate  recording office. Such a lien or title interest is not prior to the
lien for real estate  taxes and  assessments  and other  charges  imposed  under
governmental police powers.


                                       89


     Each  Cooperative  owns in fee or has a leasehold  interest in all the real
property and owns in fee or leases the building and all separate  dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases,  payment of real estate taxes,  other  governmental  impositions and
hazard and liability  insurance.  If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an  underlying  lease  of the  land,  as is the case in some  instances,  the
Cooperative,  as  property  mortgagor,  or  lessee,  as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is  ordinarily  incurred  by the  cooperative  in  connection  with  either  the
construction or purchase of the Cooperative's apartment building or obtaining of
capital by the  Cooperative.  The  interest of the  occupant  under  proprietary
leases or occupancy  agreements as to which that Cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the Cooperative is unable to meet
the payment  obligations  (i) arising  under a blanket  mortgage,  the mortgagee
holding a blanket  mortgage  could  foreclose on that mortgage and terminate all
subordinate  proprietary  leases and occupancy  agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate  proprietary  leases and occupancy  agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize,  with a significant  portion of principal
being due in one final payment at maturity.  The inability of the Cooperative to
refinance a mortgage and its  consequent  inability  to make such final  payment
could  lead to  foreclosure  by the  mortgagee.  Similarly,  a land lease has an
expiration  date and the inability of the  Cooperative to extend its term or, in
the  alternative,  to  purchase  the  land  could  lead  to  termination  of the
Cooperative's interest in the property and termination of all proprietary leases
and  occupancy  agreement.  In either event,  a  foreclosure  by the holder of a
blanket  mortgage or the termination of the underlying  lease could eliminate or
significantly  diminish  the value of any  collateral  held by the  lender  that
financed the purchase by an individual tenant  stockholder of cooperative shares
or, in the case of the Mortgage Loans,  the collateral  securing the Cooperative
Loans.

     The Cooperative is owned by  tenant-stockholders  who, through ownership of
stock or shares  in the  corporation,  receive  proprietary  lease or  occupancy
agreements which confer exclusive rights to occupy specific units.  Generally, a
tenant-stockholder  of  a  Cooperative  must  make  a  monthly  payment  to  the
Cooperative  representing  such  tenant-stockholder's  pro  rata  share  of  the
Cooperative's   payments  for  its  blanket   mortgage,   real  property  taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a Cooperative  Loan evidenced by a promissory  note and secured by an assignment
of and a security interest in the occupancy agreement or proprietary lease and a
security interest in the related  Cooperative shares. The lender generally takes
possession of the share  certificate and a counterpart of the proprietary  lease
or occupancy  agreement and a financing statement covering the proprietary lease
or occupancy  agreement and the  cooperative  shares is filed in the appropriate
state and local  offices to perfect the  lender's  interest  in its  collateral.
Subject   to   the   limitations   discussed   below,   upon   default   of  the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative  shares.  See  "Foreclosure--Cooperative
Loans" below.


                                       90


Land Sale Contracts

     Under an  installment  land sale  contract  for the sale of real  estate (a
"Land Sale  Contract")  the  contract  seller  (hereinafter  referred  to as the
"Contract  Lender")  retains  legal  title to the  property  and enters  into an
agreement with the contract purchaser  (hereinafter referred to as the "Contract
Borrower") for the payment of the purchase price,  plus interest,  over the term
of the Land Sale  Contract.  Only after full  performance by the borrower of the
contract is the Contract Lender  obligated to convey title to the real estate to
the purchaser. As with mortgage or deed of trust financing, during the effective
period of the Land Sale  Contract,  the  Contract  Borrower is  responsible  for
maintaining  the property in good  condition  and for paying real estate  taxes,
assessments and hazard insurance premiums associated with the property.

     The  method  of  enforcing  the  rights  of the  Contract  Lender  under an
installment  contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract  strictly  according to its terms. The terms of Land Sale Contracts
generally provide that upon default by the Contract Borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's  equitable  interest in the property is forfeited.  The Contract
Lender in such a situation  does not have to  foreclose in order to obtain title
to the property,  although in some cases a quiet title action is in order if the
Contract  Borrower has filed the Land Sale Contract in local land records and an
ejectment  action may be  necessary  to  recover  possession.  In a few  states,
particularly in cases of Contract  Borrower  default during the early years of a
Land  Sale  Contract,  the  courts  will  permit  ejectment  of the  buyer and a
forfeiture  of  his  or  her  interest  in the  property.  However,  most  state
legislatures  have  enacted  provisions  by analogy to mortgage  law  protecting
borrowers  under Land Sale Contracts from the harsh  consequences of forfeiture.
Under such statues,  a judicial  contract may be reinstated upon full payment of
the  default  amount  and the  borrower  may have a  post-foreclosure  statutory
redemption  right.  In other  states,  courts in equity  may  permit a  Contract
Borrower with significant  investment in the property under a Land Sale Contract
for the sale of real estate to share the proceeds of sale of the property  after
the  indebtedness  is repaid or may otherwise  refuse to enforce the  forfeiture
clause.  Nevertheless,  generally speaking, the Contract Lender's procedures for
obtaining  possession and clear title under a Land Sale Contract for the sale of
real estate in a given state are simpler and less time consuming and costly than
are the  procedures  for  foreclosing  and obtaining  clear title to a mortgaged
property.

Foreclosure

   General

     Foreclosure  is a legal  procedure that allows the mortgagee to recover its
mortgage  debt by enforcing its rights and available  legal  remedies  under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings  to sell the  mortgaged  property  at public  auction to satisfy the
indebtedness.

     Foreclosure  procedures  with respect to the enforcement of a mortgage vary
from state to state.  Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial  foreclosure pursuant to a power of sale granted in
the  mortgage  instrument.   There  are  several


                                       91


other  foreclosure  procedures
available in some states that are either  infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

   Judicial Foreclosure

     A  judicial   foreclosure   proceeding  is  conducted  in  a  court  having
jurisdiction over the mortgaged property.  Generally, the action is initiated by
the service of legal  pleadings upon all parties having an interest of record in
the real  property.  Delays in completion of the  foreclosure  may  occasionally
result from  difficulties  in locating  defendants.  When the lender's  right to
foreclose  is  contested,  the legal  proceedings  can be  time-consuming.  Upon
successful completion of a judicial foreclosure proceeding,  the court generally
issues a judgment  of  foreclosure  and  appoints a referee or other  officer to
conduct a public sale of the mortgaged property,  the proceeds of which are used
to satisfy the judgment.  Such sales are made in accordance with procedures that
vary from state to state.

   Equitable Limitations on Enforceability of Certain Provisions

     United  States  courts  have   traditionally   imposed  general   equitable
principles  to limit the remedies  available to a mortgagee in  connection  with
foreclosure.  These equitable  principles are generally  designed to relieve the
mortgagor  from the legal effect of mortgage  defaults,  to the extent that such
effect is perceived as harsh or unfair. Relying on such principles,  a court may
alter the  specific  terms of a loan to the  extent it  considers  necessary  to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's and have required that lenders  reinstate  loans or recast  payment
schedules in order to accommodate  mortgagors who are suffering from a temporary
financial  disability.  In other  cases,  courts  have  limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property  adequately or the mortgagor
executed a junior mortgage on the mortgaged property.  The exercise by the court
of its equity powers will depend on the  individual  circumstances  of each case
presented to it. Finally,  some courts have been faced with the issue of whether
federal or state constitutional  provisions  reflecting due process concerns for
adequate  notice  require  that  a  mortgagor  receive  notice  in  addition  to
statutorily-prescribed  minimum  notice.  For the most  part,  these  cases have
upheld the  reasonableness  of the notice provisions or have found that a public
sale under a mortgage  providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

   Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally  accomplished by a non-judicial
trustee's  sale  pursuant to the power of sale  granted in the deed of trust.  A
power of sale is typically  granted in a deed of trust. It may also be contained
in any other type of mortgage instrument.  A power of sale allows a non-judicial
public  sale  to  be   conducted   generally   following  a  request   from  the
beneficiary/lender  to the trustee to sell the property  upon any default by the
mortgagor  under the terms of the mortgage note or the mortgage  instrument  and
after  notice  of sale is given in  accordance  with the  terms of the  mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee  under a deed of trust must record a notice of default and


                                       92


notice of sale and send a copy to the  mortgagor  and to any other party who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition,  in some states the  trustee  must  provide  notice to any other party
having an interest of record in the real property, including junior lienholders.
A notice of sale must be posted in a public place and, in most states, published
for a  specified  period of time in one or more  newspapers.  The  mortgagor  or
junior  lienholder  may then  have the  right,  during  a  reinstatement  period
required in some states,  to cure the default by paying the entire actual amount
in arrears (without  acceleration)  plus the expenses  incurred in enforcing the
obligation.  In other  states,  the  mortgagor or the junior  lienholder  is not
provided a period to reinstate  the loan,  but has only the right to pay off the
entire debt to prevent the foreclosure sale. Generally, the procedure for public
sale,  the  parties  entitled  to notice,  the  method of giving  notice and the
applicable  time  periods  are  governed by state law and vary among the states.
Foreclosure  of a deed  to  secure  debt  is also  generally  accomplished  by a
non-judicial  sale similar to that required by a deed of trust,  except that the
lender or its agent,  rather than a trustee,  is typically  empowered to perform
the sale in accordance  with the terms of the deed to secure debt and applicable
law.

   Public Sale

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining  the value of such property at the
time of sale, due to, among other things,  redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings.  For these  reasons,  it is common for the lender to  purchase  the
mortgaged  property for an amount equal to or less than the underlying  debt and
accrued and unpaid interest plus the expenses of foreclosure.  Generally,  state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender.  Thereafter,  subject to the  mortgagor's  right in some  states to
remain in possession during a redemption period, if applicable,  the lender will
become  the owner of the  property  and have both the  benefits  and  burdens of
ownership  of the  mortgaged  property.  For  example,  the lender  will  become
obligated to pay taxes,  obtain  casualty  insurance and to make such repairs at
its own expense as are necessary to render the property  suitable for sale.  The
lender will  commonly  obtain the  services of a real estate  broker and pay the
broker's commission in connection with the sale of the property.  Depending upon
market  conditions,  the  ultimate  proceeds of the sale of the property may not
equal the lender's  investment  in the  property.  Moreover,  a lender  commonly
incurs  substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy  proceedings.  Generally,  state
law controls the amount of foreclosure expenses and costs,  including attorneys'
fees, that may be recovered by a lender.

     A junior  mortgagee may not  foreclose on the property  securing the junior
mortgage  unless it forecloses  subject to senior  mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior  mortgages
to avoid their foreclosure.  In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale"  clause contained in
a senior  mortgage,  the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its  foreclosure.  Accordingly,  with respect to
those Mortgage  Loans,  if any, that are junior  mortgage  loans,  if the lender
purchases  the  property  the  lender's  title  will be  subject  to all  senior
mortgages, prior liens and certain governmental liens.


                                       93


     The  proceeds  received by the referee or trustee from the sale are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured by the mortgage  under which the sale was  conducted.  Any
proceeds  remaining  after  satisfaction  of senior  mortgage debt are generally
payable to the holders of junior  mortgages  and other liens and claims in order
of their  priority,  whether or not the mortgagor is in default.  Any additional
proceeds are generally payable to the mortgagor.  The payment of the proceeds to
the  holders  of junior  mortgages  may occur in the  foreclosure  action of the
senior  mortgage  or a  subsequent  ancillary  proceeding  or  may  require  the
institution of separate legal proceedings by such holders.

   Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property  which is subordinate  to the mortgage  being  foreclosed,  from
exercise of their "equity of  redemption."  The doctrine of equity of redemption
provides  that,  until  the  property  covered  by a  mortgage  has been sold in
accordance with a properly  conducted  foreclosure and foreclosure  sale,  those
having an interest  which is subordinate  to that of the  foreclosing  mortgagee
have an equity of  redemption  and may redeem the  property by paying the entire
debt with interest.  In addition,  in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure,  is not waivable by the mortgagor,  must
be exercised  prior to  foreclosure  sale and should be  distinguished  from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or  foreclosure  of a mortgage,  the  mortgagor  and  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
authorized  if the former  mortgagor  pays only a portion  of the sums due.  The
effect of a statutory  right of  redemption  is to  diminish  the ability of the
lender to sell the  foreclosed  property.  The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure  sale or sale under a
deed of trust. Consequently,  the practical effect of the redemption right is to
force the lender to maintain  the  property  and pay the  expenses of  ownership
until the redemption period has expired.  In some states, a post-sale  statutory
right  of  redemption  may  exist  following  a  judicial  foreclosure,  but not
following a trustee's sale under a deed of trust.

     Under the REMIC  Provisions  currently  in  effect,  property  acquired  by
foreclosure  generally  must not be held  for more  than  three  calendar  years
following  the year the Trust Fund  acquired  the  property.  With  respect to a
Series of Securities  for which an election is made to qualify the Trust Fund or
a part  thereof as a REMIC,  the  applicable  Agreement  will permit  foreclosed
property  to be held for more  than  such  period  of time if the IRS  grants an
extension  of time within  which to sell such  property or  independent  counsel
renders an opinion to the effect that holding such property for such  additional
period is permissible  under the REMIC  Provisions.  The  applicability of these
limitations  if a FASIT  election  is made with  respect to all or a part of the
Trust Fund will be described in the applicable prospectus supplement.


                                       94


   Cooperative Loans

     The Cooperative shares owned by the  tenant-stockholder  and pledged to the
lender  are,  in almost all cases,  subject to  restrictions  on transfer as set
forth in the Cooperative's  certificate of incorporation and by-laws, as well as
the  proprietary  lease  or  occupancy  agreement,  and may be  canceled  by the
Cooperative  for  failure  by  the  tenant-stockholder  to  pay  rent  or  other
obligations  or charges owed by such  tenant-stockholder,  including  mechanics'
liens   against   the   cooperative   apartment   building   incurred   by  such
tenant-stockholder.  The  proprietary  lease or  occupancy  agreement  generally
permit the  Cooperative  to  terminate  such lease or  agreement in the event an
obligor  fails to make  payments  or defaults in the  performance  of  covenants
required  thereunder.  Typically,  the lender and the  Cooperative  enter into a
recognition  agreement  which  establishes  the rights and  obligations  of both
parties  in  the  event  of  a  default  by  the  tenant-stockholder  under  the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

     The recognition  agreement  generally  provides that, in the event that the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the Cooperative will recognize the
lender's  lien  against  proceeds  from the sale of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  Cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  Cooperative  Loan and  accrued  and  unpaid  interest
thereon.

     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative  Loan,  the  lender  must  obtain  the  approval  or  consent of the
Cooperative  as  required  by the  proprietary  lease  before  transferring  the
Cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states,  foreclosure on the Cooperative shares is accomplished by a
sale in accordance  with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a "commercially  reasonable" manner. Whether a foreclosure sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining  commercial  reasonableness,  a court will look to the
notice  given the debtor and the method,  manner,  time,  place and terms of the
foreclosure.  Generally,  a sale  conducted  according to the usual  practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is  subject  to the  right of the  Cooperatives  to  receive  sums due under the
proprietary lease or occupancy agreement.  If there are proceeds remaining,  the
lender must account to the tenant-stockholder for the surplus.  Conversely, if a
portion of the indebtedness remains unpaid, the  tenant-stockholder is generally
responsible for the deficiency.


                                       95


     In the case of  foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative  under a non-eviction  plan,  some
states require that a purchaser at a foreclosure  sale take the property subject
to rent control and rent  stabilization  laws which apply to certain tenants who
elected to remain in a building so converted.

Junior Mortgages

     Some of the Mortgage  Loans may be secured by junior  mortgages or deeds of
trust,  which are  subordinate  to first or other  senior  mortgages or deeds of
trust  held by other  lenders.  The  rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior  mortgage or deed of trust,  including  the
prior rights of the senior  mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior  beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" herein.

     Furthermore,  because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a  conflict  between  the terms of the first  mortgage  or deed of trust and the
junior  mortgage  or deed of trust,  the terms of the first  mortgage or deed of
trust  will  generally  govern.  Upon a failure of the  mortgagor  or trustor to
perform any of its obligations, the senior mortgagee or beneficiary,  subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the  obligation  itself.  Generally,  all sums so expended by the  mortgagee  or
beneficiary  become part of the indebtedness  secured by the mortgage or deed of
trust.  To the  extent a first  mortgagee  expends  such  sums,  such  sums will
generally have priority over all sums due under the junior mortgage.

Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property  which is subordinate  to the mortgage  being  foreclosed,  from
exercise of their "equity of  redemption."  The doctrine of equity of redemption
provides  that,  until  the  property  covered  by a  mortgage  has been sold in
accordance with a properly  conducted  foreclosure and foreclosure  sale,  those
having an interest  which is subordinate  to that of the  foreclosing  mortgagee
have an equity of  redemption  and may redeem the  property by paying the entire
debt with interest.  In addition,  in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption  must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure,  is not waivable by the mortgagor,  must
be exercised  prior to  foreclosure  sale and should be  distinguished  from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or  foreclosure  of a mortgage,  the  mortgagor  and  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states,  statutory  redemption may occur only upon
payment of the


                                       96


foreclosure  sale price.  In other states,  redemption  may be authorized if the
former  mortgagor pays only a portion of the sums due. The effect of a statutory
right of  redemption  is to  diminish  the  ability  of the  lender  to sell the
foreclosed  property.  The  exercise of a right of  redemption  would defeat the
title of any purchaser  from a  foreclosure  sale or sale under a deed of trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to maintain the  property  and pay the  expenses of  ownership  until the
redemption  period has expired.  In some states, a post-sale  statutory right of
redemption  may exist  following  a judicial  foreclosure,  but not  following a
trustee's sale under a deed of trust.

Anti-Deficiency  Legislation,  the  Bankruptcy  Code and  Other  Limitations  on
Lenders

     Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment would be a personal  judgment  against the
former  borrower  equal in most cases to the  difference  between the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other  statutes  require the  beneficiary  or  mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally,  other statutory  provisions limit any deficiency  judgment against the
former borrower  following a judicial sale to the excess of the outstanding debt
over the fair market value of the  property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary  or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the judicial sale.


     In addition to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory  provisions,  including the United States Bankruptcy
Code, 11 U.S.C.  Sections 101 et seq. (the  "Bankruptcy  Code"),  and state laws
affording  relief to  debtors  may  interfere  with or affect  the  ability of a
secured  mortgage  lender to obtain  payment of a mortgage loan, to realize upon
collateral  and/or  enforce  a  deficiency  judgment.  For  example,  under  the
Bankruptcy  Code,  virtually  all  actions  (including  foreclosure  actions and
deficiency judgment  proceedings) are automatically  stayed upon the filing of a
bankruptcy petition,  and, usually, no interest or principal payments aremay not
be made during the course of the bankruptcy case.  Foreclosure of an interest in
real property of a debtor in a case under the Bankruptcy  Code can  typicallycan
occur only if the bankruptcy  court vacates the stay; an action the court may be
reluctant to take,  particularly if the debtor has the prospect of restructuring
his or her debts and the mortgage collateral is not deteriorating in valuegrants
relief  from the stay and the court is not  required to grant such  relief.  The
delay  and the  consequences  thereof  caused  by  such  automatic  stay  can be
significant.  Also,  under the  Bankruptcy  Code,  the filing of a  petition  in
bankruptcy by or on behalf of a junior lienor (a subordinate lender secured by a
mortgage  on the  property)  may stay a senior  lender  from  taking  action  to
foreclose.


     A  homeowner  may file for relief  under the  Bankruptcy  Code under any of
three different  chapters of the Bankruptcy Code. Under Chapter 7, the assets of
the debtor are liquidated and a lender secured by a lien may "bid in" (i.e., bid
up to the amount of the debt) at the sale of the asset. See  "--Foreclosure."  A
homeowner may also file for relief under Chapter 11 of the  bankruptcy  code and
reorganize   his  or  her  debts  through  his  or  her   reorganization   plan.


                                       97


Alternatively,  a  homeowner  may  file  for  relief  under  Chapter  13 of  the
Bankruptcy Code and address his or her debts in a rehabilitation  plan.  Chapter
13 is often  referred  to as the "wage  earner  chapter" or  "consumer  chapter"
because  most  individuals  seeking to  restructure  their debts file for relief
under Chapter 13 rather than under Chapter 11.


     The  Bankruptcy  Code  permits a mortgage  loan that is secured by property
that does not consist solely of the debtor's principal  residence to be modified
without the consent of the lender  provided  certain  substantive and procedural
safeguards are met. Under the Bankruptcy Code, the lender's security interest in
property may be reduced to the then-current  value of the property as determined
by the  court if the  value is less than the  amount  due on the  loan,  thereby
leaving the lender as a general  unsecured  creditor for the difference  between
the value of the collateral and the outstanding  balance of the mortgage loan. A
borrower's  unsecured  indebtedness  will  typically be  discharged in full upon
payment of a substantially  reduced amount.  Other  modifications  to a mortgage
loan may  include a reduction  in the amount of each  scheduled  payment,  which
reduction may result from a reduction in the rate of interest,  an alteration of
the  repayment  schedule,  an extension  of the final  maturity  date,  and/or a
reduction  in the  outstanding  balance of the secured  portion of the loan.  In
certain circumstances, subject to the court's approval, a debtor in a case under
Chapter 11 of the  Bankruptcy  Code may have the power to grant liens  senior to
the lien of a mortgage.

     A  reorganization  plan under  Chapter 11 and a  rehabilitation  plan under
Chapter 13 of the Bankruptcy Code may each allow a debtor may be allowed to cure
a default with respect to a mortgage loan on such  debtor's  residence by paying
arrearages over a period of time and to deaccelerate  and reinstate the original
mortgage loan payment schedule,  even though the lender accelerated the loan and
a final  judgment of  foreclosure  had been entered in state court  (provided no
sale of the  property  had yet  occurred)  prior to the  filing of the  debtor's
petition under the Bankruptcy Code. Under a Chapter 13 plan,  curing of defaults
must be  accomplished  within the five year maximum term permitted for repayment
plans,  such term  commencing when the repayment plan becomes  effective,  while
defaults  may be cured  over a longer  period of time under a Chapter 11 plan of
reorganization.


     Generally,  a repayment  plan in a case under Chapter 13 may not modify the
claim of a mortgage  lender if the borrower  elects to retain the property,  the
property is the borrower's  principal residence and the property is the lender's
only  collateral.  Certain courts have allowed  modifications  when the mortgage
loan is secured both by the debtor's principal  residence and by collateral that
is not "inextricably bound" to the real property, such as appliances, machinery,
or furniture.  Certain courts have also allowed  modifications when the Mortgage
Loan is fully  unsecured at the time of  bankruptcy.The  general  protection for
mortgages secured only by the debtor's principal  residence is not applicable in
a case under Chapter 13 if the last payment on the original  payment schedule is
due before the final date for payment under the debtor's  Chapter 13 plan (which
date could be up to five years after the debtor emerges from bankruptcy).  Under
several  recently decided cases, the terms of such a loan can be modified in the
manner described  above.  While these decisions are contrary to the holding in a
prior case by a senior  appellate court, it is possible that the later decisions
will  become  the  accepted  interpretation  in  view  of  the  language  of the
applicable  statutory  provision.  If this  interpretation is adopted by a court
considering  the treatment in a Chapter 13 repayment plan of a Mortgage Loan, it
is possible that the Mortgage Loan could be modified.


                                       98


     State  statutes  and  general  principles  of  equity  may also  provide  a
mortgagor  with means to halt a  foreclosure  proceeding  or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise accept.

     In a bankruptcy or similar  proceeding of a mortgagor,  action may be taken
seeking the recovery,  as a preferential  transfer or on other  grounds,  of any
payments  made by the  mortgagor  under the related  mortgage  loan prior to the
bankruptcy or similar  proceeding.  Payments on long-term  debt may be protected
from  recovery as  preferences  if they are payments in the  ordinary  course of
business  made on debts  incurred in the  ordinary  course of business or if the
value of the  collateral  exceeds the debt at the time of  payment.  Whether any
particular  payment  would be  protected  depends  upon the facts  specific to a
particular transaction.

     A trustee in  bankruptcy,  in some  cases,  may be  entitled to collect its
costs and expenses in  preserving  or selling the  mortgaged  property  ahead of
payment to the lender.  Moreover,  the laws of certain states also give priority
to  certain  tax and  mechanics  liens  over the lien of a  mortgage.  Under the
Bankruptcy  Code,  if the court finds that  actions of the  mortgagee  have been
unreasonable  and  inequitable,   the  lien  of  the  related  mortgage  may  be
subordinated to the claims of unsecured creditors.

     Bankruptcy  reform  legislation  being considered by the Senate would amend
the  Bankruptcy  Code  (such  amendment,  the  "TILA  Amendment")  to  authorize
bankruptcy court judges to disallow claims based on secured debt if the creditor
failed to comply with certain provisions of the federal Truth in Lending Act. As
most recently proposed, such provision would apply retroactively to secured debt
incurred by a debtor  prior to the date of  effectiveness  of such  legislation,
including  the  Mortgage  Loans.  The House bill does not  include a  comparable
provision as of the date  hereof.  If the TILA  Amendment  were to become law, a
violation  of the Truth in Lending  act with  respect  to a Mortgage  Loan could
result in a total loss with respect to such loan in a bankruptcy proceeding. Any
such  violation  would  be a  breach  of  representation  and  warranty  of  the
Depositor, and the Depositor would be obligated to repurchase such Mortgage Loan
as described herein.


     Various proposals to amend the Bankruptcy Code in ways that could adversely
affect the value of the Mortgage Loans in a trust have beenare being  considered
by Congress, and more such proposed legislation may be considered in the future.
No  assurance  can be given  that any  particular  proposal  will or will not be
enacted into law, or that any  provision  so enacted will not differ  materially
from the proposals  described  aboveIf enacted into law, such legislation  could
                                    ============================================
have an adverse impact on the rights of mortgagees in bankruptcy cases.
======================================================================


     The Bankruptcy Code provides priority to certain tax liens over the lien of
the mortgage.  In addition,  substantive  requirements are imposed upon mortgage
lenders in connection  with the  origination and the servicing of mortgage loans
by numerous federal and some state consumer  protection laws. These laws include
the federal  Truth-in-Lending  Act, Real Estate Settlement Procedures Act, Equal
Credit  Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act, and
related statutes.  These federal laws impose specific statutory liabilities upon
lenders who originate  mortgage loans and who fail to comply with the provisions
of the applicable  laws. In some cases,  this liability may affect  assignees of
the Mortgage Loans.


                                       99


Enforceability of Certain Provisions

     Standard  forms of note,  mortgage  and  deed of  trust  generally  contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely  made  and in some  circumstances  may  provide  for  prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.

     Courts have imposed general equitable  principles upon  foreclosure.  These
equitable  principles  are  generally  designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned  include judicial  requirements  that the lender undertake
affirmative  and expensive  actions to determine  the causes for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have substituted their judgment for the lender's judgment
and have  required  lenders to reinstate  loans or recast  payment  schedules to
accommodate borrowers who are suffering from temporary financial disability.  In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage  instrument is not monetary,  such as the borrower failing to
adequately  maintain the property or the borrower executing a second mortgage or
deed of trust  affecting  the  property.  In other cases,  some courts have been
faced  with the issue of  whether  federal  or state  constitutional  provisions
reflecting due process concerns for adequate notice require that borrowers under
the deeds of trust  receive  notices in addition  to the  statutorily-prescribed
minimum  requirements.  For the most part,  these  cases have  upheld the notice
provisions as being  reasonable or have found that the sale by a trustee under a
deed of trust  or under a  mortgage  having  a power  of sale  does not  involve
sufficient state action to afford constitutional protections to the borrower.

Environmental Considerations

     A lender may be subject to  unforeseen  environmental  risks when  taking a
security  interest  in real or  personal  property.  Property  subject to such a
security  interest  may be  subject  to  federal,  state,  and  local  laws  and
regulations relating to environmental protection.  Such laws may regulate, among
other  things:  emissions of air  pollutants;  discharges of wastewater or storm
water;  generation,  transport,  storage  or  disposal  of  hazardous  waste  or
hazardous  substances;  operation,  closure and removal of  underground  storage
tanks;  removal and disposal of  asbestos-containing  materials;  management  of
electrical or other equipment  containing  polychlorinated  biphenyls  ("PCBs").
Failure  to comply  with such laws and  regulations  may  result in  significant
penalties, including civil and criminal fines. Under the laws of certain states,
environmental  contamination  on a  property  may  give  rise  to a lien  on the
property  to ensure the  availability  and/or  reimbursement  of cleanup  costs.
Generally all subsequent  liens on such property are subordinated to such a lien
and, in some states,  even prior recorded liens are  subordinated  to such liens
("Superliens").  In the latter states, the security interest of the Trustee in a
property that is subject to such Superlien could be adversely affected.

     Under the federal Comprehensive  Environmental  Response,  Compensation and
Liability Act, as amended  ("CERCLA"),  and under state law in certain states, a
secured party which takes a deed in lieu of  foreclosure,  purchases a mortgaged
property at a  foreclosure  sale,  operates a mortgaged  property or  undertakes
certain  types of  activities  that may  constitute  management of


                                      100


the mortgaged property may become liable in certain  circumstances for the costs
of remedial action ("Cleanup Costs") if hazardous wastes or hazardous substances
have been  released or disposed of on the  property.  Such Cleanup  Costs may be
substantial.  CERCLA imposes strict,  as well as joint and several liability for
environmental remediation and/or damage costs on several classes of "potentially
responsible  parties,"  including current "owners and/or operators" of property,
irrespective  of whether those owners or operators  caused or contributed to the
contamination on the property.  In addition,  owners and operators of properties
that  generate  hazardous  substances  that are disposed of at other  "off-site"
locations may be held strictly,  jointly and severally liable for  environmental
remediation  and/or damages at those off-site  locations.  Many states also have
laws that are similar to CERCLA.  Liability  under CERCLA or under similar state
law could  exceed  the  value of the  property  itself as well as the  aggregate
assets of the property owner.

     The law is  unclear  as to whether  and under  what  precise  circumstances
cleanup costs, or the obligation to take remedial actions, could be imposed on a
secured  lender such as the Trust Fund.  Under the laws of some states and under
CERCLA, a lender may be liable as an "owner or operator" for costs of addressing
releases or threatened releases of hazardous  substances on a mortgaged property
if such lender or its agents or employees have  "participated in the management"
of the  operations  of the  borrower,  even though the  environmental  damage or
threat was caused by a prior  owner or current  owner or operator or other third
party. Excluded from CERCLA's definition of "owner or operator" is a person "who
without  participating in the management of . . . [the] facility,  holds indicia
of ownership primarily to protect his security interest" (the  "secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender  applies  only to the extent that a lender  seeks to protect its security
interest  in  the  contaminated  facility  or  property.  Thus,  if  a  lender's
activities  begin to  encroach  on the actual  management  of such  facility  or
property,  the lender faces potential  liability as an "owner or operator" under
CERCLA.  Similarly,  when a lender  forecloses and takes title to a contaminated
facility or property, the lender may incur potential CERCLA liability in various
circumstances, including among others, when it holds the facility or property as
an  investment  (including  leasing the facility or property to a third  party),
fails to market the  property in a timely  fashion or fails to properly  address
environmental conditions at the property or facility.

     The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar  secured-creditor  exemption  for  those  lenders  who  hold a  security
interest  in a  petroleum  underground  storage  tank  ("UST") or in real estate
containing  a UST,  or that  acquire  title to a  petroleum  UST or  facility or
property on which such a UST is located.  As under CERCLA, a lender may lose its
secured-creditor  exemption  and be held  liable  under  RCRA as a UST  owner or
operator if such lender or its employees or agents participate in the management
of the UST. In addition,  if the lender takes title to or  possession of the UST
or  the  real  estate  containing  the  UST,  under  certain  circumstances  the
secured-creditor exemption may be deemed to be unavailable.

     A  decision  in May 1990 of the  United  States  Court of  Appeals  for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly construed
CERCLA's secured-creditor exemption. The court's opinion suggested that a lender
need not have involved  itself in the  day-to-day  operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather,  liability  could  attach  to a  lender  if  its  involvement  with  the


                                      101


management of the facility  were broad enough to support the inference  that the
lender had the  capacity to  influence  the  borrower's  treatment  of hazardous
waste.  The court added that a lender's  capacity to  influence  such  decisions
could be inferred from the extent of its involvement in the facility's financial
management.  A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp., apparently disagreeing with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual  management of the facility" on the part of the
lender.

     Court   decisions   have   taken   varying   views  of  the  scope  of  the
secured-creditor exemption, leading to administrative and legislative efforts to
provide guidance to lenders on the scope of activities that would trigger CERCLA
and/or RCRA  liability.  Until  recently,  these  efforts have failed to provide
substantial guidance.


     On September  28, 1996,  Congress  enacted,  and on September  30, 1996 the
President  signed into law the Asset  Conservation  Lender Liability and Deposit
Insurance  Protection  Act of 1996 (the  "Asset  Conservation  Act").  The Asset
Conservation  Act was  intended  to clarify  the scope of the  secured  creditor
exemption.  This  legislation  more clearly defines the kinds of activities that
would constitute  "participation in management" and that therefore would trigger
liability  for  secured  parties  under  CERCLA.  It  also  identified   certain
activities that ordinarily would not trigger liability,  provided, however, that
such  activities  did not  otherwise  rise to the  level  of  "participation  in
management." The Asset Conservation Act specifically  reverses the Fleet Factors
"capacity to  influence"  standard.  The Asset  Conservation  Act also  provides
additional  protection  against liability in the event of foreclosure.  However,
since the courts have not yet had the opportunity to interpret the new statutory
provisions,  the  scope  of the  additional  protections  offered  by the  Asset
Conservation Act is not fully defined.  It alsoIt is important to note, however,
                                                                        =======
that the Asset  Conservation  Act does not offer complete  protection to lenders
and that the risk of liability remains.


     If a secured  lender  does  become  liable,  it may be entitled to bring an
action  for  contribution   against  the  owner  or  operator  who  created  the
environmental  contamination or against some other liable party, but that person
or entity may be bankrupt or otherwise judgment-proof.  It is therefore possible
that cleanup or other environmental  liability costs could become a liability of
the Trust Fund and occasion a loss to the Trust Fund and to  Securityholders  in
certain  circumstances.  The new secured  creditor  amendments to CERCLA,  also,
would not necessarily  affect the potential for liability in actions by either a
state or a private  party  under  other  federal  or state laws which may impose
liability on "owners or operators" but do not incorporate  the  secured-creditor
exemption.

     Traditionally,  residential  mortgage  lenders  have  not  taken  steps  to
evaluate  whether  hazardous  wastes or  hazardous  substances  are present with
respect to any mortgaged  property prior to the origination of the mortgage loan
or prior to foreclosure or accepting a deed-in-lieu of foreclosure.  Neither the
Depositor nor any Servicer  makes any  representations  or warranties or assumes
any  liability  with  respect to:  environmental  conditions  of such  Mortgaged
Property;  the  absence,  presence or effect of  hazardous  wastes or  hazardous
substances  on, near or emanating from such  Mortgaged  Property;  the impact on
Securityholders  of any environmental  condition or presence of any substance on
or near such Mortgaged  Property;  or the  compliance of any Mortgaged  Property
with any environmental  laws. In addition,  no agent, person or entity


                                      102


otherwise  affiliated  with the Depositor is authorized or able to make any such
representation,  warranty  or  assumption  of  liability  relative  to any  such
Mortgaged Property.

Due-on-Sale Clauses

     Unless the related prospectus supplement indicates otherwise,  the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related  Mortgaged  Property.  The  enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied.  However,
with respect to certain loans the Garn-St.  Germain Depository  Institutions Act
of 1982 (the "Garn-St.  Germain Act") preempts state  constitutional,  statutory
and case law that prohibits the  enforcement of due-on-sale  clauses and permits
lenders to enforce  these  clauses in  accordance  with their terms,  subject to
certain  limited  exceptions.  Due-on-sale  clauses  contained in mortgage loans
originated by federal savings and loan associations of federal savings banks are
fully enforceable pursuant to regulations of the United States Federal Home Loan
Bank Board,  as succeeded  by the Office of Thrift  Supervision  ("OTS"),  which
preempt state law  restrictions on the  enforcement of such clauses.  Similarly,
"due-on-sale"  clauses in  mortgage  loans made by  national  banks and  federal
credit unions are now fully  enforceable  pursuant to preemptive  regulations of
the  Comptroller of the Currency and the National  Credit Union  Administration,
respectively.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage  lender  covered  by  the  act  (including  federal  savings  and  loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding  the fact that a transfer  of the  property  may have  occurred.
These include  intra-family  transfers,  certain  transfers by operation of law,
leases of fewer  than  three  years and the  creation  of a junior  encumbrance.
Regulations  promulgated  under  the  Garn-St.  Germain  Act also  prohibit  the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale  clause. The inability to enforce a "due-on-sale"  clause may result
in a mortgage  that bears an interest  rate below the current  market rate being
assumed by a new home  buyer  rather  than being paid off,  which may affect the
average  life of the Mortgage  Loans and the number of Mortgage  Loans which may
extend to maturity.

Prepayment Charges


     Under  certain  state laws,  prepayment  charges may not be imposed after a
certain period of time following the origination of mortgagesingle family loans,
cooperative loans or manufactured  housing contracts with respect to prepayments
on loans secured by liens encumbering  owner-occupied residential properties, if
such loans are paid prior to maturity. With respect to Mortgaged Properties that
are.  Since  many of the  mortgaged  properties  will be  owner-occupied,  it is
anticipated  that prepayment  charges may not be imposed with respect to many of
the  Mortgage  Loanssingle  family  loans,  cooperative  loans and  manufactured
housing contracts.  The absence of such a restraint on prepayment,  particularly
with respect to fixed rate  Mortgage  Loans having higher  Mortgage  Ratessingle
family loans,  cooperative loans or manufactured housing contracts having higher
specified   interest  rates  or  accrual  percentage  rates,  may  increase  the
likelihood of refinancing or other early retirement of such loans or contracts.


                                      103


     The Alternative Mortgage Transaction Parity Act of 1982, or the Parity Act,
permits the  collection of prepayment  charges in connection  with some types of
loans  subject to the Parity Act, or Parity Act loans,  preempting  any contrary
state law  prohibitions.  However,  some states may not recognize the preemptive
authority of the Parity Act or have opted out of the Parity Act.  Moreover,  the
OTS, the agency that administers the application of the Parity Act to some types
of mortgage  lenders that are not  chartered  under  federal  law,  withdrew its
favorable  regulations  and opinions that previously  authorized  those lenders,
notwithstanding  contrary state law, to charge prepayment  charges and late fees
on Parity Act loans in accordance  with OTS rules.  The  withdrawal is effective
with respect to Parity Act loans  originated on or after July 1, 2003. The OTS's
action does not affect  Parity Act loans  originated  before July 1, 2003. It is
possible that prepayment charges may not be collected even on loans that provide
for the payment of these charges unless otherwise  specified in the accompanying
prospectus supplement.

     Legal  restrictions,  if any, on prepayment of  Multifamily  Mortgage Loans
will be described in the related prospectus supplement.


Subordinate Financing

     Where a  mortgagor  encumbers  mortgaged  property  with one or more junior
liens, the senior lender is subjected to additional  risk.  First, the mortgagor
may have difficulty  servicing and repaying multiple loans. In addition,  if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior  loan does not, a  mortgagor  may be more likely to repay sums due on the
junior loan than those on the senior  loan.  Second,  acts of the senior  lender
that  prejudice  the junior  lender or impair the junior  lender's  security may
create a superior  equity in favor of the junior  lender.  For  example,  if the
mortgagor and the senior lender agree to an increase in the principal  amount of
or the interest rate payable on the senior loan,  the senior lender may lose its
priority to the extent any existing  junior lender is harmed or the mortgagor is
additionally  burdened.  Third,  if the  mortgagor  defaults  on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy  of a junior  lender  may  operate  to stay  foreclosure  or  similar
proceedings by the senior lender.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March  1980  ("Title  V"),  provides  that state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain  lenders after March 31, 1980. A similar  federal  statute
was in effect with respect to mortgage  loans made during the first three months
of 1980.  The Office of Thrift  Supervision  is  authorized  to issue  rules and
regulations and to publish interpretations  governing implementation of Title V.
The statute  authorized any state to reimpose  interest rate limits by adopting,
before April 1, 1983, a law or  constitutional  provision that expressly rejects
application  of the  federal  law.  In  addition,  even where  Title V is not so
rejected,  any  state is  authorized  by the law to adopt a  provision  limiting
discount  points or other charges on mortgage  loans covered by Title V. Certain
states  have taken  action to  reimpose  interest  rate  limits  and/or to limit
discount points or other charges.


                                      104


     The Depositor  believes that a court  interpreting  Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption.  Therefore, in a state that has not taken the
requisite  action  to  reject  application  of Title V or to  adopt a  provision
limiting  discount points or other charges prior to origination of such mortgage
loans,  any such limitation under such state's usury law would not apply to such
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision  limiting  discount points or other charges is adopted,  no mortgage
loan  originated  after  the date of such  state  action  will be  eligible  for
inclusion  in a Trust  Fund  unless (i) such  mortgage  loan  provides  for such
interest  rate,  discount  points and charges as are  permitted in such state or
(ii) such  mortgage  loan  provides that the terms thereof shall be construed in
accordance  with the laws of  another  state  under  which such  interest  rate,
discount  points and charges would not be usurious and the  mortgagor's  counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes  differ in their  provisions as to the  consequences of a usurious
loan.  One group of statutes  requires  the lender to forfeit the  interest  due
above the applicable limit or impose a specified  penalty.  Under this statutory
scheme,  the  mortgagor  may cancel the recorded  mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful  interest.  A second  group of statutes is more  severe.  A
violation  of  this  type  of  usury  law  results  in the  invalidation  of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

Alternative Mortgage Instruments

     Alternative mortgage instruments,  including adjustable rate mortgage loans
and early  ownership  mortgage  loans,  originated  by  non-federally  chartered
lenders  have  historically  been  subject  to a variety of  restrictions.  Such
restrictions  differed  from  state  to  state,  resulting  in  difficulties  in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated  substantially as a result of the enactment of Title VIII of the
Garn-St.  Germain Act ("Title VIII"). Title VIII provides that,  notwithstanding
any state law to the contrary,  state-chartered  banks may originate alternative
mortgage   instruments  in  accordance  with  regulations   promulgated  by  the
Comptroller of the Currency with respect to origination of alternative  mortgage
instruments  by national  banks;  state-chartered  credit  unions may  originate
alternative mortgage  instruments in accordance with regulations  promulgated by
the  National  Credit  Union  Administration  with  respect  to  origination  of
alternative  mortgage  instruments  by  federal  credit  unions;  and all  other
non-federally chartered housing creditors, including state-chartered savings and
loan  associations,  state-chartered  savings banks and mutual savings banks and
mortgage banking companies,  may originate  alternative  mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision,  with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting,  prior to October 15, 1985, a law or constitutional  provision
expressly  rejecting the  applicability of such provisions.  Certain states have
taken such action.



                                      105


Homeownership Act and Similar State Laws

         Some  Mortgage  Loans and  Contracts  may be subject to special  rules,
disclosure  requirements  and other  provisions  that were added to the  federal
Truth-in-Lending  Act by the Home  Ownership and Equity  Protection  Act of 1994
(the "  Homeownership  Act"),  if such trust assets were  originated on or after
October 1, 1995,  are not loans made to finance the  purchase  of the  mortgaged
property  and have  interest  rates or  origination  costs in excess of  certain
prescribed levels (such Mortgage Loans or Contracts, "Homeownership Act Loans").
The Homeownership  Act requires certain  additional  disclosures,  specifies the
timing  of those  disclosures  and  limits or  prohibits  inclusion  of  certain
provisions  in  mortgages  subject  to  the  Homeownership  Act.  Purchasers  or
assignees of any  Homeownership  Act Loan,  including  any Trust Fund,  could be
liable  under  federal law for all claims and subject to all  defenses  that the
borrower  could assert  against the  originator of the  Homeownership  Act Loan,
under the federal Truth-in-Lending Act or any other law, unless the purchaser or
assignee did not know and could not with  reasonable  diligence have  determined
that the loan was subject to the provisions of the  Homeownership  Act. Remedies
available  to the  borrower  include  monetary  penalties,  as well as recission
rights  if  appropriate  disclosures  were  not  given  as  required  or if  the
particular  mortgage  includes  provisions  prohibited  by the law.  The maximum
damages that may be recovered under these provisions from an assignee, including
the Trust Fund, is the remaining  amount of  indebtedness  plus the total amount
paid by the borrower in connection with the mortgage loan.

         In addition to the Homeownership Act, a number of legislative proposals
have been  introduced  at both the federal and state level that are  designed to
discourage  predatory  lending  practices.  Some states have enacted,  and other
states or local  governments  may  enact,  laws  that  impose  requirements  and
restrictions  greater than those in the  Homeownership  Act. These laws prohibit
inclusion of some  provisions in mortgage  loans or contracts that have interest
rates or  origination  costs in excess of  prescribed  levels,  and require that
borrowers be given certain disclosures prior to the consummation of the mortgage
loans.  Purchasers  or assignees of a mortgage  loan or contract,  including the
related  Trust  Fund,  could be  exposed to all  claims  and  defenses  that the
mortgagor  could assert  against the originator of the mortgage loan or contract
for a violation  of state law.  Claims and  defenses  available  to the borrower
could  include  monetary  penalties,  rescission  and defenses to a  foreclosure
action or an action to collect.

         Lawsuits  have been brought in various  states  making  claims  against
assignees of  Homeownership  Act Loans for  violations  of federal and state law
allegedly  committed by the originator.  Named defendants in these cases include
numerous  participants  within the secondary  mortgage  market,  including  some
securitization trusts.


Homeowners Protection Act of 1998

     The  Homeowners  Protection  Act of  1998  ("HOPA")  provides  for  certain
disclosure and termination  requirements for primary mortgage insurance ("PMI").
The  termination  provisions  of HOPA apply only to mortgage  loans  relating to
single-family  primary  residences  originated  on or after July 29, 1999.  Such
termination  provisions  govern when a mortgagor may cancel the  requirement  to
maintain  PMI  and  when  the  requirement  to  maintain  PMI  is  automatically


                                      106


terminated.  In  general,  voluntary  termination  is  permitted  and  automatic
termination occurs when the principal balance of the mortgage loan is reduced to
80% or  78%,  respectively,  of the  original  property  value.  The  disclosure
requirements  of HOPA vary depending on whether the mortgage loan was originated
before or after July 29, 1999. Such disclosure requirements include notification
of the  circumstances  whereby a  mortgagor  may cancel  PMI,  the date when PMI
automatically  terminates and servicer contact  information.  In addition,  HOPA
provides that no later than 30 days after  cancellation  or  termination of PMI,
the servicer shall provide written  notification that such PMI is terminated and
no further  payments  are due or payable.  Any  servicer,  mortgagee or mortgage
insurer that violates  provisions of HOPA is subject to possible liability which
includes,  but  is  not  limited  to,  actual  damages,  statutory  damages  and
reasonable attorney's fees.

Texas Home Equity Loans

     Generally, any "cash-out" refinance or other non-purchase money transaction
(except for  rate/term  refinance  loans and certain  other  narrow  exceptions)
secured by a Texas resident's  principal  residence is subject to the provisions
set forth in Section  50(a)(6) of Article XVI of the  Constitution of Texas (the
"Texas  Home  Equity  Laws").  The Texas Home  Equity  Laws  provide for certain
disclosure   requirements,   caps  on  allowable  fees,  required  loan  closing
procedures and other restrictions.  Failure, inadvertent or otherwise, to comply
with any requirement may render the Mortgage Loan unenforceable  and/or the lien
on the Mortgaged  Property invalid.  Because mortgage loans which are subject to
the Texas Home  Equity Laws can be  foreclosed  only  pursuant  to court  order,
rather than non-judicial foreclosure as is available for other types of mortgage
loans in Texas,  delays  and  increased  losses may  result in  connection  with
foreclosures  of such loans. If a court were to find that any requirement of the
Texas Home Equity Laws was not  complied  with,  the court could refuse to allow
foreclosure  to  proceed,  declare  the  lien on the  Mortgaged  Property  to be
invalid,  and/or  require  the  originating  lender or the holder of the note to
forfeit some or all principal and interest of the related  Mortgage Loan.  Title
insurance  generally  available on such Mortgage Loans may exclude  coverage for
some of the risks described in this paragraph.

Soldiers' and Sailors' Civil Relief Act of 1940 and Similar Laws


     Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief Act
of 1940, as amended (the "Relief Act"), a borrower who enters  military  service
after the origination of such borrower's Mortgage Loan (including a borrower who
is a member of the  National  Guard or is in  reserve  status at the time of the
origination  of the Mortgage Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a court orders  otherwise  upon  application  of the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate  period of time,  on the ability of the  Servicer to collect  full
amounts of  interest  on  certain of the  Mortgage  Loans in a Trust  Fund.  Any
shortfall in interest  collections  resulting from the application of the Relief
Act could  result in losses to the holders of the  Certificates  or Notes of the
related Series.  Further,  the Relief Act imposes limitations which would impair
the ability of the Servicer to foreclose on an affected Mortgage Loan during the
borrower's period of active duty status. Thus, in the event that such a Mortgage
Loan  goes  into  default,  there may be delays  and  losses  occasioned  by the
inability to realize upon the Mortgaged  Property in a timely  fashion.  Certain
states have enacted


                                      107


comparable  legislation  which may  interfere  with or affect the ability of the
Servicer  to  timely  collect  payments  of  principal  and  interest  on, or to
foreclose  on,  Mortgage  Loans of  borrowers  in such  states who are active or
reserve members of the armed services.


Forfeitures in Drug, RICO and Money Laundering Violations

     Federal law  provides  that  property  purchased  or  improved  with assets
derived from criminal activity or otherwise  tainted,  or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America.  The offenses which can trigger such a seizure and forfeiture  include,
among others,  violations of the Racketeer Influenced and Corrupt  Organizations
Act,  the Bank  Secrecy Act, the  anti-money  laundering  laws and  regulations,
including the USA Patriot Act of 2001 and the regulations issued thereunder,  as
well as the narcotic drug laws. In many  instances,  the United States may seize
the property even before a conviction occurs.

     In the event of a forfeiture proceeding,  a lender may be able to establish
its  interest in the  property by proving that (i) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property  were derived or before any other crime upon
which the forfeiture is based,  or (ii) the lender,  at the time of execution of
the mortgage,  "did not know or was reasonably without cause to believe that the
property was subject to  forfeiture."  However,  there can be no assurance  that
such a defense will be successful.

                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters  relating to the Contracts.  Because such legal aspects
are  governed   primarily  by  applicable  state  law  (which  laws  may  differ
substantially),  the  summaries do not purport to be complete nor to reflect the
laws of any particular  state,  nor to encompass the laws of all states in which
the security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the  appropriate  laws of the states in which Contracts
may be originated.

General

     As a result of the assignment of the Contracts to the Trustee,  the Trustee
will succeed  collectively to all of the rights  (including the right to receive
payment on the  Contracts)  of the obligee  under the  Contracts.  Each Contract
evidences  both (a) the  obligation  of the obligor to repay the loan  evidenced
thereby,  and (b) the grant of a security  interest in the Manufactured  Home to
secure repayment of such loan. Certain aspects of both features of the Contracts
are described more fully below.

     The Contracts generally are "chattel paper" as defined in the UCC in effect
in the  states  in which  the  Manufactured  Homes  initially  were  registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection  of a  security  interest  in  chattel  paper.  Under the  applicable
Agreement,  the Servicer will transfer  physical  possession of the Contracts to
the  Trustee or its  custodian  or may retain  possession  of the  Contracts  as
custodian for the Trustee.  In addition,  the Servicer will make an  appropriate
filing of a UCC-1 financing  statement in the appropriate  states to give notice
of the Trustee's  ownership of the  Contracts.


                                      108


The Contracts  will be stamped or marked  otherwise to reflect their  assignment
from the  Company to the Trustee  only if  provided  in the  related  prospectus
supplement.  Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical  possession of the Contracts without notice
of such assignment, the Trustee's interest in Contracts could be defeated.

Security Interests in the Manufactured Homes

     The  Manufactured  Homes  securing the  Contracts  may be located in all 50
states.  Security  interests in  manufactured  homes may be perfected  either by
notation of the secured  party's lien on the certificate of title or by delivery
of the  required  documents  and  payment  of a fee to the state  motor  vehicle
authority,  depending on state law. In some nontitle states, perfection pursuant
to the  provisions  of the UCC is  required.  The Asset  Seller may effect  such
notation or delivery of the required  documents and fees, and obtain  possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered.  In the event the Asset Seller fails,  due to clerical  error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few  states),  the  Asset  Seller  may not have a first  priority  security
interest in the  Manufactured  Home securing a Contract.  As manufactured  homes
have  become  larger and often have been  attached  to their  sites  without any
apparent  intention  to  move  them,  courts  in  many  states  have  held  that
manufactured  homes,  under certain  circumstances,  may become  subject to real
estate  title  and  recording  laws.  As a  result,  a  security  interest  in a
manufactured  home  could be  rendered  subordinate  to the  interests  of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws,  the holder of the security  interest must file either a "fixture  filing"
under the provisions of the UCC or a real estate  mortgage under the real estate
laws of the state where the home is located.  These  filings must be made in the
real  estate   records   office  of  the  county  where  the  home  is  located.
Substantially all of the Contracts contain  provisions  prohibiting the borrower
from  permanently  attaching the  Manufactured  Home to its site. So long as the
borrower  does  not  violate  this  agreement,   a  security   interest  in  the
Manufactured  Home will be governed by the certificate of title laws or the UCC,
and the notation of the  security  interest on the  certificate  of title or the
filing of a UCC financing  statement  will be effective to maintain the priority
of the security interest in the Manufactured  Home. If, however,  a Manufactured
Home is permanently attached to its site, other parties could obtain an interest
in the  Manufactured  Home which is prior to the  security  interest  originally
retained by the Asset Seller and transferred to the Depositor. With respect to a
Series of Securities and if so described in the related  prospectus  supplement,
the Servicer may be required to perfect a security  interest in the Manufactured
Home under applicable real estate laws. The Warranting Party will represent that
as of the date of the sale to the  Depositor it has  obtained a perfected  first
priority  security  interest by proper  notation  or  delivery  of the  required
documents and fees with respect to substantially  all of the Manufactured  Homes
securing the Contracts.

     The Depositor will cause the security  interests in the Manufactured  Homes
to be assigned to the Trustee on behalf of the Securityholders. The Depositor or
the Trustee will amend the  certificates of title (or file UCC-3  statements) to
identify the Trustee as the new secured party, and will deliver the certificates
of title to the  Trustee or note  thereon the  interest  of the Trustee


                                      109


only if specified in the related prospectus supplement.  Accordingly,  the Asset
Seller (or other  originator of the Contracts)  will continue to be named as the
secured party on the certificates of title relating to the  Manufactured  Homes.
In some states,  such  assignment  is an effective  conveyance  of such security
interest without amendment of any lien noted on the related certificate of title
and the new secured party  succeeds to Servicer's  rights as the secured  party.
However,  in some states,  in the absence of an amendment to the  certificate of
title (or the filing of a UCC-3  statement),  such  assignment  of the  security
interest in the  Manufactured  Home may not be held  effective or such  security
interests  may not be perfected  and in the absence of such notation or delivery
to the Trustee, the assignment of the security interest in the Manufactured Home
may not be  effective  against  creditors  of the Asset  Seller  (or such  other
originator of the  Contracts) or a trustee in bankruptcy of the Asset Seller (or
such other originator).

     In  the  absence  of  fraud,   forgery  or  permanent   affixation  of  the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Asset Seller
(or other  originator of the Contracts) on the  certificate of title or delivery
of  the  required   documents  and  fees  will  be  sufficient  to  protect  the
Securityholders  against the rights of subsequent  purchasers of a  Manufactured
Home or  subsequent  lenders who take a security  interest  in the  Manufactured
Home.  If there are any  Manufactured  Homes as to which the  security  interest
assigned  to the  Trustee is not  perfected,  such  security  interest  would be
subordinate  to, among others,  subsequent  purchasers for value of Manufactured
Homes and holders of perfected security  interests.  There also exists a risk in
not identifying the Trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the Trustee could be
released.

     In the event  that the  owner of a  Manufactured  Home  moves it to a state
other than the state in which such  Manufactured  Home  initially is registered,
under  the  laws  of  most  states  the  perfected   security  interest  in  the
Manufactured  Home would  continue  for four months  after such  relocation  and
thereafter only if and after the owner  re-registers  the  Manufactured  Home in
such state.  If the owner were to relocate a Manufactured  Home to another state
and not re-register the  Manufactured  Home in such state,  and if steps are not
taken to re-perfect the Trustee's  security interest in such state, the security
interest in the  Manufactured  Home would cease to be  perfected.  A majority of
states  generally  require  surrender of a certificate of title to re-register a
Manufactured  Home;  accordingly,  the Servicer must surrender  possession if it
holds  the  certificate  of title to such  Manufactured  Home or, in the case of
Manufactured  Homes registered in states which provide for notation of lien, the
Asset  Seller (or other  originator)  would  receive  notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly,  the Trustee would have the  opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate  of title for  registration  of a  manufactured  home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured  housing  contracts,  the  Servicer  takes  steps  to  effect  such
re-perfection  upon receipt of notice of re-registration or information from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing  contract  sells  a  manufactured  home,  the  Servicer  must  surrender
possession of the  certificate  of title or, if it is noted as lienholder on the
certificate of title,  will receive notice as a result of its lien noted thereon
and accordingly will have an opportunity to require  satisfaction of the related
manufactured  housing  conditional  sales  contract  before release of the lien.
Under the applicable


                                      110


Agreement,  the  Servicer is  obligated  to take such steps,  at the  Servicer's
expense,  as are necessary to maintain  perfection of security  interests in the
Manufactured Homes.

     Under  the  laws  of  most  states,   liens  for  repairs  performed  on  a
Manufactured  Home and liens for personal property taxes take priority even over
a perfected  security  interest.  The  Warranting  Party will  represent  in the
applicable  Agreement that it has no knowledge of any such liens with respect to
any  Manufactured  Home securing  payment on any Contract.  However,  such liens
could arise at any time  during the term of a Contract.  No notice will be given
to the Trustee or Securityholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

     The  Servicer  on behalf of the  Trustee,  to the  extent  required  by the
applicable Agreement, may take action to enforce the Trustee's security interest
with  respect  to  Contracts  in  default  by  repossession  and  resale  of the
Manufactured   Homes  securing  such  defaulted   Contracts.   So  long  as  the
Manufactured  Home has not become subject to the real estate law, a creditor can
repossess a  Manufactured  Home securing a Contract by voluntary  surrender,  by
"self-help"  repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days'  notice,  which varies from 10 to 30 days  depending on
the state,  prior to  commencement  of any  repossession.  The UCC and  consumer
protection  laws  in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial  reasonableness in
effecting  such a sale.  The law in most states also requires that the debtor be
given  notice of any sale  prior to resale  of the unit so that the  debtor  may
redeem at or before such resale. In the event of such repossession and resale of
a  Manufactured  Home,  the Trustee would be entitled to be paid out of the sale
proceeds  before such proceeds  could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently  perfected security interests
or, thereafter, to the debtor.

     Under the laws applicable in most states,  a creditor is entitled to obtain
a deficiency  judgment  from a debtor for any  deficiency  on  repossession  and
resale of the  manufactured  home  securing such debtor's  loan.  However,  some
states impose prohibitions or limitations on deficiency  judgments,  and in many
cases the defaulting borrower would have no assets with which to pay a judgment.

     Certain other statutory provisions,  including federal and state bankruptcy
and insolvency  laws and general  equitable  principles,  may limit or delay the
ability of a lender to repossess  and resell  collateral or enforce a deficiency
judgment.

Soldiers' and Sailors' Civil Relief Act of 1940 and Similar Laws

     The terms of the Relief Act apply to an obligor on a Contract as  described
for a mortgagor  on a Mortgage  Loan under  "Certain  Legal  Aspects of Mortgage
Loans--Soldiers' and Sailors' Civil Relief Act of 1940 and Similar Laws."

Consumer Protection Laws

     The so-called  "Holder-in-Due-Course"  rule of the Federal Trade Commission
is  intended  to defeat the  ability  of the  transferor  of a  consumer  credit
contract  which is the seller of goods


                                      111


which gave rise to the  transaction  (and certain related lenders and assignees)
to transfer such contract free of notice of claims by the debtor thereunder. The
effect of this rule is to subject the  assignee of such a contract to all claims
and  defenses  which  the  debtor  could  assert  against  the  seller of goods.
Liability under this rule is limited to amounts paid under a Contract;  however,
the obligor also may be able to assert the rule to set off remaining amounts due
as a defense  against a claim  brought  by the  Trustee  against  such  obligor.
Numerous other federal and state consumer  protection  laws impose  requirements
applicable to the origination and lending  pursuant to the Contracts,  including
the Truth in Lending  Act,  the Federal  Trade  Commission  Act, the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Equal Credit  Opportunity  Act,
the Fair Debt Collection  Practices Act and the Uniform Consumer Credit Code. In
the case of some of these laws, the failure to comply with their  provisions may
affect the enforceability of the related Contract.

Transfers of Manufactured Homes; Enforceability of Due-on-Sale Clauses

     The  Contracts,  in general,  prohibit  the sale or transfer of the related
Manufactured   Homes  without  the  consent  of  the  Servicer  and  permit  the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or  transfer  that is not  consented  to.  Generally,  it is  expected  that the
Servicer will permit most transfers of Manufactured Homes and not accelerate the
maturity of the related Contracts. In certain cases, the transfer may be made by
a delinquent obligor in order to avoid a repossession proceeding with respect to
a Manufactured Home.

     In the case of a transfer of a  Manufactured  Home after which the Servicer
desires to  accelerate  the  maturity of the related  Contract,  the  Servicer's
ability  to do so will  depend  on the  enforceability  under  state  law of the
"due-on-sale"  clause.  The Garn-St.  Germain Act  preempts,  subject to certain
exceptions and conditions,  state laws prohibiting  enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes.  Consequently,  in some states the
Servicer may be prohibited from enforcing a  "due-on-sale"  clause in respect of
certain Manufactured Homes.

Applicability of Usury Laws

     Title V provides  that,  subject to the following  conditions,  state usury
limitations  shall not apply to any loan  which is  secured  by a first  lien on
certain kinds of  manufactured  housing.  The Contracts would be covered if they
satisfy  certain  conditions,  among other  things,  governing  the terms of any
prepayments, late charges and deferral fees and requiring a 30-day notice period
prior to instituting any action leading to  repossession of or foreclosure  with
respect to the related unit.

     Title V authorized any state to reimpose  limitations on interest rates and
finance  charges  by  adopting  before  April  1,  1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
Title V was not so  rejected,  any  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Asset Seller will  represent  that all of the Contracts  comply with
applicable usury law.


                                      112


                        FEDERAL INCOME TAX CONSEQUENCES


General


     The  following  discussion  representsis  based  on  the  opinionadvice  of
                                           =============              ======
Cadwalader,  Wickersham & Taft LLP and Orrick, Herrington & Sutcliffe LLP, as to
                               ==========================================
the  anticipated  material  federal  income tax  consequences  of the  purchase,
ownership  and  disposition  of  the  Securities  offered  hereunder.  As to any
                                                                       =========
Securities offered pursuant hereto, Cadwalader, Wickersham & Taft LLP or Orrick,
================================================================================
Herrington & Sutcliffe LLP is of the opinion that the following  discussion,  as
================================================================================
supplemented   by  the  discussion   under  the  heading   "Federal  Income  Tax
================================================================================
Consequences", if any, in the Prospectus Supplement accompanying this Prospectus
================================================================================
with respect to those Securities,  is correct in all material respects as of the
================================================================================
date of such Prospectus  Supplement.  Except as specifically set forth elsewhere
================================================================================
herein,  the opinion  set forth in the  preceding  sentence is the only  opinion
================================================================================
being  rendered  with respect to tax matters  affecting the  Securities  offered
================================================================================
hereunder by Cadwalader, Wickersham & Taft LLP or Orrick, Herrington & Sutcliffe
================================================================================
LLP.  This  discussion  is  directed  solely  to  Securityholders  that hold the
===
Securities as capital  assets within the meaning of Section 1221 of the Internal
Revenue  Code of 1986,  as amended  (the "Code") and does not purport to discuss
all  federal  income  tax  consequences  that may be  applicable  to  particular
categories of investors,  some of which (such as banks,  insurance companies and
foreign investors) may be subject to special rules.  Further, the authorities on
which this discussion,  and the opinion referred to below, are based are subject
to change or  differing  interpretations,  which could apply  retroactively.  In
addition to the federal  income tax  consequences  described  herein,  potential
investors should consider the state and local tax  consequences,  if any, of the
purchase,  ownership and disposition of the Securities. See "State and Other Tax
Consequences."  Securityholders  are advised to consult  their own tax  advisors
concerning the federal,  state,  local or other tax  consequences to them of the
purchase, ownership and disposition of the Securities offered hereunder.


     The following discussion addresses securities of four general types:

     o    securities  ("REMIC  Securities")  representing  interests  in a Trust
          Fund,  or a  portion  thereof,  that the  Trustee  will  elect to have
          treated  as a REMIC  under  Sections  860A  through  860G (the  "REMIC
          Provisions") of the Code,

     o    securities  ("Grantor Trust Securities")  representing  interests in a
          Trust Fund ("Grantor Trust Fund") as to which no such election will be
          made,

     o    securities  ("Partnership  Securities")  representing  interests  in a
          Trust  Fund   ("Partnership   Trust  Fund")  which  is  treated  as  a
          partnership for federal income tax purposes, and

     o    securities  ("Debt   Securities")   representing   indebtedness  of  a
          Partnership Trust Fund for federal income tax purposes.

The prospectus  supplement for each Series of Securities  will indicate which of
the foregoing  treatments will apply to such Series and, if a REMIC election (or
elections)  will be made for the related Trust Fund,  will identify all "regular
interests"  and  "residual  interests"  in the REMIC.


                                      113


For purposes of this tax discussion,  (i) references to a "Securityholder"  or a
"holder" are to the beneficial  owner of a Security,  (ii)  references to "REMIC
Pool" are to an entity or portion  thereof as to which a REMIC  election will be
made  and  (iii)  unless  indicated  otherwise  in  the  applicable   prospectus
supplement,  references to "Mortgage  Loans"  include  Contracts.  Except as set
forth in the applicable  prospectus  supplement,  no REMIC election will be made
with respect to Unsecured Home  Improvement  Loans. The discussion below assumes
that no election will be made to treat the Trust Fund,  or any portion  thereof,
as a FASIT under  Sections 860H through 860L of the Code. If a FASIT election is
made for a particular  Series,  the  prospectus  supplement for that Series will
address  the  material   federal  income  tax  consequences  of  such  election.
Securities  issued with respect to a Series for which a FASIT  election has been
made are referred to herein as "FASIT Securities."

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury  regulations issued thereunder (the "OID  Regulations"),  and in
part upon the REMIC Provisions and the Treasury  regulations  issued  thereunder
(the "REMIC Regulations"). The OID Regulations do not adequately address certain
issues  relevant to, and in some instances  provide that they are not applicable
to, securities such as the Securities.

   Taxable Mortgage Pools

     Corporate  income tax can be imposed on the net income of certain  entities
issuing  non-REMIC debt obligations  secured by real estate mortgages  ("Taxable
Mortgage Pools").  Any entity other than a REMIC or a FASIT will be considered a
Taxable  Mortgage  Pool if:

     o    substantially  all of  the  assets  of  the  entity  consist  of  debt
          obligations  and more than 50% of such  obligations  consist  of "real
          estate mortgages,"

     o    such entity is the  obligor  under debt  obligations  with two or more
          maturities, and

     o    under the  terms of the debt  obligations  on which the  entity is the
          obligor,  payments on such obligations bear a relationship to payments
          on the obligations held by the entity.

Furthermore,  a group of assets  held by an entity  can be treated as a separate
Taxable  Mortgage  Pool if the assets are expected to produce  significant  cash
flow that will support one or more of the entity's  issues of debt  obligations.
The Depositor  generally  will  structure  offerings of non-REMIC  Securities to
avoid the application of the Taxable Mortgage Pool rules.

REMICS

   Classification of REMICs

     With respect to each Series of REMIC Securities,  assuming  compliance with
all provisions of the related Pooling and Servicing Agreement, the related Trust
Fund (or each applicable  portion thereof) will qualify as a REMIC and the REMIC
Securities offered with respect thereto will be considered to evidence ownership
of "regular interests" ("Regular Securities") or "residual interests" ("Residual
Securities") in that REMIC within the meaning of the REMIC Provisions.


                                      114


     In order for the REMIC Pool to  qualify  as a REMIC,  there must be ongoing
compliance on the part of the REMIC Pool with the  requirements set forth in the
Code.  The REMIC Pool must fulfill an asset test,  which  requires  that no more
than a de minimis  portion of the assets of the REMIC  Pool,  as of the close of
the third calendar month  beginning  after the "Startup Day" (which for purposes
of this  discussion is the date of issuance of the REMIC  Securities) and at all
times  thereafter,  may consist of assets other than  "qualified  mortgages" and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which the de  minimis  requirement  will be met if at all  times  the  aggregate
adjusted  basis of the  nonqualified  assets  is less  than 1% of the  aggregate
adjusted basis of all the REMIC Pool's assets.  An entity that fails to meet the
safe harbor may nevertheless demonstrate that it holds no more than a de minimis
amount of  nonqualified  assets.  A REMIC  Pool also  must  provide  "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations" or agents thereof and must furnish  applicable tax information to
transferors or agents that violate this  requirement.  The Pooling and Servicing
Agreement  with  respect  to  each  Series  of  REMIC  Securities  will  contain
provisions  meeting these  requirements.  See  "--Taxation of Owners of Residual
Securities--Tax-Related     Restrictions     on     Transfer     of     Residual
Securities--Disqualified Organizations."

     A qualified  mortgage is any obligation  that is principally  secured by an
interest in real  property and that is either  transferred  to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the Mortgage Loans,
and,  generally,  certificates  of  beneficial  interest in a grantor trust that
holds mortgage loans and regular  interests in another REMIC, such as lower-tier
regular  interests in Tiered REMICs.  The REMIC  Regulations  specify that loans
secured  by  timeshare  interests,  shares  held by a  tenant  stockholder  in a
cooperative housing  corporation,  and manufactured  housing that qualifies as a
"single  family  residence"  under  Code  section  25(e)(10)  can  be  qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified  mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either (i)
in exchange for any qualified mortgage within a three-month period thereafter or
(ii)  in  exchange  for  a  "defective  obligation"  within  a  two-year  period
thereafter. A "defective obligation" includes:

     o    a  mortgage  in  default  or  as  to  which   default  is   reasonably
          foreseeable,

     o    a mortgage as to which a customary  representation or warranty made at
          the time of transfer to the REMIC Pool has been breached,

     o    a mortgage that was fraudulently procured by the mortgagor, and

     o    a mortgage that was not in fact  principally  secured by real property
          (but  only  if  such  mortgage  is  disposed  of  within  90  days  of
          discovery).  A Mortgage Loan that is  "defective" as described in this
          clause  that is not sold or, if within two years of the  Startup  Day,
          exchanged,  within  90 days of  discovery,  ceases  to be a  qualified
          mortgage after such 90-day period.

     Permitted  investments  include cash flow  investments,  qualified  reserve
assets,  and  foreclosure  property.  A cash flow  investment is an  investment,
earning a return in the  nature of


                                      115


interest,  of amounts  received on or with respect to qualified  mortgages for a
temporary period, not exceeding 13 months, until the next scheduled distribution
to holders of  interests  in the REMIC Pool.  A qualified  reserve  asset is any
intangible  property held for investment that is part of any reasonably required
reserve  maintained by the REMIC Pool to provide for payments of expenses of the
REMIC Pool or amounts due on the regular or residual  interests  in the event of
defaults  (including  delinquencies)  on the  qualified  mortgages,  lower  than
expected reinvestment returns,  prepayment interest shortfalls and certain other
contingencies.  The reserve  fund will be  disqualified  if more than 30% of the
gross  income from the assets in such fund for the year is derived from the sale
or other  disposition  of  property  held for less  than  three  months,  unless
required  to prevent a default on the regular  interests  caused by a default on
one or more qualified  mortgages.  A reserve fund must be reduced  "promptly and
appropriately"  as  payments on the  Mortgage  Loans are  received.  Foreclosure
property  is real  property  acquired by the REMIC Pool in  connection  with the
default or imminent  default of a qualified  mortgage and  generally  may not be
held beyond the close of the third  calendar  year  beginning  after the taxable
year of acquisition unless an extension is granted by the IRS.

     In addition to the foregoing requirements, the various interests in a REMIC
Pool also must meet certain  requirements.  All of the interests in a REMIC Pool
must be either of the following: (i) one or more Classes of regular interests or
(ii) a single class of residual  interests on which  distributions,  if any, are
made pro rata. A regular  interest is an interest in a REMIC Pool that is issued
on the Startup Day with fixed terms,  is designated as a regular  interest,  and
unconditionally  entitles the holder to receive a specified principal amount (or
other similar  amount),  and provides  that interest  payments (or other similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or a qualified  variable rate, or consist of a specified,  nonvarying portion of
the  interest  payments on  qualified  mortgages.  Such a specified  portion may
consist  of a fixed  number of basis  points,  a fixed  percentage  of the total
interest,  or a qualified  variable  rate,  inverse  variable rate or difference
between two fixed or qualified  variable  rates on some or all of the  qualified
mortgages.  The specified  principal  amount of a regular interest that provides
for interest payments consisting of a specified,  nonvarying portion of interest
payments on qualified  mortgages may be zero. A residual interest is an interest
in a REMIC Pool other than a regular  interest that is issued on the Startup Day
and that is designated as a residual  interest.  An interest in a REMIC Pool may
be treated as a regular  interest even if payments of principal  with respect to
such interest are  subordinated  to payments on other  regular  interests or the
residual  interest  in the REMIC  Pool,  and are  dependent  on the  absence  of
defaults or delinquencies on qualified mortgages or permitted investments, lower
than  reasonably  expected  returns  on  permitted  investments,   unanticipated
expenses  incurred  by  the  REMIC  Pool  or  prepayment  interest   shortfalls.
Accordingly,  the Regular  Securities  of a Series will  constitute  one or more
Classes of regular interests,  and the Residual  Securities with respect to that
Series will constitute a single Class of residual interests with respect to each
REMIC Pool.

     If an entity  electing to be treated as a REMIC fails to comply with one or
more of the ongoing  requirements of the Code for such status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter.  In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the  status  or given  the tax  treatment  described  below.  Although  the Code
authorizes the Treasury Department to issue regulations  providing relief in the
event of an inadvertent  termination of REMIC status,  no such  regulations have
been issued. Any such relief,


                                      116


moreover, may be accompanied by sanctions, such as the imposition of a corporate
tax on all or a portion of the Trust  Fund's  income for the period in which the
requirements  for such  status are not  satisfied.  The  Pooling  and  Servicing
Agreement  with respect to each REMIC Pool will include  provisions  designed to
maintain the Trust Fund's  status as a REMIC under the REMIC  Provisions.  It is
not anticipated that the status of any Trust Fund as a REMIC will be terminated.

   Characterization of Investments in REMIC Securities

     In general,  the REMIC  Securities  will be treated as "real estate assets"
within the meaning of Section  856(c)(4)(A) of the Code and assets  described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC Pool underlying such Securities would be so treated.  Moreover,  if 95% or
more of the  assets of the  REMIC  Pool  qualify  for  either  of the  foregoing
treatments  at all times  during a  calendar  year,  the REMIC  Securities  will
qualify for the  corresponding  status in their entirety for that calendar year.
If the assets of the REMIC Pool include  Buydown  Mortgage Loans, it is possible
that the  percentage  of such  assets  constituting  "loans . . .  secured by an
interest in real property which is . . . residential real property" for purposes
of Code Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of
the related  funds paid  thereon  (the  "Buydown  Funds").  Interest  (including
original issue discount) on the Regular  Securities and income  allocated to the
Class of Residual Securities will be interest described in Section  856(c)(3)(B)
of the Code to the extent  that such  Securities  are  treated  as "real  estate
assets" within the meaning of Section 856(c)(4)(A) of the Code. In addition, the
Regular Securities generally will be "qualified mortgages" within the meaning of
Section  860G(a)(3) of the Code if  transferred  to another REMIC on its Startup
Day in exchange for regular or residual  interests  therein.  Regular Securities
held by a FASIT will qualify for  treatment  as  "permitted  assets"  within the
meaning  of  Section  860L(c)(1)(G)  of the Code.  The  determination  as to the
percentage of the REMIC Pool's assets that  constitute  assets  described in the
foregoing  sections  of the Code  will be made  with  respect  to each  calendar
quarter based on the average  adjusted basis of each category of the assets held
by the REMIC Pool  during such  calendar  quarter.  The REMIC will report  those
determinations  to  Securityholders  in the manner and at the times  required by
applicable Treasury  regulations.  The Small Business Job Protection Act of 1996
(the  "SBJPA of 1996")  repealed  the  reserve  method of bad debts of  domestic
building and loan associations and mutual savings banks, and thus has eliminated
the asset  category of "qualifying  real property  loans" in former Code Section
593(d) for taxable years beginning after December 31, 1995. The  requirements in
the SBJPA of 1996 that such  institutions  must  "recapture"  a portion of their
existing bad debt reserves is suspended if a certain portion of their assets are
maintained in "residential loans" under Code Section 7701(a)(19)(C)(v), but only
if such loans  were made to  acquire,  construct  or improve  the  related  real
property and not for the purpose of refinancing. However, no effort will be made
to  identify  the  portion  of the  Mortgage  Loans of any Series  meeting  this
requirement, and no representation is made in this regard.

     The assets of the REMIC Pool will include,  in addition to Mortgage  Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property  acquired by foreclosure  held pending sale, and may include amounts in
reserve  accounts.  It is unclear whether property  acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same


                                      117


treatment as the Mortgage  Loans for purposes of all of the foregoing  sections.
The REMIC Regulations do provide,  however, that payments on Mortgage Loans held
pending  distribution  are considered part of the Mortgage Loans for purposes of
Section  856(c)(4)(A) of the Code.  Furthermore,  foreclosure property generally
will qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.

   Tiered REMIC Structures


     For certain Series of REMIC Securities,  two or more separate elections may
be made to  treat  designated  portions  of the  related  Trust  Fund as  REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
Series  of  REMIC  Securities,  Cadwalader,  Wickersham  & Taft  LLP or  Orrick,
                                                                 ===============
Herrington  & Sutcliffe  LLP will  deliver its opinion  generally  to the effect
============================
that,  assuming  compliance  with all  provisions  of the  related  Pooling  and
Servicing  Agreement,  the Tiered  REMICs  will each  qualify as a REMIC and the
REMIC  Securities  issued by the Tiered  REMICs will be  considered  to evidence
ownership of Regular  Securities  or Residual  Securities  in the related  REMIC
within the meaning of the REMIC Provisions.


     Solely for purposes of  determining  whether the REMIC  Securities  will be
"real estate assets" within the meaning of Section  856(c)(4)(A) of the Code and
"loans secured by an interest in real property" under Section  7701(a)(19)(C) of
the Code,  and whether the income on such  Securities  is interest  described in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.

   Taxation of Owners of Regular Securities

    General

     In general,  interest,  original issue  discount,  and market discount on a
Regular  Security will be treated as ordinary  income to a holder of the Regular
Security (the  "Regular  Securityholder"),  and principal  payments on a Regular
Security  will be treated  as a return of  capital to the extent of the  Regular
Securityholder's  basis  in the  Regular  Security  allocable  thereto.  Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities,  regardless  of the  method  of  accounting  otherwise  used by such
Regular Securityholder.

     Original Issue Discount


     Accrual Securities will be, and other Classes of Regular Securities may be,
issued  with  "original  issue  discount"  within the  meaning  of Code  Section
1273(a).  Holders of any Class or subclass of Regular Securities having original
issue discount generally must include original issue discount in ordinary income
for federal  income tax purposes as it accrues,  in  accordance  with a constant
yield method that takes into account the compounding of interest,  in advance of
the receipt of the cash attributable to such income. The following discussion is
based in part on temporary and final Treasury  regulations issued on February 2,
1994, as amended on June 14, 1996,  (the "OID  Regulations")  under Code Section
1271 through 1273 and 1275OID  Regulations  and in part on the provisions of the
                          ================
1986  Act.  Regular  Securityholders  should  be  aware,  however,  that the OID
Regulations do not  adequately  address  certain  issues  relevant to prepayable
securities,  such as the Regular  Securities.  To the extent such issues are not
addressed


                                      118


in such regulations, the Depositor intends to apply the methodology described in
the  Conference  Committee  Report to the 1986 Act. No assurance can be provided
that the IRS  will  not  take a  different  position  as to  those  matters  not
currently  addressed  by the OID  Regulations.  Moreover,  the  OID  Regulations
include an  anti-abuse  rule  allowing  the IRS to apply or depart  from the OID
Regulations  where necessary or appropriate to ensure a reasonable tax result in
light  of  the  applicable  statutory  provisions.  A tax  result  will  not  be
considered   unreasonable  under  the  anti-abuse  rule  in  the  absence  of  a
substantial effect on the present value of a taxpayer's tax liability. Investors
are advised to consult their own tax advisors as to the  discussion  therein and
the appropriate  method for reporting  interest and original issue discount with
respect to the Regular Securities.


     Each Regular Security (except to the extent described below with respect to
a Regular Security on which principal is distributed in a single  installment or
by lots of specified  principal  amounts upon the request of a Securityholder or
by  random  lot (a  "Non-Pro  Rata  Security"))  will  be  treated  as a  single
installment  obligation for purposes of determining  the original issue discount
includable in a Regular  Securityholder's  income.  The total amount of original
issue  discount on a Regular  Security  is the excess of the "stated  redemption
price at maturity"  of the Regular  Security  over its "issue  price." The issue
price of a Class of  Regular  Securities  offered  pursuant  to this  prospectus
generally is the first price at which a substantial amount of such Class is sold
to the public  (excluding  bond  houses,  brokers  and  underwriters).  Although
unclear under the OID Regulations, it is anticipated that the Trustee will treat
the issue  price of a Class as to which there is no  substantial  sale as of the
issue date or that is retained by the  Depositor as the fair market value of the
Class as of the issue date. The issue price of a Regular  Security also includes
any amount paid by an initial Regular  Securityholder  for accrued interest that
relates to a period prior to the issue date of the Regular Security,  unless the
Regular  Securityholder  elects on its federal income tax return to exclude such
amount  from the issue price and to recover it on the first  Distribution  Date.
The stated  redemption  price at maturity of a Regular  Security always includes
the original  principal amount of the Regular  Security,  but generally will not
include  distributions of interest if such distributions  constitute  "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means interest  payable at a single fixed rate or a qualified  variable rate (as
described  below),  provided  that such  interest  payments are  unconditionally
payable at  intervals  of one year or less during the entire term of the Regular
Security.  Because  there  is no  penalty  or  default  remedy  in the  case  of
nonpayment of interest with respect to a Regular  Security,  it is possible that
no  interest  on any Class of Regular  Securities  will be treated as  qualified
stated interest. However, except as provided in the following three sentences or
in the applicable prospectus  supplement,  because the underlying Mortgage Loans
provide for remedies in the event of default, it is anticipated that the Trustee
will treat interest with respect to the Regular  Securities as qualified  stated
interest.  Distributions of interest on an Accrual Security, or on other Regular
Securities  with  respect  to which  deferred  interest  will  accrue,  will not
constitute qualified stated interest,  in which case the stated redemption price
at maturity of such Regular Securities includes all distributions of interest as
well as principal  thereon.  Likewise,  it is anticipated  that the Trustee will
treat an  interest-only  Class or a Class on  which  interest  is  substantially
disproportionate to its principal amount (a so-called  "super-premium" Class) as
having no qualified stated  interest.  Where the interval between the issue date
and the  first  Distribution  Date on a Regular  Security  is  shorter  than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.


                                      119


     Under a de minimis rule, original issue discount on a Regular Security will
be considered to be zero if such original  issue  discount is less than 0.25% of
the stated  redemption price at maturity of the Regular  Security  multiplied by
the weighted average  maturity of the Regular  Security.  For this purpose,  the
weighted  average maturity of the Regular Security is computed as the sum of the
amounts determined by multiplying the number of full years (i.e.,  rounding down
partial  years)  from the issue date until each  distribution  in  reduction  of
stated  redemption price at maturity is scheduled to be made by a fraction,  the
numerator  of which is the amount of each  distribution  included  in the stated
redemption  price at maturity of the Regular  Security  and the  denominator  of
which is the stated  redemption price at maturity of the Regular  Security.  The
Conference  Committee  Report to the 1986 Act provides that the schedule of such
distributions  should be  determined  in  accordance  with the  assumed  rate of
prepayment  of  the  Mortgage  Loans  (the  "Prepayment   Assumption")  and  the
anticipated  reinvestment rate, if any, relating to the Regular Securities.  The
Prepayment Assumption with respect to a Series of Regular Securities will be set
forth in the applicable prospectus supplement.  Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
such  income will be capital  gain if the Regular  Security is held as a capital
asset. Under the OID Regulations,  however, Regular Securityholders may elect to
accrue all de minimis  original  issue  discount as well as market  discount and
market  premium,  under the constant yield method.  See "--Election to Treat All
Interest Under the Constant Yield Method."

     A Regular  Securityholder  generally  must  include in gross income for any
taxable year the sum of the "daily  portions," as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular  Security,  including the date of purchase but
excluding  the date of  disposition.  The Trustee will treat the monthly  period
ending on the day before  each  Distribution  Date as the accrual  period.  With
respect to each Regular  Security,  a  calculation  will be made of the original
issue  discount  that accrues  during each  successive  full accrual  period (or
shorter period from the date of original  issue) that ends on the day before the
related  Distribution  Date on the Regular  Security.  The Conference  Committee
Report  to the  1986 Act  states  that the rate of  accrual  of  original  issue
discount is  intended to be based on the  Prepayment  Assumption.  The  original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made on the Regular  Security as of the end of that accrual period,  and (b) the
distributions  made on the Regular  Security  during the accrual period that are
included in the Regular  Security's  stated  redemption price at maturity,  over
(ii) the adjusted  issue price of the Regular  Security at the  beginning of the
accrual period. The present value of the remaining  distributions referred to in
the preceding  sentence is calculated  based on (i) the yield to maturity of the
Regular Security at the issue date, (ii) events (including  actual  prepayments)
that  have  occurred  prior to the end of the  accrual  period,  and  (iii)  the
Prepayment Assumption. For these purposes, the adjusted issue price of a Regular
Security at the  beginning of any accrual  period  equals the issue price of the
Regular  Security,  increased by the aggregate amount of original issue discount
with respect to the Regular  Security that accrued in all prior accrual  periods
and reduced by the amount of  distributions  included in the Regular  Security's
stated  redemption  price at maturity that were made on the Regular  Security in
such prior  periods.  The original issue  discount  accruing  during any accrual
period (as determined in this  paragraph)  will then be divided by the number of
days in the period to determine the daily portion of original issue discount for
each day in the period. With respect to an initial accrual


                                      120


period shorter than a full accrual period,  the daily portions of original issue
discount must be determined  according to an  appropriate  allocation  under any
reasonable method.

     Under the method  described  above,  the daily  portions of original  issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account  prepayments  on the Regular  Securities as a
result  of  prepayments  on  the  Mortgage  Loans  that  exceed  the  Prepayment
Assumption,  and generally  will decrease (but not below zero for any period) if
the  prepayments  are slower  than the  Prepayment  Assumption.  An  increase in
prepayments on the Mortgage Loans with respect to a Series of Regular Securities
can result in both a change in the priority of principal  payments  with respect
to certain  Classes of Regular  Securities and either an increase or decrease in
the daily  portions of original  issue  discount  with  respect to such  Regular
Securities.

     In the case of a Non-Pro Rata Security,  it is anticipated that the Trustee
will determine the yield to maturity of such Security based upon the anticipated
payment characteristics of the Class as a whole under the Prepayment Assumption.
In general,  the original issue discount  accruing on each Non-Pro Rata Security
in a full accrual  period  would be its  allocable  share of the original  issue
discount with respect to the entire Class,  as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid principal balance of any Non-Pro Rata Security (or portion of such
unpaid principal  balance),  (a) the remaining unaccrued original issue discount
allocable to such  Security (or to such portion) will accrue at the time of such
distribution,  and (b) the accrual of original issue discount  allocable to each
remaining  Security of such Class will be adjusted by reducing the present value
of the  remaining  payments on such Class and the  adjusted  issue price of such
Class to the extent  attributable to the portion of the unpaid principal balance
thereof  that  was  distributed.  The  Depositor  believes  that  the  foregoing
treatment  is  consistent  with  the  "pro  rata  prepayment"  rules  of the OID
Regulations,  but with the rate of accrual of original issue discount determined
based on the  Prepayment  Assumption  for the  Class as a whole.  Investors  are
advised to consult their tax advisors as to this treatment.

   Acquisition Premium

     A purchaser of a Regular Security having original issue discount at a price
greater than its adjusted issue price but less than its stated  redemption price
at maturity  will be required to include in gross  income the daily  portions of
the  original  issue  discount  on the  Regular  Security  reduced pro rata by a
fraction,  the numerator of which is the excess of its purchase  price over such
adjusted issue price and the denominator of which is the excess of the remaining
stated   redemption   price  at  maturity   over  the   adjusted   issue  price.
Alternatively,  such  a  subsequent  purchaser  may  elect  to  treat  all  such
acquisition  premium under the constant yield method,  as described  below under
the heading "--Election to Treat All Interest Under the Constant Yield Method."

   Variable Rate Regular Securities

     Regular Securities may provide for interest based on a variable rate. Under
the OID  Regulations,  interest  is treated  as  payable at a variable  rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified  amount and (ii) the  interest  compounds or is payable at
least annually at current values of (a) one or more "qualified  floating


                                      121


rates," (b) a single fixed rate and one or more qualified  floating rates, (c) a
single  "objective rate," or (d) a single fixed rate and a single objective rate
that is a  "qualified  inverse  floating  rate." A floating  rate is a qualified
floating   rate  if   variations   can   reasonably   be   expected  to  measure
contemporaneous  variations in the cost of newly borrowed funds. A multiple of a
qualified floating rate is considered a qualified floating rate only if the rate
is equal to either (a) the  product  of a  qualified  floating  rate and a fixed
multiple  that is greater than 0.65 but not more than 1.35 or (b) the product of
a qualified floating rate and a fixed multiple that is greater that 0.65 but not
more than 1.35,  increased or  decreased by a fixed rate.  Such rate may also be
subject  to a fixed  cap or  floor,  or a cap or  floor  that is not  reasonably
expected  as  of  the  issue  date  to  affect  the  yield  of  the   instrument
significantly.  An objective  rate is any rate (other than a qualified  floating
rate)  that is  determined  using a single  fixed  formula  and that is based on
objective financial or economic  information,  provided that such information is
not (i) within the  control of the issuer or a related  party or (ii)  unique to
the circumstances of the issuer or a related party. A qualified inverse floating
rate is a rate  equal to a fixed  rate  minus a  qualified  floating  rate  that
inversely  reflects  contemporaneous  variations  in the cost of newly  borrowed
funds; an inverse  floating rate that is not a qualified  inverse  floating rate
may  nevertheless  be an objective  rate. A Class of Regular  Securities  may be
issued  under  this  prospectus  that does not have a  variable  rate  under the
foregoing  rules,  for example,  a Class that bears different rates at different
times  during  the  period  it  is  outstanding   such  that  it  is  considered
significantly  "front-loaded"  or  "back-loaded"  within the  meaning of the OID
Regulations.  It is  possible  that  such a  Class  may be  considered  to  bear
"contingent  interest"  within  the  meaning  of the  OID  Regulations.  The OID
Regulations,  as they relate to the  treatment of  contingent  interest,  are by
their terms not applicable to Regular Securities.  However, if final regulations
dealing with contingent  interest with respect to Regular  Securities  apply the
same principles as the OID  Regulations,  such regulations may lead to different
timing of income  inclusion  that would be the case  under the OID  Regulations.
Furthermore,  application of such principles could lead to the  characterization
of gain on the  sale of  contingent  interest  Regular  Securities  as  ordinary
income.  Investors  should consult their tax advisors  regarding the appropriate
treatment of any Regular  Security that does not pay interest at a fixed rate or
variable rate as described in this paragraph.

     Under the REMIC  Regulations,  a Regular Security (i) bearing interest at a
rate that qualifies as a variable rate under the OID Regulations that is tied to
current  values of a variable rate (or the highest,  lowest or average of two or
more variable rates,  including a rate based on the average cost of funds of one
or more financial  institutions),  or a positive or negative  multiple of such a
rate (plus or minus a specified  number of basis points),  or that  represents a
weighted average of rates on some or all of the Mortgage Loans, including such a
rate that is subject to one or more caps or floors,  or (ii) bearing one or more
such variable rates for one or more periods,  or one or more fixed rates for one
or more periods,  and a different variable rate or fixed rate for other periods,
qualifies  as a  regular  interest  in a REMIC.  Accordingly,  unless  otherwise
indicated in the applicable  prospectus  supplement,  it is anticipated that the
Trustee will treat Regular  Securities  that qualify as regular  interests under
this rule in the same manner as obligations bearing a variable rate for original
issue discount reporting purposes.

     The amount of original  issue  discount with respect to a Regular  Security
bearing a variable  rate of interest will accrue in the manner  described  above
under "Original Issue  Discount," with the yield to maturity and future payments
on such Regular  Security  generally to be  determined by assuming that interest
will be payable for the life of the Regular  Security  based on the initial


                                      122


rate (or, if  different,  the value of the  applicable  variable  rate as of the
pricing date) for the relevant Class.  Unless  required  otherwise by applicable
final  regulations,  it is anticipated that the Trustee will treat such variable
interest  as  qualified  stated  interest,  other than  variable  interest on an
interest-only  or  super-premium  Class,  which will be treated as non-qualified
stated interest includable in the stated redemption price at maturity.  Ordinary
income reportable for any period will be adjusted based on subsequent changes in
the applicable interest rate index.

     Although  unclear under the OID Regulations,  unless required  otherwise by
applicable  final  regulations,  the Seller intends to treat Regular  Securities
bearing an interest rate that is a weighted average of the net interest rates on
Mortgage Loans as having qualified  stated  interest,  except to the extent that
initial "teaser" rates cause sufficiently  "back-loaded" interest to create more
than de minimis  original issue discount.  The yield on such Regular  Securities
for purposes of accruing  original issue  discount will be a hypothetical  fixed
rate based on the fixed rates,  in the case of fixed-rate  Mortgage  Loans,  and
initial  "teaser  rates"  followed  by  fully  indexed  rates,  in the  case  of
adjustable-rate  Mortgage Loans. In the case of adjustable-rate  Mortgage Loans,
the applicable index used to compute interest on the Mortgage Loans in effect on
the  pricing  date (or  possibly  the issue date) will be deemed to be in effect
beginning with the period in which the first weighted  average  adjustment  date
occurring after the issue date occurs.  Adjustments will be made in each accrual
period either  increasing or decreasing the amount of ordinary income reportable
to reflect the actual Pass-Through Rate on the Regular Securities.

   Market Discount

     A  subsequent  purchaser of a Regular  Security  also may be subject to the
market  discount rules of Code Sections 1276 through 1278.  Under these sections
and the  principles  applied by the OID  Regulations  in the context of original
issue  discount,  "market  discount"  is the  amount  by which  the  purchaser's
original  basis  in the  Regular  Security  (i)  is  exceeded  by the  remaining
outstanding principal payments and interest payments other than qualified stated
interest  payments due on a Regular  Security,  or (ii) in the case of a Regular
Security having original issue discount, is exceeded by the adjusted issue price
of such Regular Security at the time of purchase.  Such purchaser generally will
be  required  to  recognize  ordinary  income to the  extent of  accrued  market
discount on such  Regular  Security as  distributions  includable  in the stated
redemption  price at maturity  thereof are received,  in an amount not exceeding
any such  distribution.  Such  market  discount  would  accrue in a manner to be
provided in Treasury  regulations  and should take into  account the  Prepayment
Assumption.  The Conference Committee Report to the 1986 Act provides that until
such regulations are issued, such market discount would accrue either (i) on the
basis of a  constant  interest  rate,  or (ii) in the ratio of  stated  interest
allocable to the relevant period to the sum of the interest for such period plus
the remaining interest as of the end of such period, or in the case of a Regular
Security  issued with original  issue  discount,  in the ratio of original issue
discount  accrued  for the  relevant  period  to the sum of the  original  issue
discount  accrued for such period plus the remaining  original issue discount as
of the end of such period.  Such  purchaser  also  generally will be required to
treat a portion of any gain on a sale or  exchange  of the  Regular  Security as
ordinary  income to the  extent of the  market  discount  accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial  distributions in reduction of
the stated  redemption  price at maturity were received.  Such purchaser will be
required to defer  deduction of a portion of the excess of the interest  paid or


                                      123


accrued on  indebtedness  incurred to purchase or carry a Regular  Security over
the  interest  distributable  thereon.  The  deferred  portion of such  interest
expense  in any  taxable  year  generally  will not exceed  the  accrued  market
discount on the  Regular  Security  for such year.  Any such  deferred  interest
expense is, in general,  allowed as a deduction not later than the year in which
the related  market  discount  income is recognized  or the Regular  Security is
disposed of. As an alternative to the inclusion of market  discount in income on
the foregoing  basis,  the Regular  Securityholder  may elect to include  market
discount in income  currently as it accrues on all market  discount  instruments
acquired by such Regular  Securityholder in that taxable year or thereafter,  in
which case the interest  deferral rule will not apply.  See "--Election to Treat
All Interest  Under the Constant  Yield Method" below  regarding an  alternative
manner in which such election may be deemed to be made. A person who purchases a
Regular Security at a price lower than the remaining  amounts  includable in the
stated  redemption  price at  maturity  of the  security,  but  higher  than its
adjusted  issue  price,  does not  acquire  the  Regular  Security  with  market
discount, but will be required to report original issue discount,  appropriately
adjusted to reflect the excess of the price paid over the adjusted issue price.

     Market discount with respect to a Regular Security will be considered to be
zero if such  market  discount  is  less  than  0.25%  of the  remaining  stated
redemption  price at maturity  of such  Regular  Security  (or, in the case of a
Regular  Security having  original issue  discount,  the adjusted issue price of
such  Regular  Security)  multiplied  by the  weighted  average  maturity of the
Regular  Security  (determined as described  above in the third  paragraph under
"--Original  Issue Discount")  remaining after the date of purchase.  It appears
that de minimis  market  discount  would be reported  in a manner  similar to de
minimis original issue discount. See "--Original Issue Discount" above.

     Under  provisions of the OID  Regulations  relating to  contingent  payment
obligations,  a secondary  purchaser of a Regular  Security that has "contingent
interest"  at a  discount  generally  would  continue  to  accrue  interest  and
determine  adjustments on the Regular  Security based on the original  projected
payment  schedule  devised by the issuer of the  Security.  The holder of such a
Regular Security would be required,  however, to allocate the difference between
the  adjusted  issue price of the Regular  Security and its basis in the Regular
Security as positive  adjustments  to the accruals or projected  payments on the
Regular  Security  over the remaining  term of the Regular  Security in a manner
that is reasonable (e.g., based on a constant yield to maturity).

     Treasury  regulations  implementing  the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
Due to the  substantial  lack of regulatory  guidance with respect to the market
discount rules,  it is unclear how those rules will affect any secondary  market
that develops for a given Class of Regular Securities.  Prospective investors in
Regular   Securities  should  consult  their  own  tax  advisors  regarding  the
application of the market  discount rules to the Regular  Securities.  Investors
should also consult Revenue  Procedure 92-67 concerning the elections to include
market  discount in income  currently and to accrue market discount on the basis
of the constant yield method.

   Amortizable Premium

     A Regular  Security  purchased at a cost greater than its remaining  stated
redemption  price at maturity  generally  is  considered  to be  purchased  at a
premium. If the Regular Securityholder


                                      124


holds such  Regular  Security  as a "capital  asset"  within the meaning of Code
Section  1221,  the Regular  Securityholder  may elect under Code Section 171 to
amortize  such premium under a constant  yield method that reflects  compounding
based on the interval  between payments on the Regular  Security.  Such election
will apply to all taxable debt obligations  (including REMIC regular  interests)
acquired by the Regular Securityholder at a premium held in that taxable year or
thereafter,  unless  revoked  with the  permission  of the IRS.  Final  Treasury
regulations  have been issued with respect to amortizable bond premiums which do
not by their  terms apply to  prepayable  debt  instruments  such as the Regular
Securities. However, the Conference Committee Report to the 1986 Act indicates a
Congressional  intent  that the same rules  that apply to the  accrual of market
discount on installment  obligations  will also apply to amortizing bond premium
under  Code  Section  171  on  installment   obligations  such  as  the  Regular
Securities,  although it is unclear  whether the  alternatives  to the  constant
interest  method  described  above  under  "--Market  Discount"  are  available.
Amortizable  bond  premium  generally  will be treated as an offset to  interest
income  on a  Regular  Security,  rather  than  as  a  separate  deduction.  See
"--Election  to Treat  All  Interest  Under the  Constant  Yield  Method"  below
regarding  an  alternative  manner in which the Code Section 171 election may be
deemed to be made.

     Amortizable  premium on a Regular Security that is subject to redemption at
the  option  of the  issuer  generally  must  be  amortized  as if the  optional
redemption price and date were the Security's principal amount and maturity date
if doing so would result in a smaller amount of premium  amortization during the
period  ending with the optional  redemption  date.  Thus, a holder of a Regular
Security would not be able to amortize any premium on a Regular Security that is
subject  to  optional  redemption  at a  price  equal  to or  greater  than  the
Securityholder's  acquisition  price  unless  and  until the  redemption  option
expires.  A Regular  Security  subject to redemption at the option of the issuer
described in the  preceding  sentence  will be treated as having  matured on the
redemption  date for the  redemption  price and then as having been  reissued on
that date for that price.  Any premium  remaining on the Regular Security at the
time of the deemed reissuance will be amortized on the basis of (i) the original
principal  amount and maturity date or (ii) the price and date of any succeeding
optional redemption, under the principles described above.

   Election to Treat All Interest Under the Constant Yield Method

     A holder of a debt instrument such as a Regular Security may elect to treat
all interest  that accrues on the  instrument  using the constant  yield method,
with none of the  interest  being  treated as  qualified  stated  interest.  For
purposes of applying the constant yield method to a debt  instrument  subject to
such an election,  (i)  "interest"  includes  stated  interest,  original  issue
discount,  de minimis  original issue  discount,  market discount and de minimis
market  discount,  as adjusted by any  amortizable  bond premium or  acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's  acquisition  date in the amount of the holder's  adjusted basis
immediately  after  acquisition.  It is unclear whether,  for this purpose,  the
initial  Prepayment  Assumption  would  continue to apply or if a new prepayment
assumption  as of the date of the holder's  acquisition  would  apply.  A holder
generally may make such an election on an instrument by instrument  basis or for
a Class or group of debt  instruments.  However,  if the  holder  makes  such an
election with respect to a debt instrument with amortizable bond premium or with
market  discount,  the holder is deemed to have made  elections to amortize bond
premium or to report market  discount  income  currently as it accrues under the
constant  yield  method,


                                      125


respectively,  for all premium bonds held or market  discount  bonds acquired by
the holder in the same taxable year or  thereafter.  The election is made on the
holder's  federal income tax return for the year in which the debt instrument is
acquired  and is  irrevocable  except with the  approval  of the IRS.  Investors
should consult their own tax advisors  regarding the advisability of making such
an election.

   Treatment of Losses

     Regular  Securityholders  will be required to report income with respect to
Regular Securities on the accrual method of accounting, without giving effect to
delays or reductions in distributions  attributable to defaults or delinquencies
on the  Mortgage  Loans,  except to the extent it can be  established  that such
losses  are  uncollectable.  Accordingly,  the  holder  of a  Regular  Security,
particularly a Subordinate Security,  may have income, or may incur a diminution
in cash  flow as a result of a default  or  delinquency,  but may not be able to
take a deduction  (subject to the discussion below) for the  corresponding  loss
until a subsequent  taxable year. In this regard,  investors are cautioned  that
while  they may  generally  cease to accrue  interest  income  if it  reasonably
appears that the interest will be  uncollectable,  the IRS may take the position
that  original  issue  discount  must  continue  to be  accrued  in spite of its
uncollectibility  until  the  debt  instrument  is  disposed  of  in  a  taxable
transaction  or becomes  worthless in accordance  with the rules of Code Section
166.  Under Code Section 166, it appears that Regular  Securityholders  that are
corporations or that otherwise hold the Regular  Securities in connection with a
trade or  business  should in general be allowed to deduct as an  ordinary  loss
such loss with respect to principal sustained during the taxable year on account
of any such Regular Securities becoming wholly or partially worthless, and that,
in general,  Regular  Securityholders  that are not corporations and do not hold
the Regular  Securities in connection with a trade or business should be allowed
to deduct as a  short-term  capital loss any loss  sustained  during the taxable
year on account  of a portion of any such  Regular  Securities  becoming  wholly
worthless.  Although  the  matter is not free  from  doubt,  such  non-corporate
Regular  Securityholders  should be allowed a bad debt deduction at such time as
the principal  balance of such Regular  Securities is reduced to reflect  losses
resulting from any liquidated  Mortgage Loans. The IRS, however,  could take the
position  that  non-corporate  holders  will be allowed a bad debt  deduction to
reflect  such losses only after all the  Mortgage  Loans  remaining in the Trust
Fund have been liquidated or the applicable Class of Regular Securities has been
otherwise  retired.  The IRS  could  also  assert  that  losses  on the  Regular
Securities  are  deductible  based on some  other  method  that may  defer  such
deductions  for all holders,  such as reducing  future  cashflow for purposes of
computing  original  issue  discount.  This  may  have the  effect  of  creating
"negative" original issue discount which would be deductible only against future
positive  original issue  discount or otherwise  upon  termination of the Class.
Regular  Securityholders  are urged to consult their own tax advisors  regarding
the appropriate timing,  amount and character of any loss sustained with respect
to such Regular  Securities.  While losses  attributable to interest  previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders, the IRS may take the position that losses attributable to
accrued  original  issue  discount may only be deducted as capital losses in the
case  of  non-corporate  holders  who do not  hold  the  Regular  Securities  in
connection with a trade or business.  Special loss rules are applicable to banks
and thrift institutions,  including rules regarding reserves for bad debts. Such
taxpayers are advised to consult  their tax advisors  regarding the treatment of
losses on Regular Securities.


                                      126


   Sale or Exchange of Regular Securities

     If a Regular  Securityholder  sells or  exchanges a Regular  Security,  the
Regular  Securityholder will recognize gain or loss equal to the difference,  if
any, between the amount received and its adjusted basis in the Regular Security.
The adjusted basis of a Regular Security  generally will equal the original cost
of the Regular Security to the seller,  increased by any original issue discount
or market discount previously included in the seller's gross income with respect
to the Regular Security and reduced by amounts included in the stated redemption
price at maturity of the Regular  Security that were previously  received by the
seller, by any amortized premium, and by any recognized losses.

     Except as described  above with respect to market  discount,  and except as
provided  in this  paragraph,  any  gain or loss on the  sale or  exchange  of a
Regular  Security  realized by an investor  who holds the Regular  Security as a
capital  asset will be capital gain or loss and will be long-term or  short-term
depending  on  whether  the  Regular  Security  has been held for the  long-term
capital gain holding period  (currently,  more than one year). Such gain will be
treated  as  ordinary  income  (i) if a  Regular  Security  is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest that would have accrued on the Regular  Securityholder's net investment
in the conversion transaction at 120% of the appropriate applicable Federal rate
in effect at the time the taxpayer entered into the transaction minus any amount
previously  treated as ordinary income with respect to any prior  disposition of
property  that  was  held as part of  such  transaction,  (ii) in the  case of a
non-corporate  taxpayer,  to the extent such taxpayer has made an election under
Code Section  163(d)(4) to have net capital gains taxed as investment  income at
ordinary income rates, or (iii) to the extent that such gain does not exceed the
excess,  if any, of (a) the amount that would have been  includable in the gross
income  of the  holder if its yield on such  Regular  Security  were 110% of the
applicable  Federal  rate as of the date of  purchase,  over (b) the  amount  of
income  actually  includable  in the gross income of such holder with respect to
such Regular Security.  In addition,  gain or loss recognized from the sale of a
Regular  Security  by certain  banks or thrift  institutions  will be treated as
ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains
of certain  noncorporate  taxpayers generally are subject to a lower maximum tax
rate than  ordinary  income or short-term  capital  gains of such  taxpayers for
property  held for more  than one  year.  Currently,  the  maximum  tax rate for
corporations is the same with respect to both ordinary income and capital gains.


     Regular  Securityholders  that  recognize a loss on a sale or exchange of a
Regular Security for federal income tax purposes in excess of certain  threshold
amounts  should  consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.


   Taxation of Owners of Residual Securities

    Taxation of REMIC Income

     Generally, the "daily portions" of REMIC taxable income or net loss will be
includable as ordinary  income or loss in determining the federal taxable income
of holders of Residual Securities  ("Residual  Holders"),  and will not be taxed
separately to the REMIC Pool.  The daily portions of REMIC taxable income or net
loss of a Residual  Holder are determined by allocating


                                      127


the REMIC Pool's taxable income or net loss for each calendar quarter ratably to
each day in such quarter and by allocating such daily portion among the Residual
Holders in proportion to their respective holdings of Residual Securities in the
REMIC Pool on such day. REMIC taxable income is generally determined in the same
manner as the  taxable  income of an  individual  using  the  accrual  method of
accounting,  except that (i) the  limitations  on  deductibility  of  investment
interest  expense and expenses for the  production of income do not apply,  (ii)
all bad loans will be deductible as business bad debts, and (iii) the limitation
on the  deductibility of interest and expenses related to tax-exempt income will
apply. The REMIC Pool's gross income includes interest,  original issue discount
income and market discount  income,  if any, on the Mortgage  Loans,  reduced by
amortization of any premium on the Mortgage Loans, plus income from amortization
of issue premium, if any, on the Regular Securities, plus income on reinvestment
of cash flows and reserve assets,  plus any cancellation of indebtedness  income
upon allocation of realized losses to the Regular  Securities.  The REMIC Pool's
deductions  include  interest and original issue discount expense on the Regular
Securities,  servicing fees on the Mortgage Loans, other administrative expenses
of the REMIC Pool and realized  losses on the Mortgage  Loans.  The  requirement
that Residual  Holders report their pro rata share of taxable income or net loss
of the REMIC Pool will  continue  until there are no  Securities of any Class of
the related Series outstanding.

     The taxable income recognized by a Residual Holder in any taxable year will
be affected  by, among other  factors,  the  relationship  between the timing of
recognition of interest,  original issue discount or market  discount  income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest  (including  original  issue  discount) or
income from  amortization  of issue  premium on the Regular  Securities,  on the
other hand.  In the event that an interest in the Mortgage  Loans is acquired by
the REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid,
the  prepayment  may be used in  whole  or in  part  to  make  distributions  in
reduction of principal on the Regular  Securities,  and (ii) the discount on the
Mortgage  Loans which is includable  in income may exceed the deduction  allowed
upon such  distributions on those Regular Securities on account of any unaccrued
original issue discount relating to those Regular Securities. When there is more
than one Class of Regular  Securities  that distribute  principal  sequentially,
this mismatching of income and deductions is particularly likely to occur in the
early years following  issuance of the Regular  Securities when distributions in
reduction of principal  are being made in respect of earlier  Classes of Regular
Securities  to the extent  that such  Classes  are not issued  with  substantial
discount or are issued at a premium.  If taxable income  attributable  to such a
mismatching is realized,  in general,  losses would be allowed in later years as
distributions  on the later  maturing  Classes of Regular  Securities  are made.
Taxable  income may also be greater  in earlier  years than in later  years as a
result of the fact that interest expense  deductions,  expressed as a percentage
of the outstanding principal amount of such a Series of Regular Securities,  may
increase  over time as  distributions  in reduction of principal are made on the
lower yielding Classes of Regular  Securities,  whereas, to the extent the REMIC
Pool consists of fixed rate Mortgage Loans,  interest income with respect to any
given  Mortgage  Loan will  remain  constant  over time as a  percentage  of the
outstanding principal amount of that loan.  Consequently,  Residual Holders must
have sufficient other sources of cash to pay any federal, state, or local income
taxes due as a result of such mismatching or unrelated  deductions against which
to offset such income,  subject to the discussion of "excess  inclusions"  below
under "--Limitations on Offset or Exemption of REMIC Income." The timing of such
mismatching of income and  deductions  described in this  paragraph,


                                      128


if  present  with  respect  to a Series of  Securities,  may have a  significant
adverse effect upon a Residual Holder's after-tax rate of return.

     A  portion  of the  income  of a  Residual  Securityholder  may be  treated
unfavorably  in  three  contexts:

     o    it may not be offset by current or net operating loss deductions;

     o    it will be considered  unrelated business taxable income to tax-exempt
          entities; and

     o    it is  ineligible  for any  statutory  or treaty  reduction in the 30%
          withholding   tax   otherwise   available   to  a   foreign   Residual
          Securityholder.

See "--Limitations on Offset or Exemption of REMIC Income" below. In addition, a
Residual  Holder's  taxable income during certain  periods may exceed the income
reflected by such Residual Holders for such periods in accordance with generally
accepted accounting  principles.  Investors should consult their own accountants
concerning the accounting treatment of their investment in Residual Securities.

   Basis and Losses

     The amount of any net loss of the REMIC Pool that may be taken into account
by the Residual Holder is limited to the adjusted basis of the Residual Security
as of the close of the quarter (or time of disposition of the Residual  Security
if  earlier),  determined  without  taking  into  account  the net  loss for the
quarter. The initial adjusted basis of a purchaser of a Residual Security is the
amount paid for such Residual Security. Such adjusted basis will be increased by
the amount of taxable income of the REMIC Pool reportable by the Residual Holder
and will be decreased (but not below zero),  first, by a cash  distribution from
the REMIC Pool and,  second,  by the amount of loss of the REMIC Pool reportable
by the  Residual  Holder.  Any  loss  that  is  disallowed  on  account  of this
limitation may be carried over  indefinitely with respect to the Residual Holder
as to whom such loss was disallowed and may be used by such Residual Holder only
to offset any income generated by the same REMIC Pool.

     A Residual  Holder will not be permitted  to amortize  directly the cost of
its  Residual  Security as an offset to its share of the  taxable  income of the
related REMIC Pool.  However,  the taxable income will not include cash received
by the REMIC Pool that  represents  a recovery of the REMIC  Pool's basis in its
assets.  Although the law is unclear in certain respects, such recovery of basis
by the REMIC Pool will have the effect of amortization of the issue price of the
Residual   Securities  over  their  life.  However,  in  view  of  the  possible
acceleration of the income of Residual Holders described above under "--Taxation
of REMIC  Income," the period of time over which such issue price is effectively
amortized may be longer than the economic life of the Residual Securities.


     A Residual  Security may have a negative  value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The  REMIC  Regulations  appear  to treat  the  issue  price of such a  residual
interest as zero rather than such  negative  amount for purposes of  determining
the REMIC  Pool's  basis in its assets.  The  preamble to the REMIC  Regulations
states that the IRS may provide  future  guidance on the proper tax treatment of
payments  made by a  transferor  of  such a  residual  interest  to  induce  the
transferee to acquire the



                                      129


interest,  and Residual  Holders  should  consult their own tax advisors in this
regard.Any  payments  received by a holder of a REMIC  Residual  Certificate  in
       =========================================================================
connection with the acquisition of such  Certificate  will be taken into account
================================================================================
in determining  the income of such holder for federal  income tax purposes.  The
================================================================================
timing  of such  income is  uncertain  under  current  law.  The IRS has  issued
================================================================================
proposed  regulations that, if adopted as final regulations,  would require such
================================================================================
payment to be included in income over time according to an amortization schedule
================================================================================
that  reasonably  reflects the costs and benefits of holding the REMIC  Residual
================================================================================
Certificate over its expected life. The proposed  regulations also would provide
================================================================================
two more specific methods that would be accepted as meeting the general test set
================================================================================
forth  above for  determining  the timing and  amount of income  inclusion.  One
================================================================================
generally  follows  the  method  of  inclusion  used by the  taxpayer  for  GAAP
================================================================================
purposes,  but not over a period shorter than the period over which the REMIC is
================================================================================
expected to generate  income.  The other  calls for ratable  inclusion  over the
================================================================================
remaining  anticipated  weighted  average  life of the  REMIC as of the time the
================================================================================
REMIC  Residual  Certificate  is  transferred  to the  taxpayer.  Because of the
================================================================================
uncertainty concerning the treatment of such payments, holders of REMIC Residual
================================================================================
Certificates  should consult their tax advisors concerning the treatment of such
================================================================================
payments for income tax purposes.
=================================


     Further, to the extent that the initial adjusted basis of a Residual Holder
(other than an original  holder) in the  Residual  Security is greater  than the
corresponding  portion of the REMIC  Pool's  basis in the  Mortgage  Loans,  the
Residual  Holder will not recover a portion of such basis until  termination  of
the  REMIC  Pool  unless  future  Treasury   regulations  provide  for  periodic
adjustments to the REMIC income otherwise  reportable by such holder.  The REMIC
Regulations  currently in effect do not so provide.  See "--Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
Mortgage Loans to the REMIC Pool and "--Sale or Exchange of a Residual Security"
below regarding  possible treatment of a loss upon termination of the REMIC Pool
as a capital loss.

   Treatment of Certain Items of REMIC Income and Expense

     Although it is  anticipated  that the Trustee will compute REMIC income and
expense in accordance with the Code and applicable regulations,  the authorities
regarding the  determination of specific items of income and expense are subject
to differing  interpretations.  The Depositor makes no  representation as to the
specific  method  that will be used for  reporting  income  with  respect to the
Mortgage  Loans  and  expenses  with  respect  to the  Regular  Securities,  and
different  methods  could  result in  different  timing or  reporting of taxable
income or net loss to Residual  Holders or  differences  in capital  gain versus
ordinary income.

     Original Issue Discount and Premium. Generally, the REMIC Pool's deductions
for  original  issue  discount and income from  amortization  of premium will be
determined  in the same  manner as  original  issue  discount  income on Regular
Securities  as  described   above  under   "--Taxation   of  Owners  of  Regular
Securities--Original  Issue Discount" and "--Variable Rate Regular  Securities,"
without  regard to the de minimis rule  described  therein,  and  "--Taxation of
Owners of Regular Securities--Amortizable Premium."

     Market Discount. The REMIC Pool will have market discount income in respect
of Mortgage  Loans if, in general,  the basis of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances.  The REMIC Pool's basis in
such  Mortgage  Loans is generally  the fair market value of the Mortgage  Loans
immediately  after the transfer thereof to


                                      130


the REMIC Pool.  The REMIC  Regulations  provide that such basis is equal in the
aggregate to the issue prices of all regular and residual interests in the REMIC
Pool. The accrued portion of such market discount would be recognized  currently
as an item of ordinary  income in a manner similar to original  issue  discount.
Market discount  income  generally  should accrue in the manner  described above
under "--Taxation of Owners of Regular Securities--Market Discount."

     Premium.  Generally,  if the basis of the REMIC Pool in the Mortgage  Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired  such  Mortgage  Loans at a premium equal to the amount of such
excess.  As stated above,  the REMIC Pool's basis in Mortgage  Loans is the fair
market value of the Mortgage  Loans,  based on the aggregate of the issue prices
of the regular and residual  interests in the REMIC Pool  immediately  after the
transfer  thereof to the REMIC Pool.  In a manner  analogous  to the  discussion
above under "--Taxation of Owners of Regular Securities--Amortizable Premium," a
person that holds a Mortgage Loan as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize  premium on Mortgage  Loans  originated
after  September  27, 1985 under the constant  yield  method.  Amortizable  bond
premium will be treated as an offset to interest  income on the Mortgage  Loans,
rather  than as a separate  deduction  item.  Because  substantially  all of the
mortgagors on the Mortgage  Loans are expected to be  individuals,  Code Section
171 will not be available for premium on Mortgage  Loans  originated on or prior
to September  27,  1985.  Premium  with  respect to such  Mortgage  Loans may be
deductible  in accordance  with a reasonable  method  regularly  employed by the
holder thereof. The allocation of such premium pro rata among principal payments
should be considered a reasonable method;  however,  the IRS may argue that such
premium  should be  allocated in a different  manner,  such as  allocating  such
premium entirely to the final payment of principal.

   Limitations on Offset or Exemption of REMIC Income

     A portion (or all) of the REMIC taxable  income  includable in  determining
the federal income tax liability of a Residual Holder will be subject to special
treatment.  That portion, referred to as the "excess inclusion," is equal to the
excess of REMIC taxable income for the calendar quarter  allocable to a Residual
Security over the daily  accruals for such  quarterly  period of (i) 120% of the
long-term  applicable  Federal  rate that  would have  applied  to the  Residual
Security  (if it were a debt  instrument)  on the Startup Day under Code Section
1274(d),  multiplied by (ii) the adjusted issue price of such Residual  Security
at the beginning of such quarterly period. For this purpose,  the adjusted issue
price of a Residual Security at the beginning of a quarter is the issue price of
the Residual  Security,  plus the amount of such daily  accruals of REMIC income
described  in  this  paragraph  for  all  prior   quarters,   decreased  by  any
distributions made with respect to such Residual Security prior to the beginning
of such quarterly period.  Accordingly,  the portion of the REMIC Pool's taxable
income  that will be treated as excess  inclusions  will be a larger  portion of
such income as the adjusted issue price of the Residual Securities diminishes.

     The portion of a Residual  Holder's REMIC taxable income  consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss  carryforwards,  on such Residual Holder's return.  However,  net
operating  loss  carryovers are  determined  without regard to excess  inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated  business  income  imposed by Code Section 511, the Residual  Holder's
excess  inclusions will be treated as unrelated  business taxable income of such


                                      131


Residual  Holder for purposes of Code Section  511. In addition,  REMIC  taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of  Residual   Securities--Foreign   Investors"),   and  the   portion   thereof
attributable to excess  inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise).  See "--Taxation of Certain Foreign
Investors--Residual  Securities"  below.  Finally,  if a real estate  investment
trust or a regulated  investment  company  owns a Residual  Security,  a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate investment trust or regulated investment company could not be offset
by net operating losses of its shareholders, would constitute unrelated business
taxable  income  for  tax-exempt  shareholders,  and  would  be  ineligible  for
reduction of withholding to certain persons who are not U.S. Persons.  The SBJPA
of 1996 has  eliminated  the special rule  permitting  Section 593  institutions
("thrift  institutions")  to  use  net  operating  losses  and  other  allowable
deductions to offset their excess inclusion income from Residual Securities that
have "significant value" within the meaning of the REMIC Regulations,  effective
for taxable  years  beginning  after  December 31, 1995,  except with respect to
Residual Securities  continuously held by a thrift institution since November 1,
1995.


     In  addition,   the  SBJPA  of  1996  providesThere  are  three  rules  for
determining the effect of excess  inclusions on the alternative  minimum taxable
income of a Residual  Holder.  First,  alternative  minimum taxable income for a
Residual  Holder is determined  without  regard to the special  rule,  discussed
above,  that taxable  income cannot be less than excess  inclusions.  Second,  a
Residual Holder's  alternative  minimum taxable income for a taxable year cannot
be less than the  excess  inclusions  for the  year.  Third,  the  amount of any
alternative  minimum tax net operating loss  deduction must be computed  without
regard to any excess  inclusions.  These rules are  effective  for taxable years
beginning after December 31, 1986,  unless a Residual Holder elects to have such
rules apply only to taxable years beginning after August 20, 1996.


   Tax-Related Restrictions on Transfer of Residual Securities

     Disqualified  Organizations.  If any  legal  or  beneficial  interest  in a
Residual  Security is  transferred to a  Disqualified  Organization  (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Security for periods after the transfer and (ii) the highest  marginal
federal  income  tax rate  applicable  to  corporations.  The REMIC  Regulations
provide that the anticipated  excess  inclusions are based on actual  prepayment
experience  to the date of the  transfer  and  projected  payments  based on the
Prepayment Assumption. The present value rate equals the applicable Federal rate
under Code Section 1274(d) as of the date of the transfer for a term ending with
the last  calendar  quarter in which excess  inclusions  are expected to accrue.
Such rate is applied to the  anticipated  excess  inclusions from the end of the
remaining  calendar  quarters  in which they arise to the date of the  transfer.
Such a tax  generally  would  be  imposed  on  the  transferor  of the  Residual
Security,  except  that where such  transfer  is through an agent  (including  a
broker,  nominee, or other middleman) for a Disqualified  Organization,  the tax
would  instead be imposed on such agent.  However,  a  transferor  of a Residual
Security  would in no event be liable for such tax with respect to a transfer if
the  transferee  furnished  to the  transferor  an  affidavit  stating  that the
transferee  is  not a  Disqualified  Organization  and,  as of the  time  of the
transfer,  the transferor does not have actual  knowledge that such affidavit is
false.  The tax also may be waived by the IRS if the  Disqualified  Organization
promptly disposes of the


                                      132


Residual  Security and the transferor  pays income tax at the highest  corporate
rate on the excess  inclusion  for the period the Residual  Security is actually
held by the Disqualified Organization.

     In  addition,  if a  "Pass-Through  Entity" (as  defined  below) has excess
inclusion income with respect to a Residual Security during a taxable year and a
Disqualified  Organization  is the record  holder of an equity  interest in such
entity,  then a tax is imposed on such  entity  equal to the  product of (i) the
amount  of  excess  inclusions  that  are  allocable  to  the  interest  in  the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization,  and (ii) the highest marginal federal  corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity for the taxable  year.  The  Pass-Through  Entity would not be liable for
such tax if it has received an affidavit  from such record holder that it is not
a Disqualified  Organization  or stating such holder's  taxpayer  identification
number and,  during the period such person is the record  holder of the Residual
Security,  the  Pass-Through  Entity  does not have actual  knowledge  that such
affidavit is false.


     For taxable years  beginning on or after January 1, 1998, ifIf an "electing
large  partnership"  holds a Residual  Security,  all  interests in the electing
large partnership are treated as held by Disqualified Organizations for purposes
of the tax imposed upon a Pass-Through Entity by section 860E(c) of the Code. An
exception  to this tax,  otherwise  available to a  Pass-Through  Entity that is
furnished  certain  affidavits by record  holders of interests in the entity and
that does not know such  affidavits  are false,  is not available to an electing
large partnership.


     For these  purposes,  (i)  "Disqualified  Organization"  means  the  United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors in
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service or persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 531) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code  Section  511,  (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through  Entity,  and  (iii) an  "electing  large  partnership"  means  any
partnership  having more than 100 members  during the  preceding tax year (other
than certain service  partnerships  and commodity  pools),  which elect to apply
simplified reporting provisions under the Code.

     The Pooling and Servicing  Agreement  with respect to a Series will provide
that no legal or beneficial  interest in a Residual  Security may be transferred
or registered unless (i) the proposed transferee furnished to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating that such  transferee is the beneficial  owner of the Residual  Security
and is not a  Disqualified  Organization  and is not  purchasing  such  Residual
Security on behalf of a Disqualified Organization (i.e., as a broker, nominee or
middleman  thereof) and (ii) the  transferor  provides a statement in writing to
the  Trustee  that it has no  actual  knowledge  that such  affidavit  is false.
Moreover, the Pooling and Servicing Agreement will provide that any attempted or
purported transfer in violation of these transfer  restrictions will be null and
void


                                      133


and will vest no rights in any purported transferee. Each Residual Security with
respect  to a  Series  will  bear a legend  referring  to such  restrictions  on
transfer, and each Residual Holder will be deemed to have agreed, as a condition
of ownership  thereof,  to any  amendments to the related  Pooling and Servicing
Agreement  required  under  the  Code  or  applicable  Treasury  regulations  to
effectuate  the  foregoing  restrictions.  Information  necessary  to compute an
applicable  excise tax must be furnished to the IRS and to the requesting  party
within 60 days of the request, and the Depositor or the Trustee may charge a fee
for computing and providing such information.


     Noneconomic  Residual  Interests.  The REMIC  Regulations  would  disregard
certain  transfers of Residual  Securities,  in which case the transferor  would
continue to be treated as the owner of the  Residual  Securities  and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest" (as defined below) to a Residual  Holder (other than a Residual Holder
who is not a U.S.  Person as  defined  below  under  "--Foreign  Investors")  is
disregarded to all federal  income tax purposes if a significant  purpose of the
transfer is to impede the  assessment or collection of tax. A residual  interest
in a REMIC (including a residual  interest with a positive value at issuance) is
a "noneconomic  residual interest" unless, at the time of the transfer,  (i) the
present value of the expected future  distributions on the residual  interest at
least  equals  the  product  of the  present  value  of the  anticipated  excess
inclusions and the highest  corporate  income tax rate in effect for the year in
which the transfer occurs,  and (ii) the transferor  reasonably expects that the
transferee  will  receive  distributions  from the REMIC at or after the time at
which taxes accrue on the anticipated  excess inclusions in an amount sufficient
to satisfy the accrued taxes on each excess  inclusion.  The anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under "--Disqualified  Organizations." The REMIC Regulations explain
that a significant  purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the  transferee  would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. Under the REMIC  Regulations,  as amended on
July 19, 2002, a safe harbor is provided if (i) the transferor conducted, at the
time of the transfer,  a reasonable  investigation of the financial condition of
the transferee and found that the transferee  historically had paid its debts as
they came due and found no significant  evidence to indicate that the transferee
would not  continue  to pay its debts as they came due in the  future,  (ii) the
transferee  represents to the transferor that it understands that, as the holder
of the non-economic  residual interest,  the transferee may incur liabilities in
excess of any cash  flows  generated  by the  interest  and that the  transferee
intends to pay taxes  associated  with  holding  the  residual  interest as they
become due, and (iii) the transferee  represents to the transferor  that it will
not cause  income from the  Residual  Security to be  attributable  to a foreign
permanent  establishment  or fixed base,  (within  the meaning of an  applicable
income tax treaty,  and the Residual  Security is, in fact,  not  transferred to
such a permanent  establishment  or fixed base) of the  transferee  or any other
person and (iv). The Pooling and Servicing Agreement with respect to each Series
                 ===============================================================
of Certificates will require the transferee of a Residual Security to certify to
================================================================================
the matters in the preceding  sentence as part of the affidavit  described above
================================================================================
under the heading "Disqualified Organizations".
==============================================

     In addition to the three conditions set forth above for the transferor or a
================================================================================
noneconomic  residual  interest to be presumed  not to have  knowledge  that the
================================================================================
transferee  would be  unwilling  or  unable to pay taxes due on its share of the
================================================================================
taxable income of the REMIC,  the REMIC
=======================================


                                      134


Regulations contain a fourth condition for the transferor to be presumed to lack
================================================================================
such  knowledge.  This fourth  condition  requires that one of the two following
=======================================================
tests must be satisfied: Either



          (a) the present value of the anticipated  tax  liabilities  associated
     with holding the noneconomic residual interest not exceed the sum of:

               (1)  the  present  value  of  any  consideration   given  to  the
          transferee to acquire the interest;

               (2) the present value of the expected future distributions on the
          interest; and

               (3) the present value of the anticipated  tax savings  associated
          with holding the interest as the REMIC generates losses.

     For purposes of these computations, the transferee is assumed to pay tax at
     the  highest  corporate  rate of tax  specified  in the Code or, in certain
     circumstances,  the alternative minimum tax rate.  Further,  present values
     generally  are  computed  using a  discount  rate  equal to the  short-term
     Federal rate set forth in Section  1274(d) of the Code for the month of the
     transfer and the compounding period used by the transferee; or

         (b) (1) the transferee must be a domestic "C" corporation (other than a
     corporation exempt from taxation or a regulated  investment company or real
     estate investment trust) that meets certain asset tests; (2) the transferee
     must agree in writing that any subsequent transfer of the residual interest
     would be to an eligible "C" corporation and would meet the requirements for
     a safe harbor transfer;  and (3) the facts and  circumstances  known to the
     transferor  on or  before  the date of the  transfer  must  not  reasonably
     indicate that the taxes associated with ownership of the residual  interest
     will not be paid by the transferee.


     The  Pooling  and  Servicing  Agreement  with  respect  to each  Series  of
Certificates  will require the  transferee of a Residual  Security to certify to
the matters in requirements (i) - (iv) above as part of the affidavit  described
above under the heading "Disqualified Organizations." Unless otherwise indicated
in the applicable  Prospectus  Supplement,  the Pooling and Servicing  Agreement
will not require that transfers of the Residual  Securities meet the requirement
(iv)fourth  condition above, and thus meet the safe harbor.  Persons considering
the purchase of the Residual  Securities should consult their advisors regarding
the  advisability  of meeting  the safe harbor in any  transfer of the  Residual
Securities.


     Foreign  Investors.  The REMIC  Regulations  provide that the transfer of a
Residual Security that has "tax avoidance  potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a  transferee  who is not a "U.S.  Person"  (as defined  below),  unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business  within the United  States.  A Residual  Security is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected  distributions equals at least 30% of the anticipated excess inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess  inclusions accrue and prior to the end of the next
succeeding  taxable year for the  accumulated  withholding  tax  liability to be
paid.  If the non-U.S.  Person  transfers  the Residual  Security back to a U.S.
Person,  the  transfer  will be  disregarded  and the  foreign  transferor  will
continue  to be treated as the owner  unless  arrangements  are made so that the


                                      135


transfer  does not have the effect of allowing  the  transferor  to avoid tax on
accrued excess inclusions.

     The  prospectus  supplement  relating to the  Certificates  of a Series may
provide that a Residual  Security may not be purchased by or  transferred to any
person  that  is not a  U.S.  Person  or  may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  The term "U.S.
Person"  means a citizens or resident of the United  States,  a  corporation  or
partnership  (unless,  in the case of a partnership,  Treasury  regulations  are
adopted that provide otherwise) created or organized in or under the laws of the
United  States,  any state  thereof or the  District of  Columbia,  including an
entity treated as a corporation or partnership  for federal income tax purposes,
an estate that is subject to U.S. federal income tax regardless of the source of
its income,  or a trust if a court within the United  States is able to exercise
primary  supervision over the  administration of such trust and one or more such
U.S.  Persons have the  authority to control all  substantial  decisions of such
trust (or, to the extent provided in applicable  Treasury  regulations,  certain
trusts in existence on August 20, 1996 which are eligible to elect to be treated
as U.S. Persons).

   Sale or Exchange of a Residual Security

     Upon the sale or exchange of a Residual Security,  the Residual Holder will
recognize gain or loss equal to the excess,  if any, of the amount realized over
the adjusted basis (as described  above under  "--Taxation of Owners of Residual
Securities--Basis and Losses") of such Residual Holder in such Residual Security
at the time of the sale or exchange. In addition to reporting the taxable income
of the REMIC Pool, a Residual Holder will have taxable income to the extent that
any cash  distribution  to it from the REMIC Pool exceeds such adjusted basis on
that  Distribution  Date.  Such  income will be treated as gain from the sale or
exchange of the  Residual  Holder's  Residual  Security,  in which case,  if the
Residual  Holder has an adjusted basis in its Residual  Security  remaining when
its  interest  in the  REMIC  Pool  terminates,  and if it holds  such  Residual
Security as a capital  asset under Code Section 1221,  then it will  recognize a
capital loss at that time in the amount of such remaining adjusted basis.

     Any gain on the sale of a Residual  Security  will be  treated as  ordinary
income (i) if a Residual Security is held as part of a "conversion  transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the  appropriate  applicable  Federal  rate in  effect  at the  time the
taxpayer  entered into the transaction  minus any amount  previously  treated as
ordinary income with respect to any prior  disposition of property that was held
as a part of such  transaction or (ii) in the case of a non-corporate  taxpayer,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital gains taxed as investment  income at ordinary  income rates. In
addition,  gain or loss  recognized  from the  sale of a  Residual  Security  by
certain banks or thrift  institutions will be treated as ordinary income or loss
pursuant to Code Section 582(c).

     The Conference  Committee  Report to the 1986 Act provides that,  except as
provided in Treasury  regulations yet to be issued,  the wash sale rules of Code
Section 1091 will apply to dispositions of Residual  Securities where the seller
of the Residual Security, during the period beginning six months before the sale
or disposition of the Residual Security and ending six months after such sale or
disposition,  acquires (or enters into any other transaction that results in



                                      136


the
application  of Code  Section  1091) any  residual  interest in any REMIC or any
interest in a "taxable  mortgage pool" (such as a non-REMIC owner trust) that is
economically comparable to a Residual Security.


     The  Residual  Holder  that  recognizes  a loss on a sale or  exchange of a
Residual Security for federal income tax purposes in excess of certain threshold
amounts  should  consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.


   Mark to Market Regulations


     On December 24, 1996, theThe IRS has issued final regulations (the "Mark to
Market  Regulations")  under Code Section 475 relating to the requirement that a
securities  dealer mark to market  securities  held for sale to customers.  This
mark-to-market  requirement applies to all securities of a dealer, except to the
extent  that the  dealer has  specifically  identified  a  security  as held for
investment.  The Mark to Market  Regulations  provide that, for purposes of this
mark to market requirement, a Residual Security is not treated as a security and
thus may not be marked to market.  The Mark to Market  Regulations  apply to all
Residual Securities acquired on or after January 4, 1995.


   Taxes That May Be Imposed on the REMIC Pool

    Prohibited Transactions

     Income  from  certain  transaction  by the REMIC  Pool,  called  prohibited
transactions,  will not be part of the  calculation of income or loss includable
in the federal income tax returns of Residual Holders,  but rather will be taxed
directly  to the REMIC Pool at a 100% rate.  Prohibited  transactions  generally
include:

     o    the   disposition  of  a  qualified   mortgages  other  than  for  (a)
          substitution  within  two  years of the  Startup  Day for a  defective
          (including  a  defaulted)   obligation   (or  repurchase  in  lieu  of
          substitution of a defective (including a defaulted)  obligation at any
          time) or for any qualified mortgage within three months of the Startup
          Day,  (b)  foreclosure,  default,  or imminent  default of a qualified
          mortgage,  (c)  bankruptcy  or  insolvency of the REMIC Pool, or (d) a
          qualified (complete) liquidation,

     o    the receipt of income  from assets that are not the type of  mortgages
          or investments that the REMIC Pool is permitted to hold,

     o    the receipt of compensation for services, or

     o    the receipt of gain from  disposition of cash flow  investments  other
          than pursuant to a qualified liquidation.

Notwithstanding the first and fourth bullet points above, it is not a prohibited
transaction to sell a qualified mortgage or cash flow investment held by a REMIC
Pool to  prevent a default  on  Regular  Securities  as a result of a default on
qualified  mortgages or to  facilitate a clean-up call  (generally,  an optional
termination to save administrative costs when no more than a small percentage of
the  Securities  is  outstanding).  The  REMIC  Regulations  indicate  that  the


                                      137


modification  of a Mortgage Loan  generally will not be treated as a disposition
if  it  is  occasioned  by a  default  or  reasonably  foreseeable  default,  an
assumption   of  the   Mortgage   Loan,   the   waiver  of  a   due-on-sale   or
due-on-encumbrance  clause, or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate Mortgage Loan.

   Contributions to the REMIC Pool After the Startup Day

     In  general,  the REMIC Pool will be subject to a tax at a 100% rate on the
value of any  property  contributed  to the REMIC  Pool after the  Startup  Day.
Exceptions  are provided for cash  contributions  to the REMIC Pool

     o    during the three months following the Startup Day,

     o    made to a qualified reserve fund by a Residual Holder, o in the nature
          of a guarantee,

     o    made to facilitate a qualified liquidation or clean-up call, and

     o    as otherwise permitted in Treasury regulations yet to be issued.

It is not  anticipated  that there will be any  contributions  to the REMIC Pool
after the Startup Day.

   Net Income from Foreclosure Property

     The  REMIC  Pool will be  subject  of  federal  income  tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property,"  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure  property" for a period ending with the close of the third calendar
year  beginning  after the year in which the REMIC Pool acquires such  property,
with a possible extension.  Net income from foreclosure property generally means
gain from the sale of a  foreclosure  property  that is  inventory  property and
gross income from  foreclosure  property other than  qualifying  rents and other
qualifying income for a real estate investment trust. It is not anticipated that
the REMIC Pool will have any taxable net income from foreclosure property.

   Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete  liquidation,  within the meaning
of Code Section  860F(a)(4)(A)(i),  which may be  accomplished by designating in
the REMIC  Pool's  final tax return a date on which such  adoption  is deemed to
occur,  and sells all of its assets  (other  than cash)  within a 90-day  period
beginning  on such date,  the REMIC  Pool will not be subject to the  prohibited
transaction  rules on the sale of its  assets,  provided  that  the  REMIC  Pool
credits or  distributes  in  liquidation  all of the sale proceeds plus its cash
(other than amounts  retained to meet  claims) to holders of Regular  Securities
and Residual Holders within the 90-day period.

   Administrative Matters

     The REMIC Pool will be required to  maintain  its books on a calendar  year
basis and to file federal  income tax returns for federal income tax purposes in
a manner similar to a  partnership.  The form for such income tax return is Form
1066,  U.S.  Real Estate  Mortgage  Investment


                                      138


Conduit Income Tax Return. The Trustee will be required to sign the REMIC Pool's
returns.  Treasury  regulations  provide  that,  except  where there is a single
Residual  Holder for an entire  taxable year,  the REMIC Pool will be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including  the  determination  by the IRS of any  adjustments  to,  among  other
things,  items of REMIC income,  gain, loss,  deduction,  or credit in a unified
administrative  proceeding. The Master Servicer will be obligated to act as "tax
matters person," as defined in applicable Treasury regulations,  with respect to
the REMIC Pool as agent of the Residual  Holders holding the largest  percentage
interest  in  the  Residual  Securities.  If the  Code  or  applicable  Treasury
regulations  do not permit the Master  Servicer to act as tax matters  person in
its capacity as agent of such  Residual  Holder,  such  Residual  Holder or such
other person specified pursuant to Treasury  regulations will be required to act
as tax matters person.  The tax matters person generally has  responsibility for
overseeing  and  providing  notice  to the other  Residual  Holders  of  certain
administrative and judicial proceedings  regarding the REMIC Pool's tax affairs,
although  other  holders of the Residual  Securities of the same Series would be
able to participate in such proceedings in appropriate circumstances.

   Limitations on Deduction of Certain Expenses


     An  investor  who is an  individual,  estate,  or trust  will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer will be reduced by the lesser orof (i) 3% of the excess, if
any, of adjusted  gross income over  $137,300 for 2002 ($68,650 in the case of a
married  individual filing a separate return) (subject to annual adjustments for
inflation each year thereafter)a  statutory threshold amount, or (ii) 80% of the
amount  of  itemized  deductions   otherwise  allowable  for  such  year.  These
limitations  will be phased out and  eliminated  by 2010. In the case of a REMIC
Pool,  such  deductions  may include  deductions  under Code Section 212 for the
Servicing Fee and all  administrative  and other expenses  relating to the REMIC
Pool,  or any similar  expenses  allocated  to the REMIC Pool with  respect to a
regular  interest  it holds in  another  REMIC.  Such  investors  who hold REMIC
Securities either directly or indirectly through certain  pass-through  entities
may have their pro rata share of such  expenses  allocated to them as additional
gross income, but may be subject to such limitation on deductions.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax,  and  may  cause  such  investors  to be  subject  to
significant  additional tax liability.  Temporary Treasury  regulations  provide
that the additional gross income and corresponding  amount of expenses generally
are to be allocated  entirely to the holders of Residual  Securities in the case
of a REMIC  Pool  that  would not  qualify  as a fixed  investment  trust in the
absence  of a REMIC  election.  With  respect  to a REMIC  Pool  that  would  be
classified as an investment  trust in the absence of a REMIC election or that is
substantially  similar to an investment  trust, any holder of a Regular Security
that is an  individual,  trust,  estate,  or  pass-through  entity  also will be
allocated  its pro rata share of such  expenses  and a  corresponding  amount of
income and will be  subject to the  limitations  or  deductions  imposed by Code
Sections  67 and 68, as  described  above.  Unless  indicated  otherwise  in the
applicable  prospectus  supplement,  all such  expenses will be allocable to the
Residual Securities. In general, such allocable portion will be determined based
on the ratio that a REMIC Securityholder's income,  determined on a daily basis,
bears to the income of all holders of Regular Securities and Residual Securities
with  respect  to a REMIC  Pool.  As a result,


                                      139


individuals,  estates or trusts  holding REMIC  Securities  (either  directly or
indirectly  through a grantor  trust,  partnership,  S  corporation,  REMIC,  or
certain  other  pass-through  entities  described  in  the  foregoing  temporary
Treasury  regulations)  may have taxable income in excess of the interest income
at the pass-through rate on Regular Securities that are issued in a single Class
or otherwise  consistently  with fixed  investment  trust status or in excess of
cash distributions for the related period on Residual Securities.


   Taxation of Certain Foreign Investors

    Regular Securities

     Interest,  including  original  issue  discount,  distributable  to Regular
Securityholders  who are non-resident  aliens,  foreign  corporations,  or other
Non-U.S.  Persons (as defined  below),  generally will be considered  "portfolio
interest"  and,  therefore,  generally  will not be subject to 30% United States
withholding  tax,  provided that (i) such interest is not effectively  connected
with  the  conduct  of  a  trade  or  business  in  the  United  States  of  the
Securityholder,  (ii) such  Non-U.S.  Person is not a  "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or a  controlled  foreign
corporation  described  in Code  Section  881(c)(3)(C)  and (iii) such  Non-U.S.
Person  provides the Trustee,  or the person who would  otherwise be required to
withhold tax from such  distributions  under Code Section 1441 or 1442,  with an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the  Regular  Security is a Non-U.S.  Person.  If such  statement,  or any other
required statement,  is not provided,  30% withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular  Security  is  effectively  connected  with  the  conduct  of a trade or
business within the United States by such Non-U.S.  Person.  In the latter case,
such  Non-U.S.  Person will be subject to United  States  federal  income tax at
regular rates.  Investors who are Non-U.S.  Persons should consult their own tax
advisors  regarding  the specific tax  consequences  to them of owning a Regular
Security. The term "Non-U.S. Person" means any person who is not a U.S. Person.


     The  IRS  has  recently  issued  final  regulations  (the   "NewWithholding
Regulations")   which  would  provide  alternative  methods  of  satisfying  the
beneficial ownership certification requirement described above effective January
1, 2001. The NewWithholding  Regulations provide for a new series of withholding
certificates  that must be used for all payments  after  December 31, 2000.  The
NewWithholding  Regulations require, in the case of Regular Securities held by a
foreign partnership,  that (x) the certification  described above be provided by
the  partners  rather than by the foreign  partnership  and (y) the  partnership
provide certain information,  including a United States taxpayer  identification
number in certain  circumstances.  A  look-through  rule  applies in the case of
tiered  partnerships.  Non-U.S.  Persons  should  consult their own tax advisors
concerning  the   application   of  the   certification   requirements   in  the
NewWithholding Regulations.


   Residual Securities

     The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders who are  Non-U.S.  Persons  generally  should be treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that  amount  distributed  to
Residual Holders may qualify as "portfolio  interest," subject to the


                                      140


conditions  described in "--Regular  Securities"  above,  but only to the extent
that (i) the  Mortgage  Loans were issued after July 18, 1984 and (ii) the Trust
Fund or segregated pool of assets therein (as to which a separate REMIC election
will be made), to which the Residual Security  relates,  consists of obligations
issued in  "registered  form"  within  the  meaning of Code  Section  163(f)(1).
Generally,  Mortgage  Loans will not be, but regular  interests in another REMIC
Pool will be,  considered  obligations  issued in registered form.  Furthermore,
Residual  Holders will not be entitled to any exemption from the 30% withholding
tax (or lower treaty rate) to the extent of that portion of REMIC taxable income
that  constitutes an "excess  inclusion."  See "--Taxation of Owners of Residual
Securities--Limitations  on Offset or Exemption of REMIC Income." If the amounts
paid to Residual Holders who are Non-U.S. Persons are effectively connected with
the conduct of a trade or  business  within the United  States by such  Non-U.S.
Persons,  30% (or lower treaty rate)  withholding will not apply.  Instead,  the
amounts paid to such Non-U.S.  Persons will be subject to United States  federal
income  tax at regular  rates.  If 30% (or lower  treaty  rate)  withholding  is
applicable,  such amounts  generally  will be taken into account for purposes of
withholding  only  when  paid or  otherwise  distributed  (or when the  Residual
Security is disposed of) under rules similar to withholding  upon disposition of
debt instruments that have original issue discount. See "--Taxation of Owners of
Residual   Securities--Tax-Related   Restrictions   on   Transfer   of  Residual
Securities--Foreign   Investors"  above  concerning  the  disregard  of  certain
transfers having "tax avoidance potential."  Investors who are Non-U.S.  Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Securities.

   Backup Withholding


     Distributions made on the Regular Securities, and proceeds from the sale of
the  Regular  Securities  to or  through  certain  brokers,  may be subject to a
"backup"  withholding tax under Code Section 3406 of 30% (29% in 2004-2005,  and
28% beginning in 200628% (increasing to 31% after 2010) on "reportable payments"
(including interest  distributions,  original issue discount, and, under certain
circumstances,  principal distributions) unless the Regular Holder complies with
certain reporting and/or  certification  procedures,  including the provision of
its taxpayer  identification  number to the Trustee, its agent or the broker who
effected the sale of the Regular Security, or such Holder is otherwise an exempt
recipient  under  applicable  provisions of the Code. Any amounts to be withheld
from  distribution  on the  Regular  Securities  would be refunded by the IRS or
allowed as a credit against the Regular  Holder's  federal income tax liability.
The  NewWithholding  Regulations change certain of the rules relating to certain
presumptions relating to information reporting and backup withholding.  Non-U.S.
Persons are urged to contact their own tax advisors regarding the application to
them of backup withholding and information reporting.


   Reporting Requirements

     Reports  of accrued  interest,  original  issue  discount  and  information
necessary to compute the accrual of market discount will be made annually to the
IRS and to  individuals,  estates,  non-exempt and  non-charitable  trusts,  and
partnerships  who  are  either  holders  of  record  of  Regular  Securities  or
beneficial  owners who own Regular  Securities  through a broker or middleman as
nominee.  All brokers,  nominees and all other  non-exempt  holders of record of
Regular  Securities  (including   corporations,   non-calendar  year  taxpayers,
securities or commodities  dealers,  real estate investment  trusts,  investment
companies,  common trust funds,  thrift


                                      141


institutions  and  charitable  trusts)  may  request  such  information  for any
calendar quarter by telephone or in writing by contacting the person  designated
in Internal Revenue Service  Publication 938 with respect to a particular Series
of Regular  Securities.  Holders through  nominees must request such information
from the nominee.

     The IRS's Form 1066 has an  accompanying  Schedule Q,  Quarterly  Notice to
Residual  Interest  Holders  of REMIC  Taxable  Income  or Net Loss  Allocation.
Treasury  regulations  require that Schedule Q be furnished by the REMIC Pool to
each  Residual  Holder  by the end of the  month  following  the  close  of each
calendar  quarter (41 days after the end of a quarter  under  proposed  Treasury
regulations)  in which the REMIC  Pool is in  existence).  Treasury  regulations
require  that, in addition to the foregoing  requirements,  information  must be
furnished quarterly to Residual Holders,  furnished annually, if applicable,  to
holders of Regular  Securities,  and filed annually with the IRS concerning Code
Section  67  expenses   (see   "--Taxes   That  May  Be  Imposed  on  the  REMIC
Pool--Limitations  on Deduction of Certain  Expenses"  above)  allocable to such
holders.  Furthermore,  under such  regulations,  information  must be furnished
quarterly  to  Residual  Holders,  furnished  annually  to  holders  of  Regular
Securities,  and filed  annually with the IRS  concerning  the percentage of the
REMIC Pool's assets  meeting the  qualified  asset tests  described  above under
"Characterization of Investments in REMIC Securities."

     Residual Holders should be aware that their  responsibilities as holders of
the residual  interest in a REMIC Pool,  including the duty to account for their
shares of the REMIC  Pool's  income or loss on their  returns,  continue for the
life of the REMIC Pool,  even after the principal and interest on their Residual
Securities have been paid in full.

     Treasury  regulations  provide  that a Residual  Holder is not  required to
treat items on its return  consistently with their treatment on the REMIC Pool's
return  if the  Holder  owns  100% of the  Residual  Securities  for the  entire
calendar year. Otherwise, each Residual Holder is required to treat items on its
returns consistently with their treatment on the REMIC Pool's return, unless the
Holder either files a statement  identifying  the  inconsistency  or establishes
that the  inconsistency  resulted from incorrect  information  received from the
REMIC Pool.  The IRS may assess a deficiency  resulting from a failure to comply
with  the  consistency   requirement   without   instituting  an  administrative
proceeding at the REMIC Pool level.  A REMIC Pool typically will not register as
a tax shelter pursuant to Code Section 6111 because it generally will not have a
net loss for any of the first five taxable  years of its  existence.  Any person
that holds a Residual  Security as a nominee for another  person may be required
to furnish  the  related  REMIC  Pool,  in a manner to be  provided  in Treasury
regulations,  with the name and  address  of such  person  and  other  specified
information.

Grantor Trust Funds

   Classification of Grantor Trust Funds

     With  respect  to  each  Series  of  Grantor  Trust  Securities,   assuming
compliance with all provisions of the applicable Agreement,  the related Grantor
Trust Fund will be  classified  as a grantor  trust  under  subpart E, part I of
subchapter J of the Code and not as a partnership,  an association  taxable as a
corporation,  or a "taxable  mortgage  pool"  within the meaning of Code Section
7701(i).  Accordingly, each holder of a Grantor Trust Security generally will be
treated


                                      142


as the beneficial owner of an undivided  interest in the Mortgage Loans included
in the Grantor Trust Fund.

   Standard Securities

   General


     Where there is no Retained  Interest or "excess"  servicing with respect to
the  Mortgage  Loans  underlying  the  Securities  of a Series,  and where  such
Securities are not designated as "Stripped  Securities," the holder of each such
Security in such Series  (referred to herein as "Standard  Securities")  will be
treated as the owner of a pro rata undivided interest in the ordinary income and
corpus portions of the Grantor Trust Fund  represented by its Standard  Security
and will be considered the beneficial owner of a pro rata undivided  interest in
each  of  the   Mortgage   Loans,   subject  to  the   discussion   below  under
"--Recharacterization of Servicing Fees." Accordingly,  the holder of a Standard
Security of a particular Series will be required to report on its federal income
tax  return  its pro rata share of the entire  income  from the  Mortgage  Loans
represented by its Standard  Security,  including interest at the coupon rate on
such  Mortgage  Loans,  original  issue  discount  (if  any),  prepayment  fees,
assumption  fees,  and  late  payment  charges  received  by  the  Servicer,  in
accordance with such  Securityholder's  method of accounting.  A  Securityholder
generally  will  be  able to  deduct  its  share  of the  Servicing  Fee and all
administrative  and other  expenses  of the Trust  Fund in  accordance  with its
method of accounting, provided that such amounts are reasonable compensation for
services  rendered  to that  Grantor  Trust  Fund.  However,  investors  who are
individuals, estates or trusts who own Securities, either directly or indirectly
through  certain  pass-through  entities,  will be subject to  limitations  with
respect to certain itemized  deductions  described in Code Section 67, including
deductions   under  Code  Section  212  for  the  Servicing  Fee  and  all  such
administrative  and other expenses of the Grantor Trust Fund, to the extent that
such  deductions,  in the aggregate,  do not exceed two percent of an investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income over $137,300 in 2002 ($68,650 in the case of a married individual filing
a separate return) (in each case, as adjusted annually for each year thereafter)
(in each  case,  as  adjusted  annually  for  post-1991  inflation),a  statutory
threshold  amount or (ii) 80% of the  amount of  itemized  deductions  otherwise
allowable for such year. These  limitations will be phased out and eliminated by
2010. As a result,  such  investors  holding  Standard  Securities,  directly or
indirectly  through a pass-through  entity, may have aggregate taxable income in
excess of the aggregate amount of cash received on such Standard Securities with
respect to  interest  at the  pass-through  rate or as  discount  income on such
Standard  Securities.  In addition,  such expenses are not deductible at all for
purposes of computing the alternative  minimum tax, and may cause such investors
to be subject to significant additional tax liability.  Moreover, where there is
Retained  Interest  with  respect to the Mortgage  Loans  underlying a Series of
Securities  or where the servicing  fees are in excess of  reasonable  servicing
compensation,  the  transaction  will  be  subject  to  the  application  of the
"stripped  bond" and "stripped  coupon"  rules of the Code,  as described  below
under  "--Stripped  Securities" and  "--Recharacterization  of Servicing  Fees,"
respectively.


     Holders of Standard Securities, particularly any Class of a Series which is
a Subordinate  Security,  may incur losses of interest or principal with respect
to the  Mortgage  Loans.  Such


                                      143


losses  would  be   deductible   generally   only  as   described   above  under
"--REMICs--Taxation  of  Owners of  Regular  Securities--Treatment  of  Losses,"
except  that  Securityholders  on the cash  method  of  accounting  would not be
required to report qualified stated interest as income until actual receipt.

   Tax Status


     With  respect  to a Series,  Cadwalader,  Wickersham  & Taft LLP or Orrick,
                                                                  ==============
Herrington & Sutcliffe LLP has advised the Depositor  that,  except with respect
==========================
to a Trust Fund  consisting of Unsecured  Home  Improvement  Loans:

     o    A  Standard   Security   owned  by  a  "domestic   building  and  loan
          association" within the meaning of Code Section 7701(a)(19) will be

          considered  to  represent  "loans . . . secured by an interest in real
          property which is . . . residential  real property" within the meaning
          of Code Section  7701(a)(19)(C)(v),  provided  that the real  property
          securing the Mortgage Loans  represented by that Standard  Security is
          of the type described in such section of the Code.

     o    A Standard  Security owned by a real estate  investment  trust will be
          considered  to represent  "real estate  assets"  within the meaning of
          Code Section 856(c)(4)(A) to the extent that the assets of the related
          Grantor Trust Fund consist of qualified assets, and interest income on
          such assets will be  considered  "interest on  obligations  secured by
          mortgages on real  property" to such extent within the meaning of Code
          Section 856(c)(3)(B).

     o    A Standard  Security  owned by a REMIC will be considered to represent
          an  "obligation   (including  any   participation  or  certificate  of
          beneficial  ownership  therein)  which is  principally  secured  by an
          interest  in  real  property"  within  the  meaning  of  Code  Section
          860G(a)(3)(A)  to the extent  that the assets of the  related  Grantor
          Trust Fund consist of "qualified mortgages" within the meaning of Code
          Section 860G(a)(3).


     An issue arises as to whether Buydown  Mortgage Loans may be  characterized
in their  entirety  under the Code  provisions  cited in  clauses 1 and 2 of the
immediately preceding  paragraphthe first two bullet pointed paragraphs above or
                                =============================================
whether the amount  qualifying  for such treatment must be reduced by the amount
of the Buydown Funds.  There is indirect  authority  supporting  treatment of an
investment in a Buydown  Mortgage  Loan as entirely  secured by real property if
the fair  market  value of the  real  property  securing  the loan  exceeds  the
principal amount of the loan at the time of issuance or acquisition, as the case
may be.  There is no assurance  that the  treatment  described  above is proper.
Accordingly,  Securityholders  are  urged  to  consult  their  own tax  advisors
concerning  the effects of such  arrangements  on the  characterization  of such
Securityholder's investment for federal income tax purposes.


   Premium and Discount

     Securityholders  are advised to consult  with their tax  advisors as to the
federal income tax treatment of premium and discount arising either upon initial
acquisition of Standard Securities or thereafter.


                                      144


     Premium.  The treatment of premium incurred upon the purchase of a Standard
Security   will   be   determined    generally   as   described    above   under
"--REMICs--Taxation  of  Owners  of  Residual  Securities--Premium."  The  rules
allowing for the  amortization of premium are available with respect to Mortgage
Loans originated after September 27, 1985.

     Original Issue Discount.  The original issue discount rules of Code Section
1271 through 1275 will be  applicable  to a  Securityholder's  interest in those
Mortgage Loans as to which the conditions for the  application of those sections
are met. Rules  regarding  periodic  inclusion of original issue discount income
generally are applicable to mortgages  originated after March 2, 1984. Under the
OID  Regulations,  original issue discount could arise by the charging of points
by the  originator of the  mortgages in an amount  greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under  applicable Code provisions or, under certain  circumstances,
by the  presence  of  "teaser"  rates on the  Mortgage  Loans.  See  "--Stripped
Securities" below regarding original issue discount on Stripped Securities.

     Original issue discount generally must be reported as ordinary gross income
as it accrues  under a constant  interest  method  that takes into  account  the
compounding  of interest,  in advance of the cash  attributable  to such income.
Unless  indicated  otherwise  in  the  applicable  prospectus   supplement,   no
prepayment  assumption  will be assumed for purposes of such  accrual.  However,
Code  Section  1272  provides  for a reduction  in the amount of original  issue
discount includable in the income of a holder of an obligation that acquires the
obligation  after its initial  issuance at a price  greater  than the sum of the
original issue price and the previously  accrued  original issue discount,  less
prior payments of principal.  Accordingly,  if such Mortgage Loans acquired by a
Securityholder  are  purchased  at a price  equal to the then  unpaid  principal
amount of such Mortgage  Loans,  no original issue discount  attributable to the
difference  between the issue price and the  original  principal  amount of such
Mortgage Loans (i.e., points) will be includable by such holder.

     Market  Discount.  Securityholders  also  will  be  subject  to the  market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market  discount on the Mortgage Loans will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under  "--REMICs--Taxation  of Owners of Regular  Securities--Market  Discount,"
except  that the  ratable  accrual  methods  described  therein  will not apply.
Rather,  the holder will accrue  market  discount  pro rata over the life of the
Mortgage Loans,  unless the constant yield method is elected.  Unless  indicated
otherwise in the applicable prospectus supplement, no prepayment assumption will
be assumed for purposes of such accrual.

   Recharacterization of Servicing Fees

     If the servicing  fees paid to a Servicer were deemed to exceed  reasonable
servicing compensation, the amount of such excess would represent neither income
nor a deduction to Securityholders.  In this regard,  there are no authoritative
guidelines  for federal  income tax purposes as to either the maximum  amount of
servicing  compensation that may be considered reasonable in the context of this
or similar  transactions  or whether,  in the case of Standard  Securities,  the
reasonableness  of servicing  compensation  should be  determined  on a weighted
average or  loan-by-loan  basis.  If a loan-by-loan  basis is  appropriate,  the
likelihood that such amount would exceed reasonable servicing compensation as to
some of the Mortgage  Loans


                                      145


would be  increased.  IRS guidance  indicates  that a servicing fee in excess of
reasonable compensation ("excess servicing") will cause the Mortgage Loans to be
treated under the "stripped bond" rules. Such guidance provides safe harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that the
value of servicing  fees in excess of such amounts is not greater than the value
of the services provided.

     Accordingly,  if the IRS's  approach is upheld,  a Servicer  who receives a
servicing  fee in  excess  of such  amounts  would be  viewed  as  retaining  an
ownership  interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286,  the  separation of ownership of the right
to receive some or all of the interest  payments on an obligation from the right
to receive some or all of the principal  payments on the obligation would result
in treatment of such Mortgage Loans as "stripped  coupons" and "stripped bonds."
Subject to the de minimis rule discussed  below under  "--Stripped  Securities,"
each stripped bond or stripped  coupon could be considered for this purpose as a
non-interest  bearing  obligation  issued  on the date of issue of the  Standard
Securities, and the original issue discount rules of the Code would apply to the
holder  thereof.  While  Securityholders  would  still be  treated  as owners of
beneficial  interests in a grantor trust for federal  income tax  purposes,  the
corpus of such trust could be viewed as  excluding  the portion of the  Mortgage
Loans the ownership of which is attributed to the Servicer, or as including such
portion as a second Class of equitable interest. Applicable Treasury regulations
treat  such an  arrangement  as a fixed  investment  trust,  since the  multiple
Classes  of trust  interests  should be treated  as merely  facilitating  direct
investments  in the trust  assets  and the  existence  of  multiple  Classes  of
ownership  interests  is  incidental  to  that  purpose.  In  general,   such  a
recharacterization  should not have any  significant  effect  upon the timing or
amount of income reported by a  Securityholder,  except that the income reported
by a cash method holder may be slightly accelerated. See "--Stripped Securities"
below for a further  description of the federal income tax treatment of stripped
bonds and stripped coupons.

   Sale or Exchange of Standard Securities

     Upon sale or  exchange  of a Standard  Securities,  a  Securityholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its aggregate adjusted basis in the Mortgage Loans and other assets
represented by the Security. In general, the aggregate adjusted basis will equal
the  Securityholder's  cost for the  Standard  Security,  exclusive  of  accrued
interest, increased by the amount of any income previously reported with respect
to the Standard  Security and  decreased by the amount of any losses  previously
reported  with  respect  to  the  Standard   Security  and  the  amount  of  any
distributions (other than accrued interest) received thereon. Except as provided
above with  respect to market  discount on any  Mortgage  Loans,  and except for
certain financial institutions subject to the provisions of Code Section 582(c),
any such gain or loss  generally  would be capital  gain or loss if the Standard
Security was held as a capital  asset.  However,  gain on the sale of a Standard
Security will be treated as ordinary  income (i) if a Standard  Security is held
as part of a "conversion  transaction" as defined in Code Section 1258(c), up to
the  amount of  interest  that would have  accrued on the  Securityholder's  net
investment in the conversion  transaction at 120% of the appropriate  applicable
Federal  rate in effect at the time the taxpayer  entered  into the  transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction or (ii) in the
case of a  non-corporate  taxpayer,  to the  extent  such  taxpayer  has made an
election  under  Code  Section  163(d)(4)  to have net  capital  gains  taxed as
investment  income at


                                      146


ordinary income rates. Long-term capital gains of certain noncorporate taxpayers
generally  are  subject  to a lower  maximum  tax rate than  ordinary  income or
short-term  capital gains of such  taxpayers for property held for more than one
year. The maximum tax rate for  corporations  currently is the same with respect
to both ordinary income and capital gains.


     A Securityholder that recognized a loss on a sale or exchange of a Standard
Security for federal income tax purposes in excess of certain  threshold amounts
should  consult  their  tax  advisors  as to the  need to  file  IRS  Form  8886
(disclosing certain potential tax shelters) on their federal income tax returns.


Stripped Securities

   General

     Pursuant to Code Section 1286,  the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the  right  to  receive  some or all of the  interest  payments  results  in the
creation of "stripped  bonds" with respect to principal  payments and  "stripped
coupons"  with respect to interest  payments.  For purposes of this  discussion,
Securities  that are subject to those  rules will be  referred  to as  "Stripped
Securities."  The Securities will be subject to those rules if (i) the Depositor
or any of its  affiliates  retains  (for  its own  account  or for  purposes  of
resale), in the form of Retained Interest or otherwise, an ownership interest in
a portion of the payments on the Mortgage  Loans,  (ii) the  Depositor or any of
its affiliates is treated as having an ownership  interest in the Mortgage Loans
to the  extent  it is paid (or  retains)  servicing  compensation  in an  amount
greater than  reasonable  consideration  for servicing  the Mortgage  Loans (see
"--Standard  Securities--Recharacterization of Servicing Fees" above), and (iii)
a  Class  of  Securities  are  issued  in  two or  more  Classes  or  subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

     In  general,  a holder of a Stripped  Security  will be  considered  to own
"stripped  bonds" with  respect to its pro rata share of all or a portion of the
principal  payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro rata  share of all or a  portion  of the  interest  payments  on each
Mortgage  Loan,  including  the  Stripped  Security's  allocable  share  of  the
servicing  fees paid to a  Servicer,  to the  extent  that  such fees  represent
reasonable  compensation for services  rendered.  See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt, for purposes of reporting to Stripped Securityholders, the servicing
fees will be allocated to the Classes of Stripped  Securities  in  proportion to
the distributions to such Classes for the related period or periods.  The holder
of a Stripped  Security  generally  will be entitled to a deduction each year in
respect  of  the   servicing   fees,  as  described   above  under   "--Standard
Securities--General," subject to the limitation described therein.

     Code Section 1286 treats a stripped bond or a stripped coupon  generally as
an  obligation  issued  at an  original  issue  discount  on the date  that such
stripped  interest is purchased.  Although the treatment of Stripped  Securities
for federal income tax purposes is not clear in certain  respects,  particularly
where such  Stripped  Securities  are  issued  with  respect to a Mortgage  Pool
containing  variable-rate  Mortgage  Loans,  the  Depositor  has been advised by
counsel that (i) the Grantor Trust Fund will be treated as a grantor trust under
subpart E, part I of subchapter J of the


                                      147


Code and not as an association  taxable as a corporation or a "taxable  mortgage
pool"  within  the  meaning  of Code  Section  7701(i),  and (ii) each  Stripped
Security  should be treated as a single  installment  obligation for purposes of
calculating  original  issue  discount  and  gain or loss on  disposition.  This
treatment is based on the  interrelationship of Code Section 1286, Code Sections
1272  through  1275,  and the OID  Regulations.  Although  it is  possible  that
computations  with  respect to Stripped  Securities  could be made in one of the
ways described below under "--Possible  Alternative  Characterizations," the OID
Regulations  state, in general,  that two or more debt  instruments  issued by a
single issuer to a single investor in a single  transaction should be treated as
a single debt instrument. Accordingly, for original issue discount purposes, all
payments on any Stripped  Securities  should be aggregated and treated as though
they were made on a single debt instrument.  The Pooling and Servicing Agreement
will require that the Trustee make and report all  computations  described below
using this aggregate  approach,  unless  substantial  legal  authority  requires
otherwise.

     Furthermore,  Treasury  regulations  provide  for  treatment  of a Stripped
Security  as a single debt  instrument  issued on the date it is  purchased  for
purposes of calculating  any original issue  discount.  In addition,  under such
regulations,  a Stripped  Security  that  represents a right to payments of both
interest  and  principal  may be viewed  either as issued  with  original  issue
discount or market discount (as described below), at a de minimis original issue
discount,  or,  presumably,  at a premium.  This  treatment  indicates  that the
interest  component  of such a Stripped  Security  would be treated as qualified
stated interest under the OID  Regulations,  assuming it is not an interest-only
or super-premium Stripped Security.  Further, these regulations provide that the
purchaser  of such a Stripped  Security  will be  required  to  account  for any
discount as market  discount  rather than original  issue discount if either (i)
the initial  discount with respect to the Stripped  Security was treated as zero
under the de minimis  rule,  or (ii) no more than 100 basis  points in excess of
reasonable servicing is stripped off the related Mortgage Loans. Any such market
discount  would be reportable as described  above under  "--REMICs--Taxation  of
Owners of Regular Securities--Market Discount," without regard to the de minimis
rule  therein,  assuming  that a  prepayment  assumption  is  employed  in  such
computation.

     The holder of a Stripped  Security will be treated as owning an interest in
each of the Mortgage  Loans held by the Grantor Trust Fund and will recognize an
appropriate share of the income and expenses associated with the Mortgage Loans.
Accordingly,  an  individual,  trust or estate  that holds a  Stripped  Security
directly or through a pass-through  entity will be subject to the limitations on
deductions imposed by Code Sections 67 and 68.

     A holder of a Stripped  Security,  particularly any Class of a Series which
is a  Subordinate  Security,  may deduct  losses  incurred  with  respect to the
Stripped Security as described above under "--Standard Securities--General."

   Status of Stripped Securities

     No  specific  legal  authority  exists as to whether the  character  of the
Stripped Securities,  for federal income tax purposes,  will be the same as that
of the Mortgage  Loans.  Although the issue is not free from doubt,  counsel has
advised the Depositor  that,  except with respect to a Trust Fund  consisting of
Unsecured  Home  Improvement  Loans,  Stripped  Securities  owned by  applicable
holders  should be  considered  to  represent  "real estate  assets"  within the
meaning of Code Section  856(c)(4)(A),  "obligation[s] . . . principally secured
by an interest in real


                                      148


property  which is . . .  residential  real  estate"  within the meaning of Code
Section 860G(a)(3)(A), and "loans . . . secured by an interest in real property"
within the meaning of Code Section  7701(a)(19)(C)(v),  and interest  (including
original issue discount) income  attributable to Stripped  Securities  should be
considered to represent  "interest on  obligations  secured by mortgages on real
property" within the meaning of Code Section 856(c)(3)(B), provided that in each
case the Mortgage  Loans and interest on such  Mortgage  Loans  qualify for such
treatment.  The application of such Code provisions to Buydown Mortgage Loans is
uncertain. See "--Standard Securities--Tax Status" above.

   Taxation of Stripped Securities

     Original Issue Discount.  Except as described above under "--General," each
Stripped  Security will be  considered to have been issued at an original  issue
discount for federal  income tax purposes.  Original issue discount with respect
to a Stripped  Security  must be included in ordinary  income as it accrues,  in
accordance  with a constant yield method that takes into account the compounding
of interest,  which may be prior to the receipt of the cash attributable to such
income.  Based in part on the issue  discount  required  to be  included  in the
income of a holder of a Stripped  Security  (referred to in this discussion as a
"Stripped Securityholder") in any taxable year likely will be computed generally
as   described   above   under   "--REMICs--Taxation   of   Owner   of   Regular
Securities--Original  Issue Discount" and "--Variable Rate Regular  Securities."
However,  with the apparent  exception of a Stripped  Security  qualifying  as a
market discount obligation as described above under "--General," the issue price
of a Stripped  Security will be the purchase price paid by each holder  thereof,
and the stated redemption price at maturity will include the aggregate amount of
the payments,  other than qualified stated interest,  to be made on the Stripped
Security to such Securityholder, presumably under the Prepayment Assumption.

     If the Mortgage  Loans  prepay at a rate either  faster or slower than that
under the  Prepayment  Assumption,  a  Securityholder's  recognition of original
issue discount will be either  accelerated or decelerated and the amount of such
original issue discount will be either  increased or decreased  depending on the
relative  interests in principal and interest on each Mortgage Loan  represented
by such  Securityholder's  Stripped Security.  While the matter is not free from
doubt, the holder of a Stripped  Security should be entitled in the year that it
becomes  certain  (assuming  no further  prepayments)  that the holder  will not
recover a portion of its adjusted basis in such Stripped Security to recognize a
loss (which may be a capital loss) equal to such portion of unrecoverable basis.

     As an alternative to the method  described above, the fact that some or all
of the interest  payments  with respect to the Stripped  Securities  will not be
made if the Mortgage  Loans are prepaid  could lead to the  interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped  Securities.  However,  if final  regulations  dealing with  contingent
interest with respect to the Stripped  Securities  apply the same  principles as
the OID  Regulations,  such  regulations may lead to different  timing of income
inclusion  that  would  be the  case  under  the OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale


                                      149


of contingent interest Stripped Securities as ordinary income.  Investors should
consult their tax advisors  regarding the  appropriate tax treatment of Stripped
Securities.

     Sale or  Exchange of  Stripped  Securities.  Sale or exchange of a Stripped
Security  prior  to its  maturity  will  result  in gain or  loss  equal  to the
difference,  if any,  between  the  amount  received  and  the  Securityholder's
adjusted   basis  in  such   Stripped   Security,   as  described   above  under
"--REMICs--Taxation of Owners of Regular Securities--Sale or Exchange of Regular
Securities."  Gain or loss  from the sale or  exchange  of a  Stripped  Security
generally  will be capital  gain or loss to the  Securityholder  if the Stripped
Security is held as a "capital  asset"  within the meaning of Code section 1221,
and will be long-term or short-term  depending on whether the Stripped  Security
has been held for the long-term  capital gain holding  period  (currently,  more
than one year).  To the extent that a subsequent  purchaser's  purchase price is
exceeded by the remaining payments on the Stripped  Securities,  such subsequent
purchaser  will be required for federal income tax purposes to accrue and report
such excess as if it were original issue discount in the manner described above.
It is not clear for this purpose whether the assumed  prepayment rate that is to
be used in the case of a  Securityholder  other than an original  Securityholder
should be the Prepayment  Assumption or a new rate based on the circumstances at
the date of subsequent purchase.

     Purchase  of More Than One Class of Stripped  Securities.  When an investor
purchases more than one Class of Stripped  Securities,  it is currently  unclear
whether for federal  income tax  purposes  such  Classes of Stripped  Securities
should be treated  separately or aggregated for purposes of the rules  described
above.

     Possible  Alternative   Characterization.   The  characterizations  of  the
Stripped Securities discussed above are not the only possible interpretations of
the applicable Code provisions.  For example,  the Securityholder may be treated
as the  owner of (i) one  installment  obligation  consisting  of such  Stripped
Security's  pro rata share of the  payments  attributable  to  principal on each
Mortgage Loan and a second  installment  obligation  consisting of such Stripped
Security's  pro rata share of the  payments  attributable  to  interest  on each
Mortgage  Loan,  (ii) as many  stripped  bonds or stripped  coupons as there are
scheduled  payments of principal and/or interest on each Mortgage Loan, or (iii)
a separate  installment  obligation  for each Mortgage  Loan,  representing  the
Stripped  Security's pro rata share of payments of principal  and/or interest to
be made with respect thereto.  Alternatively,  the holder of one or more Classes
of  Stripped  Securities  may be treated  as the owner of a pro rata  fractional
undivided  interest  in each  Mortgage  Loan to the  extent  that such  Stripped
Security, or Classes of Stripped Securities in the aggregate, represent the same
pro rata portion of principal  and interest on each such  Mortgage  Loan,  and a
stripped bond or stripped coupon (as the case may be), treated as an installment
obligation or  contingent  payment  obligation,  as to the  remainder.  Treasury
regulations  regarding original issue discount on stripped  obligations make the
foregoing  interpretations  less likely to be  applicable.  The preamble to such
regulations  states that they are premised on the assumption that an aggregation
approach is appropriate  for  determining  whether  original issue discount on a
stripped  bond or  stripped  coupon is de  minimis,  and  solicits  comments  on
appropriate rules for aggregating stripped bonds and stripped coupons under Code
Section 1286.

     Because of these possible varying  characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Securityholders are
urged to  consult  their own tax  advisors  regarding  the proper  treatment  of
Stripped Securities for federal income tax purposes.


                                      150


   Reporting Requirements and Backup Withholding

     The Trustee will  furnish,  within a reasonable  time after the end of each
calendar  year,  to each  Securityholder  at any time  during  such  year,  such
information  (prepared on the basis  described  above) as is necessary to enable
such Securityholder to prepare its federal income tax returns.  Such information
will include the amount of original issue discount accrued on Securities held by
persons other than  Securityholders  exempted  from the reporting  requirements.
However,  the amount  required to be reported by the Trustee may not be equal to
the proper amount of original issue discount  required to be reported as taxable
income by a Securityholder, other than an original Securityholder that purchased
at the issue price. In particular,  in the case of Stripped  Securities,  unless
provided otherwise in the applicable prospectus supplement,  such reporting will
be based upon a representative  initial offering price of each Class of Stripped
Securities.  The Trustee will also file such original issue discount information
with  the  IRS.  If a  Securityholder  fails  to  supply  an  accurate  taxpayer
identification  number or if the  Secretary  of the Treasury  determines  that a
Securityholder  has not reported all interest and dividend income required to be
shown on his federal income tax return,  backup  withholding  may be required in
respect of any reportable payments, as described above under "--REMICs--Taxation
of Certain Foreign Investors--Backup Withholding."

   Taxation of Certain Foreign Investors

     To the extent that a Security  evidences  ownership in Mortgage  Loans that
are issued on or before July 18, 1984,  interest or original issue discount paid
by the  person  required  to  withhold  tax under Code  Section  1441 or 1442 to
nonresident aliens,  foreign corporations,  or other Non-U.S.  Persons generally
will be subject to 30% United States  withholding tax, or such lower rate as may
be provided for interest by an applicable  tax treaty.  Accrued  original  issue
discount  recognized  by the  Securityholder  on the sale or  exchange of such a
Security also will be subject to federal income tax at the same rate.

     Treasury  regulations provide that interest or original issue discount paid
by the  Trustee  or other  withholding  agent to a  Non-U.S.  Person  evidencing
ownership  interest  in  Mortgage  Loans  issued  after  July 18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to  the  same   certification   requirements,   described  above  under
"--REMICs--Taxation of Certain Foreign Investors--Regular Securities."

Partnership Trust Funds

   Classification of Partnership Trust Funds


     With respect to each Series of Partnership  Securities or Debt  Securities,
Cadwalader,  Wickersham & Taft LLP or Orrick,  Herrington  & Sutcliffe  LLP will
deliver its opinion that the Trust Fund will not be a taxable  mortgage  pool or
an association  (or publicly  traded  partnership)  taxable as a corporation for
federal income tax purposes.  This opinion will be based on the assumption  that
the terms of the  applicable  Agreement and related  documents  will be complied
with,  and on  counsel's  conclusion  that the nature of the income of the Trust
Fund will exempt it from the rule that certain publicly traded  partnerships are
taxable as corporations.



                                      151


   Characterization of Investments in Partnership Securities and Debt Securities

     For  federal  income tax  purposes,  (i)  Partnership  Securities  and Debt
Securities held by a thrift  institution  taxed as a domestic  building and loan
association  will not  constitute  "loans . . . secured by an  interest  in real
property  which is . . . residential  real property"  within the meaning of Code
Section  7701(a)(19)(C)(v)  and (ii) interest on Debt  Securities held by a real
estate investment trust will not be treated as "interest on obligations  secured
by mortgages  on real  property or on  interests  in real  property"  within the
meaning of Code Section 856(c)(3)(B),  and Debt Securities held by a real estate
investment  trust will not constitute "real estate assets" within the meaning of
Code Section  856(c)(4)(A),  but  Partnership  Securities  held by a real estate
investment  trust will  qualify  under those  sections  based on the real estate
investments  trust's  proportionate  interest  in the assets of the  Partnership
Trust Fund qualifying for such treatments based on capital accounts.

   Taxation of Debt Securityholders

    Treatment of the Debt Securities as Indebtedness


     The  Depositor  will  agree,  and the  Securityholders  will agree by their
purchase of Debt  Securities,  to treat the Debt  Securities as debt for federal
income tax purposes.  No regulations,  published rulings,  or judicial decisions
exist that  discuss  the  characterization  for federal  income tax  purposes of
securities with terms  substantially  the same as the Debt Securities.  However,
with respect to each Series of Debt  Securities,  Cadwalader,  Wickersham & Taft
LLP or Orrick, Herrington & Sutcliffe LLP will deliver its opinion that the Debt
Securities will be classified as  indebtedness  for federal income tax purposes.
The discussion  below assumes this  characterization  of the Debt  Securities is
correct.


     If, contrary to the opinion of counsel, the IRS successfully  asserted that
the Debt  Securities  were not debt for federal  income tax  purposes,  the Debt
Securities  might be treated as equity  interests in the Partnership  Trust, and
the timing and amount of income allocable to holders of such Debt Securities may
be different than as described in the following paragraph.


     Debt Securities  generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that (i) income
reportable on Debt  Securities is not required to be reported  under the accrual
method unless the holder  otherwise uses the accrual method and (ii) the special
rule treating a portion of the gain on sale or exchange of a Regular Security as
ordinary income is inapplicable to Debt Securities.  See  "--REMICs--Taxation of
Owners of Regular Securities."" and "Sale or Exchange of Regular Securities".


   Taxation of Owners of Partnership Securities

    Treatment of the Partnership Trust Fund as a Partnership

     If so specified in the applicable prospectus supplement, the Depositor will
agree, and the  Securityholders  will agree by their purchase of Securities,  to
treat the  Partnership  Trust Fund as a partnership  for purposes of federal and
state income tax,  franchise  tax and any other tax measured in whole or in part
by income,  with the  assets of the  partnership  being the  assets  held by the
Partnership   Trust   Fund,   the   partners  of  the   partnership   being  the
Securityholders  (including  the  Depositor),  and the Debt  Securities (if any)
being  debt of the  partnership.


                                      152


However,   the  proper   characterization  of  the  arrangement   involving  the
Partnership Trust Fund, the Partnership Securities, the Debt Securities, and the
Depositor is not clear,  because there is no authority on  transactions  closely
comparable to that contemplated herein.


     A variety of  alternative  characterizations  are  possible.  For  example,
because  one or more of the  Classes  of  Partnership  Securities  have  certain
features  characteristic of debt, the Partnership Securities might be considered
debt of the Depositor or the Partnership  Trust Fund. Any such  characterization
would not result in materially  adverse tax consequences to  Securityholders  as
compared to the  consequences  from treatment of the  Partnership  Securities as
equity in a partnership,  described below. The following discussion assumes that
the Partnership Securities represent equity interests in a partnership.

    Partnership Taxation


     As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Securityholder will be required to separately take into
account such holder's allocated share of income,  gains, losses,  deductions and
credits of the  Partnership  Trust Fund. It is anticipated  that the Partnership
Trust Fund's  income will consist  primarily of interest  earned on the Mortgage
Loans (including  appropriate  adjustments for market  discount,  original issue
discount  and  bond  premium)  as  described  above  under   "--"Grantor   Trust
Funds--Standard  Securities--General" and "--Premium and Discount") and any gain
upon collection or disposition of Mortgage Loans.  The Partnership  Trust Fund's
deductions will consist  primarily of interest accruing with respect to the Debt
Securities,  servicing and other fees, and losses or deductions  upon collection
or disposition of Debt Securities.


     The tax items of a partnership  are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Agreements and related  documents).  The applicable  Agreement will provide,  in
general,  that the  Securityholders  will be  allocated  taxable  income  of the
Partnership  Trust Fund for each Due Period equal to the sum of (i) the interest
that accrues on the  Partnership  Securities in accordance  with their terms for
such Due Period, including interest accruing at the applicable pass-through rate
for such Due Period and interest on amounts  previously  due on the  Partnership
Securities  but not yet  distributed;  (ii) any  Partnership  Trust Fund  income
attributable to discount on the Mortgage Loans that corresponds to any excess of
the  principal  amount of the  Partnership  Securities  over their initial issue
price; and (iii) any other amounts of income payable to the  Securityholders for
such Due Period.  Such  allocation  will be reduced by any  amortization  by the
Partnership  Trust Fund of premium on  Mortgage  Loans that  corresponds  to any
excess of the issue price of Partnership Securities over their principal amount.
All remaining  taxable income of the Partnership Trust Fund will be allocated to
the Depositor.  Based on the economic arrangement of the parties,  this approach
for  allocating  Partnership  Trust  Fund  income  should be  permissible  under
applicable Treasury regulations, although no assurance can be given that the IRS
would not require a greater amount of income to be allocated to Securityholders.
Moreover, even under the foregoing method of allocation,  Securityholders may be
allocated  income  equal to the entire  pass-through  rate plus the other  items
described  above even  though the Trust Fund might not have  sufficient  cash to
make current cash distributions of such amount. Thus, cash basis holders will in
effect be  required  to report  income from the  Partnership  Securities  on the
accrual basis and  Securityholders  may become  liable for taxes on  Partnership
Trust Fund income even if they have not received cash from the Partnership Trust
Fund to pay such taxes.


                                      153


     Part or all of the taxable income allocated to a  Securityholder  that is a
pension,  profit  sharing or employee  benefit plan or other  tax-exempt  entity
(including an individual  retirement account) may constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.


     A share of expenses of the  Partnership  Trust Fund  (including fees of the
Master Servicer but not interest expense) allocable to an individual,  estate or
trust Securityholder  would be miscellaneous  itemized deductions subject to the
limitations    described   above   under   "--"Grantor   Trust   Funds--Standard
Securities--General".  Accordingly,  such deductions  might be disallowed to the
individual in whole or in part and might result in such holder being taxed on an
amount of income that exceeds the amount of cash  actually  distributed  to such
holder over the life of the Partnership Trust Fund.

     Discount income or premium  amortization with respect to each Mortgage Loan
would  be  calculated  in a  manner  similar  to  the  description  above  under
"--"Grantor  Trust  Funds--Standard   Securities--General"  and  "--Premium  and
Discount." Notwithstanding such description, it is intended that the Partnership
Trust Fund will make all tax calculations  relating to income and allocations to
Securityholders on an aggregate basis with respect to all Mortgage Loans held by
the  Partnership  Trust Fund  rather  than on a Mortgage  Loan-by-Mortgage  Loan
basis. If the IRS were to require that such  calculations be made separately for
each  Mortgage  Loan,  the  Partnership  Trust Fund might be  required  to incur
additional  expense,  but it is  believed  that  there  would not be a  material
adverse effect on Securityholders.


   Discount and Premium

     Unless indicated otherwise in the applicable prospectus  supplement,  it is
not  anticipated  that the  Mortgage  Loans will have been issued with  original
issue  discount  and,  therefore,  the  Partnership  Trust Fund  should not have
original  issue  discount  income.  However,  the  purchase  price  paid  by the
Partnership  Trust Fund for the  Mortgage  Loans may be greater or less than the
remaining  principal  balance of the Mortgage Loans at the time of purchase.  If
so, the Mortgage Loans will have been acquired at a premium or discount,  as the
case may be. See  "--Standard  Securities--Premium  and Discount." (As indicated
above,  the  Partnership  Trust Fund will make this  calculation on an aggregate
basis, but might be required to recompute it on a Mortgage Loan-by-Mortgage Loan
basis).

     If the  Partnership  Trust Fund  acquires  the  Mortgage  Loans at a market
discount or premium,  the Partnership  Trust Fund will elect to include any such
discount in income  currently as it accrues over the life of the Mortgage  Loans
or to offset any such premium against  interest income on the Mortgage Loans. As
indicated  above, a portion of such market discount income or premium  deduction
may be allocated to Securityholders.

   Section 708 Termination

     Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate  for  federal  income tax  purposes  if 50% or more of the capital and
profits  interests in the Partnership  Trust Fund are sold or exchanged within a
12-month  period.  If  such a  termination  occurs,  it  would  cause  a  deemed
contribution of the assets of a Partnership  Trust Fund (the "old  partnership")
to a new  Partnership  Trust  Fund  (the  "new  partnership")  in  exchange  for


                                      154


interests in the new partnership.  Such interests would be deemed distributed to
the partners of the old  partnership  in  liquidation  thereof,  which would not
constitute a sale or exchange.  The Partnership  Trust Fund will not comply with
certain  technical  requirements  that  might  apply  when  such a  constructive
termination  occurs.  As a result,  the Partnership Trust Fund may be subject to
certain tax  penalties  and may incur  additional  expenses if it is required to
comply with those  requirements.  Furthermore,  the Partnership Trust Fund might
not be able to comply due to lack of data.

   Disposition of Securities

     Generally, capital gain or loss will be recognized on a sale of Partnership
Securities in an amount equal to the difference  between the amount realized and
the seller's tax basis in the Partnership  Securities  sold. A  Securityholder's
tax basis in an  Partnership  Security  will  generally  equal the holder's cost
increased by the holder's share of Partnership Trust Fund income  (includable in
income)  and  decreased  by any  distributions  received  with  respect  to such
Partnership  Security.  In  addition,  both  the tax  basis  in the  Partnership
Securities and the amount  realized on a sale of an  Partnership  Security would
include the holder's share of the Debt  Securities and other  liabilities of the
Partnership Trust Fund. A holder acquiring  Partnership  Securities at different
prices may be required to maintain a single aggregate adjusted tax basis in such
Partnership  Securities,  and,  upon  sale or other  disposition  of some of the
Partnership  Securities,  allocate a portion of such  aggregate tax basis to the
Partnership  Securities  sold (rather than  maintaining  a separate tax basis in
each  Partnership  Security for purposes of computing  gain or loss on a sale of
that Partnership Security).


     Any  gain  on the  sale of ana  Partnership  Security  attributable  to the
holder's share of  unrecognized  accrued  market  discount on the Mortgage Loans
would  generally be treated as ordinary income to the holder and would give rise
to special  tax  reporting  requirements.  The  Partnership  Trust Fund does not
expect to have any other assets that would give rise to such  special  reporting
considerations.  Thus,  to  avoid  those  special  reporting  requirements,  the
Partnership  Trust Fund will elect to include  market  discount  in income as it
accrues.


     If a Securityholder  is required to recognize an aggregate amount of income
(not including income attributable to disallowed  itemized deductions  described
above) over the life of the  Partnership  Securities  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Securities.

   Allocations Between Transferors and Transferees

     In general,  the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the  Securityholders  in proportion to the principal amount of
Partnership Securities owned by them as of the close of the last day of such Due
Period. As a result, a holder purchasing Partnership Securities may be allocated
tax items (which will affect its tax  liability and tax basis)  attributable  to
periods before the actual transaction.

     The use of such a Due Period  convention  may not be  permitted by existing
regulations.  If a Due Period  convention  is not  allowed  (or only  applies to
transfers of less than all of the partner's interest),  taxable income or losses
of the Partnership  Trust Fund might be reallocated  among the


                                      155


Securityholders.  The Depositor  will be  authorized  to revise the  Partnership
Trust Fund's method of allocation between transferors and transferees to conform
to a method permitted by future regulations.

   Section 731 Distributions


     In the  case of any  distribution  to a  Securityholder,  no  gain  will be
recognized to that Securityholder to the extent thatas long as the amount of any
money  distributed  with  respect to such  Security  exceedsdoes  not exceed the
adjusted basis of such Securityholder's  interest in the Security. To the extent
that the amount of money  distributed  exceeds  such  Securityholder's  adjusted
basis, gain will be currently  recognized.  In the case of any distribution to a
Securityholder,  no loss  will  be  recognized  except  upon a  distribution  in
liquidation of a  Securityholder's  interest.  Any gain or loss  recognized by a
Securityholder will be capital gain or loss.


   Section 754 Election


     In the event that a  Securityholder  sells its Partnership  Securities at a
profit (loss), the purchasing Securityholder will have a higher (lower) basis in
the Partnership Securities than the selling Securityholder had. The tax basis of
the Partnership Trust Fund's assets would not be adjusted to reflect that higher
(or lower)  basis  unless the  Partnership  Trust Fund were to file an  election
under Section 754 of the Code. In order to avoid the administrative complexities
that  would be  involved  in keeping  accurate  accounting  records,  as well as
potentially onerous information  reporting  requirements,  the Partnership Trust
Fund will not make such an  election.  As a result,  a  Securityholder  might be
allocated a greater or lesser amount of Partnership Trust Fund income than would
be appropriate based on theirits own purchase price for Partnership Securities.


   Administrative Matters

     The Trustee is required to keep or have kept complete and accurate books of
the  Partnership  Trust  Fund.  Such  books  will be  maintained  for  financial
reporting  and tax  purposes  on an  accrual  basis and the  fiscal  year of the
Partnership  Trust  Fund will be the  calendar  year.  The  Trustee  will file a
partnership  information  return  (IRS Form 1065) with the IRS for each  taxable
year of the  Partnership  Trust  Fund  and  will  report  each  Securityholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the  IRS on  Schedule  K-1.  The  Trustee  will  provide  the  Schedule  K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information  statement  described  below and such  nominees  will be required to
forward such information to the beneficial owners of the Partnership Securities.
Generally,   holders  must  file  tax  returns  that  are  consistent  with  the
information  return  filed  by the  Partnership  Trust  Fund  or be  subject  to
penalties unless the holder notifies the IRS of all such inconsistencies.

     Under  Section  6031  of  the  Code,  any  person  that  holds  Partnership
Securities  as a nominee  at any time  during a  calendar  year is  required  to
furnish  the  Partnership  Trust  Fund  with  a  statement   containing  certain
information on the nominee, the beneficial owners and the Partnership Securities
so  held.  Such  information   includes  (i)  the  name,  address  and  taxpayer
identification  number of the nominee and (ii) as to each  beneficial  owner (x)
the name,  address and


                                      156


identification number of such person, (y) whether such person is a United States
person,  a  tax-exempt  entity  or  a  foreign   government,   an  international
organization,  or any wholly-owned  agency or  instrumentality  of either of the
foregoing, and (z) certain information on Partnership Securities that were held,
bought or sold on behalf  of such  person  throughout  the  year.  In  addition,
brokers and financial  institutions that hold Partnership  Securities  through a
nominee are  required  to furnish  directly  to the  Trustee  information  as to
themselves and their  ownership of  Partnership  Securities.  A clearing  agency
registered  under Section 17A of the Exchange Act is not required to furnish any
such  information  statement  to the  Partnership  Trust Fund.  The  information
referred to above for any calendar  year must be  furnished  to the  Partnership
Trust  Fund on or  before  the  following  January  31.  Nominees,  brokers  and
financial  institutions that fail to provide the Partnership Trust Fund with the
information described above may be subject to penalties.

     The Depositor will be designated as the tax matters  partner in the Pooling
and Servicing  Agreement and, as such, will be responsible for  representing the
Securityholders   in  any  dispute   with  the  IRS.   The  Code   provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership  items does not expire until three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the  Partnership  Trust Fund by the  appropriate  taxing
authorities could result in an adjustment of the returns of the Securityholders,
and,  under  certain  circumstances,  a  Securityholder  may be  precluded  from
separately  litigating  a proposed  adjustment  to the items of the  Partnership
Trust Fund.  An adjustment  could also result in an audit of a  Securityholder's
returns  and  adjustments  of items not  related to the income and losses of the
Partnership Trust Fund.

   Tax Consequences to Foreign Securityholders

     It is not clear whether the  Partnership  Trust Fund would be considered to
be engaged in a trade or business in the United  States for  purposes of federal
withholding  taxes with respect to Non-U.S.  Persons,  because there is no clear
authority  dealing  with that issue under facts  substantially  similar to those
described  herein.  Although it is not expected that the Partnership  Trust Fund
would be engaged in a trade or business in the United States for such  purposes,
if so specified in the applicable prospectus  supplement,  the Partnership Trust
Fund may  withhold as if it were so engaged in order to protect the  Partnership
Trust Fund from  possible  adverse  consequences  of a failure to withhold.  The
Partnership Trust Fund may withhold on the portion of its taxable income that is
allocable to Securityholders  who are Non-U.S.  Persons pursuant to Section 1446
of the Code,  as if such income were  effectively  connected to a U.S.  trade or
business,  at  the  maximum  tax  rate  for  corporations  or  individuals,   as
applicable.  Amounts withheld will be deemed distributed to the Non-U.S.  Person
Securityholders.  Subsequent adoption of Treasury regulations or the issuance of
other  administrative  pronouncements  may require the Partnership Trust Fund to
change its withholding procedures. In determining a holder's withholding status,
the  Partnership  Trust  Fund may rely on IRS Form  W-8BEN,  IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.

     To the extent specified in the applicable prospectus supplement,


                                      157


     o    each  Non-U.S.  Person  holder  might  be  required  to  file  a  U.S.
          individual or corporate income tax return (including, in the case of a
          corporation,  the branch profits tax) on its share of the  Partnership
          Trust Fund's income;

     o    each  Non-U.S.  Person  holder must  obtain a taxpayer  identification
          number from the IRS and submit that  number to the  Partnership  Trust
          Fund on Form W-8BEN in order to assure  appropriate  crediting  of the
          taxes withheld; and

     o    a Non-U.S.  Person holder generally would be entitled to file with the
          IRS a  claim  for  refund  with  respect  to  taxes  withheld  by  the
          Partnership  Trust Fund,  taking the  position  that no taxes were due
          because the Partnership  Trust Fund was not engaged in a U.S. trade or
          business.

Notwithstanding  the  foregoing,  interest  payments  made  (or  accrued)  to  a
Securityholder who is a Non-U.S. Person may be considered guaranteed payments to
the extent such  payments  are  determined  without  regard to the income of the
Partnership Trust Fund. If these interest payments are properly characterized as
guaranteed  payments,  then  the  interest  may  not  be  considered  "portfolio
interest." As a result,  Securityholders who are Non-U.S. Persons may be subject
to United States federal income tax and withholding tax at a rate of 30 percent,
unless reduced or eliminated  pursuant to an applicable  treaty. In such case, a
Non-U.S. Person holder would only be entitled to claim a refund for that portion
of the taxes in excess of the taxes that should be withheld  with respect to the
guaranteed payments.

   Backup Withholding


     Distributions made on the Partnership Securities and proceeds from the sale
of the Partnership  Securities will be subject to a "backup"  withholding tax of
3028%  (decreasingincreasing  to 28% by 200631% after 2010) if, in general,  the
                  ==========                ==============
Securityholder fails to comply with certain  identification  procedures,  unless
the holder is an exempt recipient under applicable provisions of the Code.


     THE  FEDERAL  TAX  DISCUSSIONS  SET FORTH  ABOVE ARE  INCLUDED  FOR GENERAL
INFORMATION  ONLY AND MAY NOT BE APPLICABLE  DEPENDING  UPON A  SECURITYHOLDER'S
PARTICULAR  TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD  CONSULT  THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND  DISPOSITION  OF REMIC  SECURITIES,  GRANTOR TRUST  SECURITIES,  PARTNERSHIP
SECURITIES  AND DEBT  SECURITIES,  INCLUDING THE TAX  CONSEQUENCES  UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.

Recent Tax Law Changes

     Under the Economic Growth and Tax Relief  Reconciliation Act of 2001, among
other changes:

     o    the maximum tax rate on ordinary  income and short-term  capital gains
          will be reduced to 35% over the period 2001 to 2006,


                                      158


     o    the limitation on itemized  deductions of individuals  imposed by Code
          Section 68 will be phased out starting in 2006 and will be  eliminated
          after 2009, and

     o    the rate of backup  withholding  tax under Code  Section  3406 will be
          reduced from 30.5% to 28% over the period 2001 to 2006.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal  income tax  consequences  described in "Federal
Income Tax  Consequences,"  potential  investors  should  consider the state and
local tax  consequences of the  acquisition,  ownership,  and disposition of the
Securities  offered hereunder.  State tax law may differ  substantially from the
corresponding  federal  tax law,  and the  discussion  above does not purport to
describe  any  aspect  of the  tax  laws of any  state  or  other  jurisdiction.
Therefore,  prospective  investors  should  consult  their own tax advisors with
respect to the various tax consequences of investments in the Securities offered
hereunder.

                              ERISA CONSIDERATIONS

     ERISA and the Code impose certain  requirements  on employee  benefit plans
and on certain other retirement  plans and  arrangements,  including  individual
retirement accounts and annuities,  Keogh plans and collective  investment funds
and  separate  accounts  in which  such  plans,  accounts  or  arrangements  are
invested,  that are  subject  to Title I of ERISA and  Section  4975 of the Code
("Plans")  and on  persons  who are  fiduciaries  with  respect to such Plans in
connection with the investment of Plan assets.  Certain  employee benefit plans,
such as  governmental  plans (as  defined in ERISA  Section  3(32)),  and, if no
election  has been made  under  Section  410(d) of the  Code,  church  plans (as
defined  in  Section  3(33) of ERISA)  are not  subject  to ERISA  requirements.
Accordingly,  assets of such plans may be invested in Securities  without regard
to the ERISA considerations  described below, subject to the provisions of other
applicable  federal,  state and local law. Any such plan which is qualified  and
exempt from taxation under Sections 401(a) and 501(a) of the Code,  however,  is
subject to the  prohibited  transaction  rules set forth in  Section  503 of the
Code.


     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing the Plan.  In addition,  ERISA and Section 4975 of the Code prohibit a
broad range of transactions  involving assets of a Plan and persons ("Parties in
Interest")  who  have  certain  specified  relationships  to the  Plan  unless a
statutory or administrative exemption is available.  Certain Parties in Interest
that  participate  in a prohibited  transaction  may be subject to an excise tax
imposed   pursuant  to  Section  4975  of  the  Code,   unless  a  statutory  or
administrative  exemption is available.  These prohibited transactions generally
are set forth in Sections 406 and 407 of ERISA and Section 4975 of the Code.


     A Plan's investment in Securities may cause the Mortgage Loans,  Contracts,
Unsecured Home  Improvement  Loans and other assets  included in a related Trust
Fund to be deemed Plan assets.  Section  2510.3-101  of the  regulations  of the
United States  Department of Labor ("DOL") provides that when a Plan acquires an
equity  interest  in an  entity,  the Plan's  assets  include  both such  equity
interest  and an  undivided  interest  in each of the  underlying  assets of the
entity,


                                      159


unless  certain  exceptions  not  applicable  here  apply,  or unless the equity
participation in the entity by "benefit plan investors" (i.e., Plans and certain
employee  benefit  plans not  subject  to ERISA) is not  "significant",  both as
defined therein.  For this purpose, in general,  equity participation by benefit
plan investors will be  "significant" on any date if 25% or more of the value of
any Class of equity  interests in the entity is held by benefit plan  investors.
To the extent the Securities are treated as equity interests for purposes of DOL
regulations  section  2510.3-101,  equity  participation in a Trust Fund will be
significant on any date if immediately after the most recent  acquisition of any
Security,  25% or more of any  Class  of  Securities  is  held by  benefit  plan
investors.


     Any person  who has  discretionary  authority  or  control  respecting  the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan. If the Mortgage Loans,  Contracts,  Unsecured Home  Improvement  Loans and
other assets  included in a Trust Fund  constitute  Plan assets,  then any party
exercising  management or discretionary  control regarding those assets, such as
the Servicer or Master Servicer, may be deemed to be a Plan "fiduciary" and thus
subject to the fiduciary  responsibility  provisions and prohibited  transaction
provisions  of ERISA and Section 4975 of the Code with respect to the  investing
Plan. In addition, if the Mortgage Loans, Contracts,  Unsecured Home Improvement
Loans and other assets  included in a Trust Fund  constitute  Plan  assets,  the
purchase of  Securities  by a Plan,  as well as the operation of the Trust Fund,
may constitute or involve a prohibited transaction under ERISA and the Code.

     On April 3, 1996,  theThe DOL has  granted  to  Wachovia  SecuritiesCapital
Markets  (formerly First Union Securities,  Inc.), an individual  administrative
exemption,  Prohibited  Transaction  Exemption 96-22;  Exemption Application No.
D-10165("PTE")  96-22,  61 Fed.  Reg.  14828 (April 3, 1996),  as most  recently
amended and restated by PTE 2002-41,  67 Fed. Reg.  54487 (August 22, 2002) (the
"Exemption"),  which  generally  exempts from the  application of the prohibited
transaction provisions of Sections 406(a) and 407 of ERISA, and the excise taxes
imposed on such prohibited  transactions  pursuant to Section 4975(a) and (b) of
the Code,  certain  transactions,  among  others,  relating to the servicing and
operation of mortgage  pools and the  purchase,  sale and holding of  Securities
underwritten by an Underwriter (as  hereinafter  defined),  that (a) represent a
beneficial  ownership  interest  in the assets of a Trust Fund and  entitle  the
holder the  pass-through  payments of principal,  interest and/or other payments
made with  respect to the assets of the Trust Fund or (b) are  denominated  as a
debt  instrument  and  represent an interest in a REMIC,  provided  that certain
conditions  set forth in the  Exemption  are  satisfied.  For  purposes  of this
Section  "ERISA   Considerations,"   Section,   the  term  "Underwriter"   shall
includeincludes (a) Wachovia Corporation, (b) any person directly or indirectly,
through one or more intermediaries,  controlling,  controlled by or under common
control with Wachovia  Corporation,  including Wachovia Securities,  Inc.Capital
Markets, LLC, and (c) any member of the underwriting  syndicate or selling group
of  which a person  described  in (a) or (b) is a  manager  or  co-manager  with
respect to a Class of Securities.


     The Exemption  sets forth five general  conditions  which must be satisfied
for a transaction  involving the purchase,  sale and holding of Securities to be
eligible for exemptive relief thereunder.

     1.   The  acquisition  of Securities by a Plan must be on terms that are at
          least as  favorable  to the Plan as they  would be in an  arm's-length
          transaction with an unrelated party.


                                      160


     2.   The Securities at the time of acquisition by the Plan must be rated in
          one of the four  highest  generic  rating  categories  by  Standard  &
          Poor's, a division of the McGraw-Hill Companies, Inc. ("S&P"), Moody's
          Investors Service, Inc. ("Moody's") or Fitch Ratings ("Fitch").


     3.   The Trustee  cannot be an affiliate  of any member of the  "Restricted
          Group"  whichother than an Underwriter.  The Restricted Group consists
          of the UnderwriterUnderwriters, the Depositor, the Trustee, the Master
          Servicer,  any  Servicer,  any insurer and any obligor with respect to
          Assets  constituting  more  than  5%  of  the  aggregate   unamortized
          principal  balance of the Assets in the  related  Trust Fund as of the
          date of initial issuance of the Securities.


     4.   The sum of all  payments  made to and  retained by the  Underwriter(s)
          must represent not more than reasonable  compensation for underwriting
          the  Securities;  the sum of all payments  made to and retained by the
          Depositor  pursuant  to the  assignment  of the Assets to the  related
          Trust Fund must  represent not more than the fair market value of such
          obligations;  and the sum of all payments  made to and retained by the
          Servicer must represent not more than reasonable compensation for such
          person's services under the applicable  Agreement and reimbursement of
          such person's reasonable expenses in connection therewith.

     5.   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 "Securities Act").

In addition, the Trust Fund must meet the following requirements:

     o    the assets of the Trust Fund must consist solely of assets of the type
          that have been included in other investment pools;

     o    securities  evidencing  interests in such other  investment pools must
          have been rated in one of the four highest  generic rating  categories
          by S&P,  Moody's  or Fitch for at least one year  prior to the  Plan's
          acquisition of the securities; and

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

     A fiduciary of a Plan contemplating purchasing a Security must make its own
determination that the general conditions set forth above will be satisfied with
respect to such Security. In addition, any Securities  representing a beneficial
ownership  interest in Unsecured Home Improvement Loans or Revolving Credit Line
Loans will not satisfy the general conditions of the Exemption.


     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption  from the  restrictions  imposed  byprohibited  transaction
provisions  of  Sections  406(a) and 407 of ERISA (as well as the  excise  taxes
imposed  by  Sections  4975(a)  and (b) of the  Code by  reason  ofand  Sections
4975(c)(1)(A) through (D) of the Code) in connection with the direct or indirect
sale,  exchange,  transfer,  holding or the direct or  indirect  acquisition  or
disposition  in the


                                      161


secondary market of Securities by Plans.  However, no exemption is provided from
the  restrictions of Sections  406(a)(1)(E),  406(a)(2) and 407 of ERISA for the
acquisition  or  holding of a Security  on behalf of an  "Excluded  Plan" by any
person who has discretionary authority or renders investment advice with respect
to the assets of such Excluded Plan. For purposes of the Securities, an Excluded
Plan is a Plan sponsored by any member of the Restricted Group.

     If certain  specific  conditions of the Exemption are also  satisfied,  the
Exemption may provide an exemption from the  restrictions  imposed  byprohibited
                                                                      ==========
transaction  provisions of Sections  406(b)(1) and (b)(2) of ERISA and the taxes
=======================
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(E) of the Code, for transactions in connection with (1) the direct or
indirect  sale,  exchange or transfer of Securities  in the initial  issuance of
Securities  between the Depositor or an  Underwriter  and a Plan when the person
who has discretionary authority or renders investment advice with respect to the
investment of Plan assets in the Securities is (a) an obligor with respect to 5%
or less of the fair  market  value of the Assets or (b) an  affiliate  of such a
person,  (2) the direct or indirect  acquisition or disposition in the secondary
market of Securities by a Plan and (3) the holding of Securities by a Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the  restrictions  imposed  byprohibited
                                                                      ==========
transaction  provisions  of Sections  406(a),  406(b) and 407 of ERISA,  and the
===========================
taxes  imposed  by  Sections  4975(a)  and (b) of the Code by reason of  Section
4975(c)  of  the  Code  for  transactions  in  connection  with  the  servicing,
management  and  operation  of the Trust Fund.  The  Depositor  expects that the
specific conditions of the Exemption required for this purpose will be satisfied
with respect to the Securities so that the Exemption  would provide an exemption
from the  restrictions  imposed by Sections  406(a) and (b) of ERISA (as well as
the excise  taxes  imposed by Sections  4975(a) and (b) of the Code by reason of
Section 4975(c) of the Code) for  transactions in connection with the servicing,
management and operation of the Assets,  provided that the general conditions of
the Exemption are satisfied.

     The Exemption also may provide an exemption from the  restrictions  imposed
byprohibited  transaction provisions of Sections 406(a) and 407(a) of ERISA, and
  ==================================
the taxes  imposed by Section  4975(a) and (b) of the Code by reason of Sections
4975(c)(1)(A)  through (D) of the Code if such  restrictions  are deemed to, for
                                                                             ===
transactions that would otherwise applybe  prohibited merely because a person is
=======================                ==============
deemed to be a "partyParty in  interestInterest"  (within the meaning of Section
                     =====             ========
3(14) of ERISA) or a  "disqualified  person"  (within  the  meaning  of  Section
4975(e)(2) of the Code) with respect to an investing Plan by virtue of providing
services to the Plan (or by virtue of having certain specified  relationships to
such a person) solely as a result of the Plan's ownership of Securities.

     The Exemption was amended by Prohibited  Transaction  Exemption  97-34,  62
Fed. Reg. 39021 (July 21, 1997),  which,  among other  changes,also  permits the
inclusion of a pre-funding accountPre-Funding Account in a trust fundTrust Fund,
                                  ===================                ==========
provided that the following conditions are met:

     o    the pre-funding  accountPre-Funding  Account may not exceed 25% of the
                                  ====================
          total amount of certificatesSecurities being offered;
                                      ==========


                                      162


     o    additional  obligations  purchased  generally must meet the same terms
          and conditions as those of the original obligations used to create the
          trust fund; Trust Fund;
                      ==========

     o    the transfer of additional  obligations to the trustTrust  Fund during
                                                              =====
          the  pre-funding  periodPre-Funding  Period  must  not  result  in the
                                  ===================
          certificatesSecurities  receiving a lower rating at the termination of
                      ==========
          the  pre-funding  periodPre-Funding  Period  than the rating  that was
                                  ===================
          obtained   at   the   time   of   the   initial    issuance   of   the
          certificatesSecurities;
                      ==========

     o    the weighted  average  interest rate for all of the obligations in the
          trustTrust Fund at the end of the pre-funding periodPre-Funding Period
               ==========                                     ==================
          must not be more than 100 basis points less than the weighted  average
          interest  rate  for the  obligations  which  were  transferred  to the
          trustTrust Fund on the closing date;
               ==========

     o    the characteristics of the additional obligations must be monitored to
          confirm  that  they are  substantially  similar  to those  which  were
          acquired as of the closing date either by a credit support provider or
          insurance  provider  independent  of  the  sponsorDepositor  or  by an
                                                            =========
          independent  accountant retained by the sponsorDepositor that confirms
                                                         =========
          such conformance in writing;

     o    the  pre-funding  periodPre-Funding  Period must be  described  in the
                                  ==================
          prospectus  or private  placement  memorandum  provided  to  investing
          plansPlans; and
               =====

     o    the trustee of the  trustTrust  Fund must be a  substantial  financial
                                   ===========
          institution  or trust  company  experienced  in trust  activities  and
          familiar  with  its  duties,  responsibilities  and  liabilities  as a
          fiduciary under ERISA.

     Further,  the  pre-funding   periodPre-Funding  Period  must  be  a  period
                                        ===================
beginning  on the closing date and ending no later than the earliest to occur of
(x) the date the amount on deposit in the pre-funding accountPre-Funding Account
                                                             ===================
is less than the minimum  dollar  amount  specified in the pooling and servicing
agreementapplicable  Agreement; (y) the date on which an event of default occurs
         =====================
under the pooling and servicing  agreementapplicable  Agreement; or (z) the date
                                          =====================
which is the later of three  months or 90 days  after the  closing  date.  It is
expected that the Pre-Funding Account will meet all of these requirements.

     To the extent  the  Securities  are not  treated  as equity  interests  for
purposes of DOL  regulations  section  2510.3-101,  a Plan's  investment in such
Securities  ("Non-Equity  Securities")  would not cause the assets included in a
related  Trust  Fund to be deemed  Plan  assets.  However,  the  Depositor,  the
Servicer, the Trustee or Underwriter may be the sponsor of or investment advisor
with  respect to one or more Plans.  Because  such  parties may receive  certain
benefits in connection with the sale of Non-Equity  Securities,  the purchase of
Non-Equity  Securities  using Plan assets over which any such  partiesparty  has
                                                                      =====
investment authority might be deemed to beconstitute or result in a violation of
                                          =======================
the prohibited transaction rules of ERISA and Section 4975 of the Code for which
                                              ============
no exemption may be available.  Accordingly,  Non-Equity  Securities  may not be
purchased  using the assets of any Plan if any of the  Depositor,  the Servicer,
the Trustee or UnderwriterUnderwriters  has investment authority with respect to
                          ============
such assets.


                                      163


     In addition,  certain  affiliates of the  Depositor  might be considered or
might become  Parties in Interest  with respect to a Plan.  Also,  any holder of
Securities,  because  of its  activities  or the  activities  of its  respective
affiliates,  may be deemed to be a Party in  Interest  (within  the  meaning  of
                                                        ========================
Section 3(14) of ERISA) with respect to certain Plans, including but not limited
=======================
to Plans sponsored by such holder. In either case, the acquisition or holding of
Non-Equity Securities by or on behalf of such a Plan could be considered to give
rise to an indirect prohibited  transaction within the meaning ofunder ERISA and
                                                                 =====
Section  4975 of the Code,  unless it is  subject  to one or more  statutory  or
=============
administrative   exemptions  such  as  Prohibited  Transaction  Class  Exemption
("PTCE") 84-14, which exempts certain transactions  effected on behalf of a Plan
by a "qualified  professional  asset manager",  PTCE 90-1, which exempts certain
transactions  involving insurance company pooled separate accounts,  PTCE 91-38,
which exempts certain transactions  involving bank collective  investment funds,
PTCE 95-60,  which exempts  certain  transactions  involving  insurance  company
general accounts,  or PTCE 96-23, which exempts certain transactions effected on
behalf  of a Plan by  certain  "in-house"  asset  managers.  It should be noted,
however,  that  even  if  the  conditions  specified  in one or  more  of  these
exemptions  are met, the scope of relief  provided by these  exemptions  may not
necessarily cover all acts that might be construed as prohibited transactions.

     Any Plan fiduciary  which  proposes to cause a Plan to purchase  Securities
should consult with its counsel with respect to the potential  applicability  of
ERISA and the Code to such investment,  the availability of the exemptive relief
provided  in  the  Exemption  and  the  potential  applicability  of  any  other
prohibited transaction exemption in connection therewith. In particular,  a Plan
fiduciary which proposes to cause a Plan to purchase  Securities  representing a
beneficial  ownership  interest  in a pool of  single-family  residential  first
mortgage loans, a Plan fiduciary should consider the applicability of PTCE 83-1,
which provides exemptive relief for certain transactions involving mortgage pool
investment  trusts.  The  prospectus  supplement  with  respect  to a Series  of
Securities may contain additional  information  regarding the application of the
Exemption,  PTCE 83-1 or any other  exemption,  with  respect to the  Securities
offered thereby.  In addition,  any Plan fiduciary that proposes to cause a Plan
to purchase Strip Securities should consider the federal income tax consequences
of such investment. Fiduciaries of plans not subject to ERISA or Section 4975 of
                                                                 ============
the Code,  such as government  plans,  should  consider the  application  of any
applicable  federal,  state or local law materially similar to the provisions of
ERISA or Section 4975 of the Code, as well as the need for and the  availability
         ============
of exemptive relief under such applicable law.


     Any Plan fiduciary  considering whether to purchase a Security on behalf of
a Plan  should  consult  with its counsel  regarding  the  applicability  of the
fiduciary  responsibility and prohibited transaction provisions of ERISA and the
Code to such investment.

     The sale of Securities to a Plan is in no respect a  representation  by the
Depositor or the  Underwriter  that this  investment  meets all  relevant  legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.


                                      164


                                LEGAL INVESTMENT

         As will be specified in the applicable prospectus  supplement,  certain
Classes of the  Securities  may constitute  "mortgage  related  securities " for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  so long as (i)  they  are  rated  in one of the two  highest  rating
categories  by at  least  one  Rating  Agency  and  (ii)  are  part of a  Series
representing  interests in a Trust Fund consisting of Mortgage Loans  originated
by certain types of originators specified in SMMEA and secured by first liens on
real estate.  As "mortgage  related  securities,"  such Classes will  constitute
legal investments for persons, trusts, corporations, partnerships, associations,
business trusts and business  entities  (including but not limited to depository
institutions,  insurance  companies and pension  funds)  created  pursuant to or
existing  under the laws of the  United  States or of any state  (including  the
District of Columbia and Puerto Rico) whose  authorized  investments are subject
to state regulation,  to the same extent that, under applicable law, obligations
issued by or guaranteed as to principal and interest by the United States or any
agency  or  instrumentality   thereof  constitute  legal  investments  for  such
entities.  Pursuant  to SMMEA,  a number of states  enacted  legislation,  on or
before the  October 3, 1991  cut-off  for such  enactments,  limiting to varying
extents the ability of certain entities (in particular,  insurance companies) to
invest in "mortgage related securities," in most cases by requiring the affected
investors to rely solely upon  existing  state law, and not SMMEA.  Accordingly,
the investors  affected by such  legislation will be authorized to invest in the
Offered Securities only to the extent provided in such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal savings banks may invest in, sell or otherwise deal in
mortgage  related  securities  without  limitation as to the percentage of their
assets represented thereby, federal credit unions may invest in such securities,
and  national  banks may  purchase  mortgage  related  securities  for their own
account  without regard to the  limitations  generally  applicable to investment
securities  set forth in 12 U. S. C.  ss.24  (Seventh),  subject in each case to
such regulations as the applicable federal  regulatory  authority may prescribe.
In this  connection,  the Office of the  Comptroller of the Currency (the "OCC")
has amended 12 C. F. R. Part 1 to authorize  national banks to purchase and sell
for their own  account,  without  limitation  as to a  percentage  of the bank's
capital and surplus (but subject to compliance with certain general standards in
12 C. F. R. ss.1.5  concerning  "safety and  soundness"  and retention of credit
information),  certain "Type IV securities," defined in 12 C. F. R. ss.1.2(m) to
include  certain  "residential  mortgage-related  securities."  As  so  defined,
"residential  mortgage-related  security"  means,  in relevant  part,  "mortgage
related  security"  within  the  meaning of SMMEA.  The  National  Credit  Union
Administration ("NCUA") has adopted rules, codified at 12 C.F.R. Part 703, which
permit federal credit unions to invest in "mortgage  related  securities"  under
certain limited circumstances,  other than stripped mortgage related securities,
residual  interests  in mortgage  related  securities  and  commercial  mortgage
related  securities,  unless the credit union has obtained written approval from
the NCUA to participate in the "investment pilot program" described in 12 C.F.R.
ss.703.140.  The OTS has issued  Thrift  Bulletin  13a  (December  1,  1998),  "
Management  of  Interest  Rate  Risk,  Investment  Securities,   and  Derivative
Activities,"  which thrift  institutions  subject to the jurisdiction of the OTS
should consider before investing in any of the Offered Securities.


                                      165


         All  depository  institutions  considering an investment in the Offered
Securities  should  review  the  "Supervisory  Policy  Statement  on  Investment
Securities and End-User Derivatives Activities "(the "1998 Policy Statement") of
the Federal Financial Institutions Examination Council ("FFIEC"), which has been
adopted by the Board of Governors  of the Federal  Reserve  System,  the Federal
Deposit Insurance Corporation,  the OCC and the OTS, effective May 26, 1998, and
by the NCUA,  effective  October 1, 1998.  The 1998 Policy  Statement sets forth
general  guidelines which depository  institutions must follow in managing risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes.

         Institutions  whose investment  activities are subject to regulation by
federal or state  authorities  should review  rules,  policies,  and  guidelines
adopted from time to time by those  authorities  before  purchasing any Class of
the Offered Securities, as certain Classes may be deemed unsuitable investments,
or may otherwise be restricted,  under those rules,  policies, or guidelines (in
certain instances irrespective of SMMEA).

         The foregoing does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,  orders,  guidelines,  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may   restrict   or   prohibit   investment   in   securities   which   are  not
"interest-bearing"  or "income-paying," and, with regard to any Class of Offered
Securities issued in book-entry form,  provisions which may restrict or prohibit
investments in securities which are issued in book-entry form.

         Except as to the status of certain  Classes  of Offered  Securities  as
"mortgage  related  securities,"  no  representations  are made as to the proper
characterization  of the  Offered  Securities  for  legal  investment  purposes,
financial  institution  regulatory  purposes,  or other  purposes,  or as to the
ability of  particular  investors  to  purchase  any  Offered  Securities  under
applicable legal investment restrictions. The uncertainties described above (and
any unfavorable future  determinations  concerning legal investment or financial
institution regulatory  characteristics of the Offered Securities) may adversely
affect the liquidity of the Offered Securities.

         Accordingly,  all investors whose investment  activities are subject to
legal investment laws and regulations, regulatory capital requirements or review
by  regulatory   authorities   should  consult  with  their  legal  advisors  in
determining  whether  and to what  extent the  Offered  Securities  of any Class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions  and,  if  applicable,  whether  SMMEA has been  overridden  in any
jurisdiction relevant to such investor.

                            METHODS OF DISTRIBUTION


     The Securities offered hereby and by the applicable  prospectus  supplement
to this prospectus will be offered in Series. The distribution of the Securities
may be  effected  from  time  to time  in one or  more  transactions,  including
negotiated  transactions,  at a fixed public offering price or at varying prices
to be determined at the time of sale or at the time of commitment  therefor.  If
so  specified  in the related  prospectus  supplement,  the  Securities  will be
distributed  in a  firm


                                      166


commitment underwriting, subject to the terms and conditions of the underwriting
agreement,   by  Wachovia   Securities,   Inc.Capital  Markets,  LLC  ("Wachovia
                                              ======================
SecuritiesCapital  Markets") acting as underwriter with other  underwriters,  if
any, named therein.  In such event,  the prospectus  supplement may also specify
that the underwriters  will not be obligated to pay for any Securities agreed to
be purchased by  purchasers  pursuant to purchase  agreements  acceptable to the
Depositor.  In  connection  with the sale of the  Securities,  underwriters  may
receive  compensation from the Depositor or from purchasers of the Securities in
the form of discounts,  concessions or  commissions.  The prospectus  supplement
will describe any such compensation paid by the Depositor.

     Alternatively,  the  prospectus  supplement may specify that the Securities
will be distributed by Wachovia  SecuritiesCapital Markets acting as agent or in
                                           ===============
some cases as  principal  with  respect to  Securities  which it has  previously
purchased or agreed to purchase. If Wachovia  SecuritiesCapital  Markets acts as
                                                        ================
agent in the sale of Securities, Wachovia SecuritiesCapital Markets will receive
                                                    ===============
a selling  commission  with respect to each Series of  Securities,  depending on
market conditions,  expressed as a percentage of the aggregate principal balance
of the related  Mortgage Loans as of the Cut-off Date. The exact  percentage for
each  Series  of  Securities  will  be  disclosed  in  the  related   prospectus
supplement.  To the extent that  Wachovia  SecuritiesCapital  Markets  elects to
                                                     ================
purchase Securities as principal, Wachovia SecuritiesCapital Markets may realize
                                                     ===============
losses or profits based upon the  difference  between its purchase price and the
sales price. The prospectus  supplement with respect to any Series offered other
than through underwriters will contain information  regarding the nature of such
offering  and any  agreements  to be entered  into  between  the  Depositor  and
purchasers of Securities of such Series.

     [Wachovia  SecuritiesCapital Markets is an affiliate of the Depositor. This
                          ===============
prospectus  may be used by  Wachovia  SecuritiesCapital  Markets,  to the extent
                                                ================
required,  in connection  with market  making  transactions  in the  Securities.
Wachovia  SecuritiesCapital  Markets  may  act as  principal  or  agent  in such
                    ================
transactions.]

     The Depositor will  indemnify  Wachovia  SecuritiesCapital  Markets and any
                                                        ================
underwriters against certain civil liabilities,  including liabilities under the
Securities  Act,  or will  contribute  to  payments  Wachovia  SecuritiesCapital
                                                                         =======
Markets and any underwriters may be required to make in respect thereof.
=======

     In the ordinary course of business,  Wachovia SecuritiesCapital Markets and
                                                             ===============
the  Depositor  may engage in various  securities  and  financing  transactions,
including repurchase  agreements to provide interim financing of the Depositor's
mortgage  loans  pending the sale of such mortgage  loans or interests  therein,
including the Securities.


     The Depositor  anticipates  that the  Securities  will be sold primarily to
institutional  investors.  Purchasers of  Securities,  including  dealers,  may,
depending  on the facts and  circumstances  of such  purchases,  be deemed to be
"underwriters"  within the  meaning of the  Securities  Act in  connection  with
reoffers and sales by them of  Securities.  Securityholders  should consult with
their legal advisors in this regard prior to any such reoffer or sale.

     As to each Series of  Securities,  only those  Classes  rated in one of the
four highest rating categories by any Rating Agency will be offered hereby.  Any
unrated Class may be initially


                                      167


retained by the  Depositor,  and may be sold by the Depositor at any time to one
or more institutional investors.

                                 LEGAL MATTERS


     Certain legal  matters,  including the federal income tax  consequences  to
Securityholders  of an investment in the Securities of a Series,  will be passed
upon for the Depositor by Cadwalader,  Wickersham & Taft LLP, New York, New York
                                                         =======================
or Orrick, Herrington & Sutcliffe LLP, New York, New York.
=====================================


                             FINANCIAL INFORMATION

     A new Trust Fund will be formed with  respect to each Series of  Securities
and no Trust Fund will engage in any business  activities  or have any assets or
obligations  prior  to  the  issuance  of  the  related  Series  of  Securities.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this prospectus or in the related prospectus supplement.

                                    RATINGS


     It is a condition to the issuance of any Class of Offered  Securities  that
they shall have been rated not lower than investment  grade,  that is, in one of
the four  highest  rating  categories,  by at least  one  nationally  recognized
statistical rating agencyorganization ("Rating Agency").


     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by  Securityholders  of all  distributions  on the  underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such  certificates,  the nature of the underlying assets and the
credit  quality  of the  guarantor,  if any.  Ratings on  mortgage  pass-through
certificates  and other asset backed  securities do not represent any assessment
of the  likelihood  of  principal  prepayments  by borrowers or of the degree by
which such  prepayments  might differ from those  originally  anticipated.  As a
result,  securityholders  might suffer a lower than anticipated  yield,  and, in
addition,  holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.

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

WHERE YOU CAN FIND MORE INFORMATION

     The Depositor filed a registration statement (the "Registration Statement")
relating  to the  Securities  with  the  SEC.  This  prospectus  is  part of the
Registration  Statement,  but the  Registration  Statement  includes  additional
information.


     Copies  of the  Registration  Statement  may be  obtained  from the  Public
Reference  Section  of the SEC,  Washington,  D.C.  20549  upon  payment  of the
prescribed  charges,  or may be examined free of charge at the SEC's offices,and
                                                                             ===
any  other  materials  filed  with the SEC may be read and  copied  at the SEC's
================================================================================
Public Reference Room at 450 Fifth Street N.W., Washington, D.C. 20549
========================

                                      168


or at the regional  offices of the SEC located at 233  Broadway,  New York,  New
York 10279 and Suite 1400,  Citicorp Center,  500 West Madison Street,  Chicago,
Illinois  60661-2511.20549.  Information  concerning  the operation of the SEC's
                             ===================================================
Public Reference Room may be obtained by calling the SEC at (800) SEC-0330.  The
==========================================================================
SEC also maintains a site on the World Wide Web at "http://www.sec.gov" at which
you can view and download copies of reports,  proxy and  information  statements
and  other  information  filed   electronically   through  the  Electronic  Data
Gathering,  Analysis and Retrieval ("EDGAR") system. The Depositor has filed the
Registration  Statement,  including all  exhibits,  through the EDGAR system and
therefore such materials should be available by logging onto the SEC's Web site.
The SEC maintains  computer  terminals  providing  access to the EDGAR system at
each of the offices referred to above.  Copies of any documents  incorporated to
this  prospectus  by  reference  will be  provided  at no  cost to each  person,
                                                    ===========
including any beneficial  owner,  to whom a prospectus is delivered upon written
or oral request directed to Wachovia Asset Securitization Issuance, Inc.LLC, One
                                                          ========      ===
Wachovia  Center,  301 South College  Street,  Charlotte,  North Carolina 28288,
telephone number (704) 374-2702. 383-4634.
                                 ========


               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE


     The SEC allows the Depositor to "incorporate  by reference"  information it
files  with the SEC,  which  means that the  Depositor  can  disclose  important
information  to you  by  referring  you  to  those  documents.  The  information
incorporated  by  reference  is  considered  to  be  part  of  this  prospectus.
Information  that the  Depositor  files  later  with the SEC will  automatically
update the information in this prospectus.  In all cases, you should rely on the
later  information  rather than on any  different  information  included in this
prospectus or the accompanying prospectus supplement. The Depositor incorporates
by reference any future  annual,  monthly and special SEC reports filed by or on
behalf of the Trust until the  termination of the offering of the related Series
of Securities  offered hereby (including market making  transactions by Wachovia
SecuritiesCapital  Markets, to the extent required,  with respect to such Series
          ================
of  Securities,  unless  such  transactions  are  exempt  from the  registration
provisions of the Securities Act).

     As a recipient of this  prospectus,  you may request a copy of any document
the  Depositor  incorporates  by  reference,  except  exhibits to the  documents
(unless the exhibits are specifically  incorporated by reference) at no cost, by
writing or calling the  Treasurer  at Wachovia  Asset  Securitization  Issuance,
                                                                       ========
Inc.LLC,  One  Wachovia  Center,  301 South  College  Street,  Charlotte,  North
    ===
Carolina 28288, telephone number (704) 374-2702.383-4634.
                                                ========




                                      169


                        INDEX OF SIGNIFICANT DEFINITIONS


Terms                                            Page
- -----                                            ----
1998 Policy Statement.............................164

Accrual Period.....................................31
Accrual Securities.................................39
Accrued Security Interest..........................42
Additional Collateral Assets.......................22
Adjustable Rate Assets.............................21
Agreement..........................................59
ARM Contracts......................................28
ARM Loans..........................................24
ARM Unsecured Home Improvement Loans...............27
Asset Conservation Act............................101
Asset Group........................................39
Asset Seller.......................................21
Assets.............................................21
Available Distribution Amount......................40
Balloon Payment Assets.............................22
Bankruptcy Code....................................96
Bi-weekly Assets...................................22
Book-Entry Securities..............................40
Buy Down Assets....................................22
Buydown Funds.....................................116
Buydown Mortgage Loans.............................35
Buydown Period.....................................35
Capitalized Interest Account.......................29
Cash Flow Agreement................................30
Cede...............................................55
CERCLA............................................100
Certificates.......................................39
Class..............................................39
Cleanup Costs.....................................100
Clearstream........................................56
Clearstream Participants...........................56
Closing Date........................................7
Code..............................................112
Collection Account.................................64
Component..........................................44
Contract Borrower..................................90
Contract Lender....................................90
Contract Rate......................................29
Contracts..........................................21
Convertible Assets.................................22
Cooperative....................................57, 89
Cooperative Loans..................................89
Cooperatives.......................................23
Covered Trust......................................84
CPR................................................34
Credit Support.....................................30
Cut-off Date.......................................24
Cut-off Date........................................7
Debt Securities...................................112
Definitive Securities..........................40, 53



                                      170


Deposit Trust Agreement............................59
Depositor.......................................7, 38
Depositories.......................................57
Determination Date.................................40
Disqualified Organization.........................131
Distribution Date...............................7, 31
DOL...............................................157
Due Period.........................................40
EDGAR.............................................166
electing large partnership........................132
Euroclear..........................................56
Euroclear Operator.................................57
Euroclear Participants.............................56
Excess Servicing..................................144
Exchange Act.......................................55
Excluded Plan.....................................160
Exemption.........................................158
FASIT Securities..................................113
FDIC...............................................64
FFIEC.............................................164
First Lien Mortgage Loans..........................23
Fitch.............................................159
Garn-St. Germain Act..............................102
GEM Assets.........................................22
GPM Assets.........................................22
Grantor Trust Fund................................112
Grantor Trust Securities..........................112
Home Equity Loans..................................23
Home Improvement Contracts.........................23
HOPA..............................................105
Increasing Payment Asset...........................22
Indenture..........................................59
Issuer..........................................7, 59
=====================================================
Indenture Servicing Agreement......................59
Indenture Trustee...............................7, 60
Indirect Participants..............................55
Insurance Proceeds.................................41
Interest Reduction Assets..........................22
Interest-Only Assets...............................22
IRS................................................70
Issuer..............................................7
Land Sale Contracts................................23
Legal Investment...................................11
Level Payment Assets...............................21
Liquidation Proceeds...............................41
Loan-to-Value Ratio................................24
Lock-out Date......................................26
Lock-out Period....................................26
Manufactured Home..................................28
Mark to Market Regulations........................135
Master Servicer.................................7, 60
MERS...............................................61
Moody's...........................................159
Mortgage Loans.....................................21
Mortgage Notes.....................................24
Mortgage Rate......................................25


                                      171


Mortgaged Properties...............................23
Mortgages..........................................24
Multifamily Mortgage Loan..........................23
Multifamily Property...............................23
National Housing Act...............................25
NCUA..............................................163
new partnership...................................153
New Regulations...................................138
Non-Equity Securities.............................161
Non-Pro Rata Security.............................118
Nonrecoverable Advance.............................50
Non-U.S. Person...................................138
Notes..............................................39
OCC...............................................163
Offered Securities.................................39
OID Regulations...................................113
old partnership...................................153
Originator.........................................24
OTS...............................................102
PAC................................................45
PAC I..............................................45
PAC II.............................................45
PAC Notes..........................................45
Participants.......................................55
Parties in Interest...............................157
Partnership Securities............................112
Partnership Trust Fund............................112
Pass-Through Entity...............................132
Pass-Through Rate..................................41
PCBs..............................................100
Permitted Investments..............................64
Plans.............................................157
PMI...............................................105
Pooling and Servicing Agreement....................59
Pre-Funded Amount..................................29
Pre-Funding Account................................29
Pre-Funding Period.................................29
Prepayment Assumption.............................119
Prepayment Premium.................................26
PTCE..............................................161
Purchase Price.....................................61
Rating Agency.....................................166
RCRA..............................................101
Record Date........................................40
Refinance Loans....................................24
Registration Statement............................166
Regular Securities................................113
Regular Securityholder............................117
Related Proceeds...................................50
Relief Act........................................105
REMIC Pool........................................112
REMIC Provisions..................................112
REMIC Regulations.................................113
REMIC Securities..................................112
REO Property.......................................51
Residual Holders..................................126


                                      172


Residual Securities...............................113
Restricted Group..................................159
Retained Interest..................................73
Revolving Credit Line Loans........................26
S&P...............................................159
SBJPA of 1996.....................................116
Scheduled Certificates.............................45
Scheduled Notes....................................45
SEC................................................25
Secured-creditor exemption........................100
Securities.........................................39
Securities Act....................................159
Security...........................................59
Security Balance...................................33
Security Owners....................................55
Securityholder.....................................31
Senior Certificates................................39
Senior Notes.......................................39
Senior Securities..................................39
Series.............................................39
Servicer............................................7
Servicers..........................................60
Servicing Standard.................................68
Single Family Mortgage Loan........................23
Single Family Property.............................23
SMMEA.............................................163
SPA................................................34
Special Servicer...................................76
Standard Securities...............................141
Startup Day.......................................113
Statistical Calculation Date........................7
Step-up Rate Assets................................22
Strip Securities...................................39
Stripped Securities...............................145
Stripped Securityholder...........................147
Subordinate Certificates...........................39
Subordinate Notes..................................39
Subordinate Securities.............................39
Subsequent Assets..................................29
Superliens........................................100
Support Certificates...............................43
Support Notes......................................43
TAC................................................47
TAC Notes..........................................47
Taxable Mortgage Pools............................113
Terms and Conditions...............................57
Texas Home Equity Laws............................105
Thrift Institutions...............................130
Tiered REMICs.....................................117
TILA Amendment.....................................98
Title V...........................................103
Title VIII........................................104
Trust..............................................39
Trust Fund.........................................39
Trustee............................................60
U.S. Person.......................................134

                                      173


UCC................................................55
Underlying Servicing Agreement.....................59
Underwriter.......................................158
Unsecured Home Improvement Loans...................21
UST...............................................101
Value..............................................24
Voting Rights......................................77
Wachovia SecuritiesCapital Markets................165
                   ===============
Warranting Party...................................62
Withholding Regulations...........................140
=====================================================




                                      174




                 SUBJECT TO COMPLETION, DATED NOVEMBER [   ], 2003



PROSPECTUS SUPPLEMENT
(to accompanying prospectus dated        , 200 )

                                 $ (Approximate)

                                   Trust 200 -
                                     Issuer

                        Asset-Backed Notes, Series 200 -


                 WACHOVIA ASSET SECURITIZATION ISSUANCE, INC.LLC
                                               ========      ====

                                    Depositor

                                                      [               ]
                               Seller and Servicer


         200 - will issue the  following  asset-backed  notes backed solely by a
pledge of the assets of the trust:

Class                           Initial Note Balance        Note Interest Rate
- -------------------------       --------------------        -------------------
A.........................      $                           %

The Notes--

The trust  will  issue one class of notes  offered  for sale by this  prospectus
supplement.

Interest  and  principal  on the notes is scheduled to be paid monthly on the th
day of the  month  or,  if  such  day is not a  business  day,  the  immediately
following business day. The first scheduled payment date is .

Credit enhancement--

The assets of the trust may exceed the  principal  balance of the notes and,  if
so,  will  result in  overcollateralization  which will be  available  to absorb
losses.

The notes will be  unconditionally  and irrevocably  guaranteed as to the timely
payment of scheduled  interest and the ultimate payment of principal pursuant to
the terms of a financial guaranty insurance policy to be issued by

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved of these securities or determined if this
prospectus   supplement  or  the   prospectus  is  truthful  or  complete.   Any
representation to the contrary is a criminal offense.

The  underwriters  will  purchase  and offer the notes to  investors  at varying
prices to be  determined  at the time of sale.  The  Depositor  expects that the
notes will be available for delivery to investors in book-entry form through The
Depository Trust Company, Clearstream Banking or the Euroclear System on , 200 .
Total proceeds to the Depositor for the notes, before deducting expenses payable
by the Depositor,  will be approximately % of the initial  principal  balance of
the notes.

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

Consider  carefully the "Risk Factors"  beginning on page S- of this  prospectus
supplement and page 10 of the prospectus

The  notes  are  not  insured  or  guaranteed  by  an  governmental   agency  or
instrumentality.

The notes represent interest in the trust only and will not be obligations of or
represent interests in any other agency. This prospectus  supplement may be used
to offer and sell the notes only if accompanied by the prospectus.

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

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

The  information  in  this  prospectus  supplement  is not  complete  and may be
changed.  The Depositor  may not sell these  securities  until the  registration
statement filed with the Securities and Exchange  Commission is effective.  This
prospectus  supplement  is not an  offer  to sell  these  securities  and is not
soliciting an offer to buy these securities in any state where the offer or sale
is                                not                                 permitted.
- --------------------------------------------------------------------------------



Wachovia SecuritiesCapital Markets                           [Other Underwriter]
                   ===============






                                      , 200







                                TABLE OF CONTENTS



                                                                                                         

SUMMARY OF PROSPECTUS SUPPLEMENT...............................................................................S-56
                                                                                                                  =

RISK FACTORS.................................................................................................S-1011
                                                                                                                 ==
     Risks of the Mortgage Loans.............................................................................S-1011
                                                                                                                 ==
     Prepayment of the Mortgage Loans May Adversely Affect the Yield to Maturity of the Notes................S-1213
                                                                                                                 ==
     Insurance Policy Does Not Cover Certain Risks...........................................................S-1314
                                                                                                                 ==
     Credit Enhancement May Be Inadequate for the Notes......................................................S-1314
                                                                                                                 ==
     Payments of Excess Cash May Affect the Yield to Maturity on the Notes...................................S-1314
                                                                                                                 ==
     Notes are Non-Recourse Obligations......................................................................S-1314
                                                                                                                 ==
     The lack of a secondary market may limit your ability to sell your notes................................S-1415
                                                                                                                 ==
     Violations of federal and state laws may cause losses on your notes.....................................S-1415
                                                                                                                 ==
     Book-Entry Registration.................................................................................S-1516
                                                                                                                 ==
     Recent Developments May Increase Risk of Loss on the Mortgage Loans.....................................S-1516
                                                                                                                 ==

FORWARD LOOKING STATEMENTS...................................................................................S-1617
                                                                                                                 ==

DESCRIPTION OF THE NOTES.....................................................................................S-1718
                                                                                                                 ==
     General.................................................................................................S-1718
                                                                                                                 ==
     Book-Entry Registration and Definitive Notes............................................................S-1819
                                                                                                                 ==
     Assignment of Mortgage Loans............................................................................S-2324
                                                                                                                 ==
     Payments on the Notes...................................................................................S-2526
                                                                                                                 ==
     Note Account............................................................................................S-2931
                                                                                                                 ==
     Overcollateralization Feature...........................................................................S-3133
                                                                                                                 ==
     Reports to Noteholders..................................................................................S-3435
                                                                                                                 ==
     Redemption of the Notes.................................................................................S-3537
                                                                                                                 ==
     Payments to the Holder(s) of the Residual Interest......................................................S-3637
                                                                                                                 ==
     The Indenture Trustee...................................................................................S-3637
                                                                                                                 ==
     Voting..................................................................................................S-3638
                                                                                                                 ==
     Note Events of Default..................................................................................S-3738
                                                                                                                 ==
     The PMI Policy..........................................................................................S-3739
                                                                                                                 ==

DESCRIPTION OF THE MORTGAGE POOL.............................................................................S-3940
                                                                                                                 ==
     General.................................................................................................S-3940
                                                                                                                 ==
     The Mortgage Pool Statistics............................................................................S-3941
                                                                                                                 ==

THE ISSUER...................................................................................................S-5051
                                                                                                                 ==

THE SELLER...................................................................................................S-5051
                                                                                                                 ==

THE SERVICER.................................................................................................S-5051
                                                                                                                 ==
     General.................................................................................................S-5051
                                                                                                                 ==
     Delinquency and Loss Experience of the Servicer.........................................................S-5051
                                                                                                                 ==

UNDERWRITING STANDARDS.......................................................................................S-5354
                                                                                                                 ==

PREPAYMENT AND YIELD CONSIDERATIONS..........................................................................S-5455
                                                                                                                 ==
     General.................................................................................................S-5455
                                                                                                                 ==
     Weighted Average Life...................................................................................S-5758
                                                                                                                 ==

THE SERVICING AGREEMENT......................................................................................S-6364
                                                                                                                 ==
     General.................................................................................................S-6364
                                                                                                                 ==

                                      S-3


     Payments on Mortgage Loans and Establishment of Collection Account......................................S-6364
                                                                                                                 ==
     Investment of Collection Account........................................................................S-6465
                                                                                                                 ==
     Monthly Advances........................................................................................S-6465
                                                                                                                 ==
     Compensating Interest Payments..........................................................................S-6566
                                                                                                                 ==
     Realization upon Defaulted Mortgage Loans...............................................................S-6667
                                                                                                                 ==
     Evidence as to Compliance...............................................................................S-6667
                                                                                                                 ==
     Resignation of Servicer; Certain Matters Regarding Servicer's Servicing Obligations.....................S-6768
                                                                                                                 ==
     Servicer Events of Default..............................................................................S-6869
                                                                                                                 ==
     Rights Upon Servicer Events of Default..................................................................S-6869
                                                                                                                 ==
     Amendments..............................................................................................S-6970
                                                                                                                 ==
     Servicing and Other Compensation; Payment of Expenses...................................................S-7071
                                                                                                                 ==

THE NOTE INSURANCE...........................................................................................S-7172
                                                                                                                 ==
     The Insurance Policy....................................................................................S-7172
                                                                                                                 ==
     The Note Insurer........................................................................................S-7475
                                                                                                                 ==

ERISA CONSIDERATIONS.........................................................................................S-7677
                                                                                                                 ==

USE OF PROCEEDS..............................................................................................S-7779
                                                                                                                 ==

LEGAL INVESTMENT.............................................................................................S-7779
                                                                                                                 ==

METHOD OF DISTRIBUTION.......................................................................................S-7879
                                                                                                                 ==

EXPERTS......................................................................................................S-7880
                                                                                                                 ==

MATERIAL FEDERAL INCOME TAX CONSEQUENCES.....................................................................S-7980
                                                                                                                 ==

STATE TAX CONSIDERATIONS.....................................................................................S-8283
                                                                                                                 ==

LEGAL MATTERS................................................................................................S-8283
                                                                                                                 ==

RATING OF THE NOTES..........................................................................................S-8283
                                                                                                                 ==

INDEX OF PRINCIPAL TERMS.....................................................................................S-8485
                                                                                                                 ==


ANNEX I
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENT PROCEDURES.................................................1




                                      S-4




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

         The  Depositor  describes  the  notes in two  separate  documents  that
progressively provide more detail: o the accompanying prospectus, which provides
general  information,  some of which  may not  apply to your  notes,  and o this
prospectus supplement, which describes the specific terms of your notes.

         If the  description  of the terms of your  notes  varies  between  this
prospectus  supplement and the accompanying  prospectus,  you should rely on the
information in this prospectus supplement.

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

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

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

                                      S-5








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

                        SUMMARY OF PROSPECTUS SUPPLEMENT

         Because this is a summary, it does not contain all the information that
may be important to you. You should read the entire accompanying  prospectus and
this prospectus supplement carefully before you decide to purchase a note.


PARTIES


The Issuer


           Trust  200 - is a  Delaware  business  trust,  formed  pursuant  to a
deposit trust agreement among Wachovia Asset Securitization  Issuance,  Inc.LLC,
and

                .

Title of Series

           Asset-Backed Notes, Series 200 - .

The Depositor


Wachovia       Asset Securitization  Issuance,  Inc.LLC will convey the mortgage
               loans to the trust after acquiring them from . The depositor is a
               North  Carolina   corporation   and  a   wholly-owned,   indirect
               subsidiary of Wachovia
Corporation.  and was converted to a limited  liability  company in the State of
North Carolina on October 30, 2003. The Depositor was formerly  Wachovia Asset
Securitization,  Inc., a North Carolina corporation formed on February 27, 1996.
The depositor is an affiliate of Wachovia Securities,  Inc.Capital Markets, LLC,
an underwriter.


Mortgage Loan Seller

On the closing date,  the mortgage  loans will be sold to the depositor by . The
mortgage  loans were  originated or acquired  generally in  accordance  with the
underwriting standards described in "Underwriting  Standards" in this prospectus
supplement.

The Servicer

                will act as servicer of the mortgage loans held by the trust.

The Note Insurer

               , a            financial guaranty insurance company, will act as
note insurer.

The Indenture Trustee

               , a national banking association,  will act as indenture trustee.
If is  terminated  as servicer,  will take over the  servicer's  obligations  or
appoint a successor servicer.

The Owner Trustee

               , a           , will act as owner trustee.

DESCRIPTION OF THE NOTES

The Notes

The trust will issue its asset-backed notes, designated as the "
Trust 200 -  Asset-Backed Notes, Series 200 - ,
Class A."  There will be only one class of notes.

The initial  principal  amount of the notes is  indicated  on the front cover of
this prospectus supplement.

The Assets of the Trust

The notes  will be backed  solely by a pledge of the  assets of the  trust.  The
assets  of the  trust  will  consist  primarily  of

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

                                      S-6




- --------------------------------------------------------------------------------
o   a  pool  of  fixed  rate  and  adjustable  rate,  residential  one-  to
    four-family, first and second lien mortgage loans;

o   principal  and  interest  payments  on the  mortgage  loans  (including
    prepayment  premiums);  and

o   the trust's rights under a mortgage loan sale agreement and a servicing
    agreement.

The Stated Maturity of the Notes

The stated  maturity date for the notes, on which the final payment of principal
    must ultimately be made, is , , which is the payment date that occurs in the
    thirteenth month following the month in which the last maturity date of
any mortgage  loan  conveyed to the trust is scheduled to occur.  The  depositor
anticipates,  however,  that actual final payment of principal on the notes will
occur significantly earlier.

Book-Entry Format

The notes  will  initially  be issued  in  book-entry  form  only,  through  the
facilities of The Depository Trust Company.  The notes will be issued in minimum
denominations of $ and multiples of $ in excess thereof.

PAYMENTS ON THE NOTES

Payment Dates

Principal and interest is scheduled to be paid to the  noteholders on the th day
of each month, or, if such day is not a business day, on the following  business
day, commencing on , .

Record Dates

The indenture trustee will make payments to the noteholders of record determined
as of the last  business  day of the  month  preceding  the  month in which  the
payment date occurs.

Due Periods and Collection Periods

Generally,  payments made to noteholders on each payment date will relate to the
collections  of principal and interest on the mortgage  loans in the due period,
with respect to all scheduled  collections  of principal  and  interest,  or the
collection period, with respect to all unscheduled  collections.  The due period
commences on the second day of the calendar month  immediately  before the month
in which  the  related  payment  date  occurs  and ends on the  first day of the
calendar month in which the related payment date occurs.  The collection  period
is the calendar  month before the  calendar  month in which the related  payment
date occurs.

Funds Available for Payment of Interest and Principal

The following  funds will generally be available for the payment of interest and
principal on the notes:

o collections  on the mortgage  loans,  net of fees and
expenses but including all prepayment premiums collected;

o any advances made by
the  servicer in respect of  delinquent  payments of  principal  and interest on
mortgage  loans;

o proceeds from any insurance policy covering a mortgaged property;

o any other  proceeds,  net of expenses,  the servicer  receives  from the sale,
foreclosure, condemnation or other disposition of a mortgaged property;

o interest payments made by the servicer to compensate in part for any shortfall
in interest payments on the notes caused by a mortgagor prepaying all or part of
a mortgage loan;

o any amounts resulting from the repurchase, release, removal or substitution of
a mortgage loan; and

- --------------------------------------------------------------------------------
                                      S-7



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

o in the event the notes are redeemed in the manner  described  herein,  amounts
deposited in connection with such redemption.

Interest

Interest on the notes will accrue at the note interest rate during each interest
period.  The note interest rate will  initially be % per annum and will increase
to % per annum after the first payment date upon which the  aggregate  principal
balance  of the  mortgage  loans  is less  than 10% of the  aggregate  principal
balance of the mortgage loans as of , 200 . Generally,  the interest period will
be the calendar month preceding a payment date. In the case of the payment date,
interest begins to accrue on , 200 .

Interest on the notes will be  calculated on the basis of a year of 360 days and
twelve 30 day months.

Principal

On each payment  date,  the  noteholders  are  scheduled to receive an amount of
principal generally equal to the sum of all scheduled payments of principal made
or advanced on the mortgage loans and all other amounts collected or received or
otherwise recovered in respect of principal on the mortgage loans.

Servicer Advances

The servicer will make advances to pay all reasonable  out-of-pocket costs, such
as the cost of pursuing judicial  proceedings  relating to the mortgages and the
costs of managing and  liquidating  mortgaged  properties.  The servicer is also
required to make advances  with respect to delinquent  payments of principal and
interest on the mortgage loans. The servicer,  however, is only required to make
such advances if it believes that it can recover the advance from later proceeds
or collections on the related mortgage loan. The servicer may recover  servicing
advances  out of other  amounts the  servicer  may collect  with  respect to the
mortgage loans.

Compensating Interest Payments

The servicer  will also make  interest  payments to  compensate  in part for any
shortfall  in  interest  payments  on the notes  which  result  from a mortgagor
prepaying all or part of a mortgage  loan.  The amount of such payments will not
exceed the servicing fee payable for the related  period.  The insurance  policy
does not cover shortfalls in interest arising from prepayments.  The servicer is
not entitled to recover compensating interest payments from the trust.

Application of Excess Cash

Generally,  because the payments of interest and principal on the mortgage loans
exceed  the sum of the  amounts  payable  to the note  insurer,  the  payment of
indenture  trustee  and  servicing  fees and  payments of monthly  interest  and
principal to the noteholders,  in the absence of delinquencies and losses on the
mortgage  loans there will be excess cash each month above that  required to pay
principal  and  interest on the notes.  Excess cash will be used to pay down the
note  balance  in order to reach the  required  level of  overcollateralization.
After  reaching the  required  level of  overcollateralization,  any excess cash
remaining  after  payments  on the notes and  payments  to the note  insurer  in
respect of the notes will be released to the holder of the residual interest and
will not be available for any subsequent payments to the noteholders or the note
insurer.

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

                                      S-8



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

TRUST CERTIFICATES

The  trust  will also  issue a trust  certificate  or  residual  interest  which
represents  the ownership  interest in the mortgage  loans and is subordinate in
priority  of payment to the notes.  , a , will hold the trust  certificate.  The
trust  certificate  is  not  offered  by  this  prospectus  supplement  and  the
accompanying prospectus.

CREDIT ENHANCEMENT

Credit  enhancement  reduces the harm caused to  noteholders  by  shortfalls  in
collections  received  and losses  incurred on the  mortgage  loans.  The credit
enhancement  available to the noteholders  will consist of the insurance  policy
issued by
                , the note insurer, and the overcollateralization provisions of
the trust.

Insurance Policy

                will  issue  its  financial  guaranty  insurance  policy  to the
indenture  trustee  for  the  benefit  of the  noteholders.  The  effect  of the
insurance  policy is to  guaranty  the timely  payment of  interest  on, and the
ultimate payment of the principal amount of, the notes. If the note insurer were
unable to pay under the financial  guaranty insurance policy, the notes could be
subject to losses.

We  refer  you to  "The  Note  Insurance"  in  this  prospectus  supplement  for
additional information.

Overcollateralization

The cash flow  provisions of the trust may result in a limited  acceleration  of
the notes relative to the amortization of the mortgage loans.  This acceleration
feature  creates  overcollateralization  which  equals  the  excess of the total
principal  balance of the trust's assets over the total principal balance of the
notes. The purpose of  overcollateralization  is to ensure that there are excess
funds  available  to pay  interest  and  principal  on the  notes  so  that  the
noteholders will have some protection against payment shortfalls and so that the
note  balances  will be  reduced  to zero no later  than the date the  notes are
scheduled to mature.

As of the closing date, the level of overcollateralization will be zero; on each
payment date, the indenture  trustee will apply excess cash to pay down the note
balance until the required level of overcollateralization is reached.

The required level of overcollateralization  may increase or decrease over time.
Any increase may result in an  accelerated  amortization  of the notes until the
required level is reached.  Any decrease will result in slower  amortization  of
the notes until the required level is reached.

MORTGAGE LOAN POOL

Statistical Information

The  statistical  information on the mortgage loans presented in this prospectus
supplement is based on the pool of mortgage loans as of , .

Mortgage Loan Data

As of , ,  there  were  mortgage  loans  secured  by  mortgages  on  residential
properties, exclusively, and having the following characteristics:

Number of Mortgage
  Loans.......................
Principal Balance:
  Aggregate Principal Balance.
                                  $
  Average Principal Balance...    $
  Range of Principal Balances.    $          to
                                  $
Remaining Term to Maturity:
  Weighted Average Remaining
     Term to Maturity.........        months
  Range of Remaining Term to
     Maturity................. to months Original Combined
  Loan-to-Value Ratio:
  Weighted Average Combined
     Loan-to-Value Ratio......           %
  Range of Combined                      % to
     Loan-to-Value Ratios.....             %
Interest Rate (per annum):
  Weighted Average Interest Rate       %
  Range of Interest Rates.....           % to
                                           %
  Percentage of Fixed Rate Loans         %
  Percentage of Adjustable Rate
     Loans....................           %
  Percentage of Balloon
     Mortgage Loans...........           %

OPTIONAL REDEMPTION

The majority  holders of the trust  certificate and the servicer have the option
to redeem the notes,  in full but not in part,  on or after any payment  date on
which the aggregate principal balance of the mortgage loans has declined to less
than 10% of the aggregate principal balance of the mortgage loans as of , .

MATERIAL FEDERAL INCOME TAX CONSEQUENCES


In the opinion of  Cadwalader,  Wickersham  & Taft LLP and Orrick,  Herrington &
Sutcliffe  LLP, the notes will be  characterized  as debt for federal income tax
purposes  and the  trust  will  not be  characterized  as an  association  (or a
publicly traded  partnership)  taxable as a corporation or as a taxable mortgage
pool. The issuer and the depositor agree and each noteholder,  by the acceptance
of a note, will agree to treat the notes as indebtedness  for federal income tax
purposes.


ERISA CONSIDERATIONS

Subject to the considerations discussed under "ERISA Considerations" herein, the
notes may be acquired and held by employee  benefit  plans and other  retirement
plans and  arrangements  subject to the  provisions  of the Employee  Retirement
Income Security Act of 1974, as amended, or Section 4975 of the Internal Revenue
Code of 1986, as amended.

LEGAL INVESTMENT CONSIDERATIONS

The notes will not constitute  "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984, as amended.

Rating of the Notes




Before the trust can issue the notes, the notes must receive a rating of "    " from                     , and a rating of
"    " from                      in order to be issued.
                                                                                                        

A security  rating is not a  recommendation  to buy, sell or hold securities and
may be subject to revision or  withdrawal  at any time by the  assigning  rating
organization.  A security  rating does not address the  frequency  of  principal
prepayments or the corresponding effect on yield to investors.








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





                                      S-11

DOCSNY1:987889.2987889.3

5542-27 SK8
                                                             RISK FACTORS

         The  following  information,   which  you  should  carefully  consider,
identifies certain  significant sources of risk associated with an investment in
the notes.  You should also carefully  consider the  information set forth under
"Risk Factors" in the prospectus. Any statistical information presented below is
based upon the characteristics of the mortgage loans as of .

                  Risks of the Mortgage Loans

         As a Result  of the  Underwriting  Standards,  the  Mortgage  Loans are
Likely to Experience  Higher Rates of  Delinquency,  Foreclosure  and Bankruptcy
than those  Underwritten in a More Traditional  Manner.  The mortgage loans have
been  originated  using  underwriting  standards  that  are  significantly  less
stringent  than  the  underwriting  standards  applied  by other  mortgage  loan
purchase  programs  such as those  run by  Fannie  Mae or by  Freddie  Mac.  For
example,  the mortgage loans may have been made to mortgagors  having  imperfect
credit  histories,   ranging  from  minor  delinquencies  to  bankruptcies,   or
mortgagors with higher ratios of monthly  mortgage  payments to income or higher
ratios  of  total  monthly  credit  payments  to  income.  As a  result  of  the
underwriting  standards,  the mortgage  loans are likely to experience  rates of
delinquency,  foreclosure  and  bankruptcy  that  are  higher,  and  that may be
substantially higher, than those experienced by mortgage loans underwritten in a
more traditional manner.

         Delinquent Mortgage Loans May Result in Higher Losses.  Approximately %
of the  mortgage  loans by principal  balance as of were more than 30 days,  but
less than 60 days, past due. In addition, because approximately
     % of the mortgage loans by principal  balance as of have a first  scheduled
monthly  payment due date occurring after , it is not possible for such mortgage
loans to have had a scheduled monthly payment past due as of . Substantially all
of the mortgage loans were  originated or acquired  within the last three months
and are not very  seasoned.  Accordingly,  there can be no  assurance  as to the
likelihood of default by the mortgagors or as to the likelihood of  delinquency.
The mortgage loans with higher  loan-to-value  ratios or combined  loan-to-value
ratios may also present a greater risk of loss.  Approximately % of the mortgage
loans by principal balance as of
                , have combined loan-to-value ratios at origination in excess of
80%.  Approximately % of the mortgage loans by principal  balance as of will not
be insured by a primary mortgage insurance policy.

         No assurance can be given that the values of the  mortgaged  properties
will not  decline  from  those on the  dates the  related  mortgage  loans  were
originated  and any such decline could render the  information  set forth herein
with  respect to the combined  loan-to-value  ratios of such  mortgage  loans an
unreliable  measure of security for the related  debt. If the  residential  real
estate market should  experience an overall decline in property values such that
the  outstanding  principal  balances of the  mortgage  loans become equal to or
greater  than the  values  of such  mortgaged  properties,  the  actual  rate of
delinquencies,  foreclosures  and losses on the related  mortgage loans could be
higher than those now generally  experienced in the mortgage  lending  industry.
Even assuming that the mortgaged  properties  provide adequate  security for the
mortgage loans,  substantial  delays could be encountered in connection with the
foreclosure and liquidation of defaulted mortgage loans and corresponding delays
in the receipt of related proceeds by noteholders could occur. In the event that
any  mortgaged  properties  fail to provide  adequate  security  for the related
mortgage  loans,  any resulting  losses will be covered by funds made  available
through operation of the overcollateralization  feature described herein, or, if
necessary,  by amounts paid under the insurance policy to the extent of interest
due to the  noteholders  on the  related  payment  date  and the  amount  of any
overcollateralization deficit with respect to such payment date.

         Nature of Collateral May Lead to Delays or Shortfalls in  Distributions
to  Noteholders.  Because the  mortgage  loans are  secured in certain  cases by
second liens that are  subordinate to the rights of the mortgagee or beneficiary
under the  related  first  mortgage  or deed of  trust,  the  proceeds  from any
liquidation,  insurance or condemnation proceedings will be available to satisfy
the  outstanding  balance of such a second mortgage loan only to the extent that
the claims of such senior  mortgagee or beneficiary have been satisfied in full,
including any related foreclosure costs. In addition, a junior mortgagee may not
foreclose  on the  property  securing  a second  mortgage  unless it  forecloses
subject to the  senior  mortgage,  in which  case it must  either pay the entire
amount due on the senior  mortgage  to the senior  mortgagee  at or prior to the
foreclosure  sale or undertake  the  obligation  to make  payments on the senior
mortgage  in the event the  mortgagor  is in default  thereunder.  In  servicing
second  mortgages in its portfolio,  it is generally the servicer's  practice to
satisfy the senior mortgage at or prior to the foreclosure sale. The issuer will
have no source of funds to satisfy the senior  mortgage or make  payments due to
the senior mortgagee.

         Even assuming that a mortgaged  property provides adequate security for
the related mortgage loan, substantial delays could be encountered in connection
with the  liquidation  of a  mortgage  loan that is  delinquent,  and  resulting
shortfalls in distributions  to noteholders  could occur.  Liquidation  expenses
(such as legal  fees,  real  estate  taxes,  and  maintenance  and  preservation
expenses) will reduce the proceeds payable to noteholders and thereby reduce the
security  for the  mortgage  loans.  The  combined  loan-to-value  ratio for the
mortgage loans ranged from % to % as of
                , with a weighted average of   % (based on  principal balances).

         Approximately  % of the mortgage  loans by principal  balance as of are
secured by second mortgages or deeds of trust.  Mortgage 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 such proceeds are  insufficient to
satisfy  such  loans  and  prior  liens  in  the  aggregate,   the  issuer  and,
accordingly,  the noteholders,  will bear (i) the risk of delay in distributions
while a deficiency  judgment against the borrower is sought and (ii) the risk of
loss if the deficiency judgment cannot be obtained or is not realized upon.

         Higher  Default  Rates  May  Occur  for  Mortgage  Loans  with  Balloon
Payments.  Approximately % of the mortgage loans by principal  balance as of are
"balloon"  loans  that  provide  for the  payment of the  outstanding  principal
balance of such  mortgage  loan in a single  payment at  maturity.  Such balloon
loans provide for equal monthly payments,  consisting of principal and interest,
generally based on a 30-year amortization  schedule, and a single payment of the
remaining balance of the balloon loan 15 years after  origination.  Amortization
of a balloon  loan based on a  scheduled  period that is longer than the term of
the  loan  results  in  a  remaining  principal  balance  at  maturity  that  is
substantially  larger than the  regular  scheduled  payments.  does not have any
information  regarding the default history or prepayment  history of payments on
balloon  loans.  Because  borrowers  of  balloon  loans  are  required  to  make
substantial single payments upon maturity,  it is possible that the default risk
associated  with  the  balloon  loans  is  greater  than  that  associated  with
fully-amortizing mortgage loans. In addition, the ability of a borrower to repay
a balloon loan at maturity  frequently will depend on such borrower's ability to
refinance the related mortgage loan. The ability of a borrower to refinance such
a mortgage loan will be affected by a variety of factors, including the level of
available  mortgage  rates  at the  time,  the  value of the  related  mortgaged
property, the borrower's equity in the related mortgaged property, the financial
condition of the  borrower  and general  economic  conditions  at the time.  The
inability of a borrower to refinance a balloon loan may result in  delinquencies
or defaults.

         Geographic  Concentration of Mortgaged  Properties May Result in Higher
Losses of Particular Regions Experiencing  Downturns.  Approximately %, and % of
the  mortgage  loans by  principal  balance  as of , are  secured  by  mortgaged
properties  located  in  and  ,  respectively.   In  general,  declines  in  the
residential  real estate markets in such states may adversely  affect the values
of the mortgaged properties securing such mortgage loans such that the aggregate
principal  balance of such mortgage loans will equal or exceed the value of such
mortgaged  properties.  In addition,  adverse economic conditions in such states
(which may or may not affect real property values) may affect the timely payment
by borrowers of scheduled  payments of principal  and interest on such  mortgage
loans and,  accordingly,  the actual rates of  delinquencies,  foreclosures  and
losses on such mortgage loans could be higher than those  currently  experienced
in the mortgage lending industry in general.

Prepayment of the Mortgage  Loans May Adversely  Affect the Yield to Maturity of
the Notes

         The mortgage loans may be prepaid by the related mortgagors in whole or
in  part,  at any  time.  However,  approximately  % of the  mortgage  loans  by
principal  balance as of require the payment of a fee in connection with certain
prepayments,  which may discourage  prepayments.  The rate of prepayments of the
mortgage  loans  cannot be  predicted  and may be affected by a wide  variety of
general  economic,  social,  competitive and other factors,  including state and
federal income tax policies,  interest  rates,  the  availability of alternative
financing and homeowner mobility. Therefore, no assurance can be given as to the
level of prepayments that the mortgage loans will experience.

         The average life of the notes, and, if purchased at other than par, the
yields realized by noteholders will be sensitive to levels of payment, including
prepayments,  on the mortgage loans. In general, the yield on notes purchased at
a premium  from the  outstanding  principal  amount  thereof  will be  adversely
affected by a higher than  anticipated  level of  prepayments  and enhanced by a
lower than  anticipated  level.  Conversely,  the yield on notes  purchased at a
discount from the  outstanding  principal  amount  thereof will be enhanced by a
higher than anticipated  level of prepayments and adversely  affected by a lower
than anticipated level.

Insurance Policy Does Not Cover Certain Risks

         In  general,  the  protection  afforded  by  the  insurance  policy  is
protection for credit risk and not for  prepayment  risk. A claim cannot be made
under the  insurance  policy  in an  attempt  to  guarantee  or insure  that any
particular  rate of prepayment  is  experienced  by the assets in the trust.  In
addition,  the insurance  policy does not cover any shortfall in interest due to
the  timing of  receipt  of  principal  prepayments  or the  application  of the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended.  See "Certain Legal
Aspects of Mortgage  Loans--Soldiers'  and Sailors' Civil Relief Act of 1940" in
the accompanying prospectus.

                  Credit Enhancement May Be Inadequate for the Notes

         The credit enhancement  features are intended to enhance the likelihood
that  holders  of the notes  will  receive  regular  payments  of  interest  and
principal.  However, we cannot assure you that the applicable credit enhancement
will  adequately  cover any  shortfalls in cash available to pay your notes as a
result of delinquencies or defaults on the mortgage loans. If substantial losses
were to occur as a result of defaults  and  delinquent  payments on the mortgage
loans,  and the note  insurer  is unable to pay  under  the  financial  guaranty
insurance policy, you may suffer losses.

Payments of Excess Cash May Affect the Yield to Maturity on the Notes

         Excess cash will be paid to reduce the outstanding principal balance of
the notes on any payment date if the level of overcollateralization  required at
the time in question exceeds the actual level of  overcollateralization  on such
payment date. The rate at which excess cash is paid to  noteholders  will affect
the yield to maturity on a note, if purchased at a premium or a discount. If the
actual rate of such excess cash payments is slower than the rate  anticipated by
an  investor  who  purchases  a note at a  discount,  the  actual  yield to such
investor will be lower than the investor's anticipated yield. If the actual rate
of excess cash payments is faster than the rate  anticipated  by an investor who
purchases a note at a premium,  the actual yield to such  investor will be lower
than such investor's anticipated yield.

         The amount of excess  cash on any  payment  date  depends on the actual
amount of interest collected on the mortgage loans during the related collection
period.  Collections  of interest on the mortgage  loans will be  influenced  by
changes in the  weighted  average of the interest  rates on the  mortgage  loans
resulting from  prepayments  and  liquidations of such mortgage loans as well as
from  adjustments of interest rates on the adjustable rate loans included in the
trust.  The amount of excess cash  payments  paid to reduce the note  balance on
each payment date will be based on the level of  overcollateralization  required
at the  time in  question.  The  required  level  of  overcollateralization  may
increase  or  decrease  over time.  Any  increase  may result in an  accelerated
amortization of the notes until the required level is reached. Any decrease will
result in slower amortization of the notes until the required level is reached.

                  Notes are Non-Recourse Obligations


         The notes  will be  non-recourse  obligations  solely of the issuer and
will not represent an obligation of or interest in Wachovia Asset Securitization
Issuance,  Inc.LLC,  , , or  any  of  their  respective  affiliates,  except  as
described  herein.  The  assets  included  in the trust and  payments  under the
insurance  policy will be the sole  source of  payments on the notes,  and there
will be no recourse to Wachovia Asset Securitization  Issuance,  Inc.LLC, , , or
any of their respective affiliates,  or any other entity, in the event that such
assets  or  payments  are  insufficient  or  otherwise  unavailable  to make all
payments provided for under the notes.


                  The lack of a secondary  market may limit your ability to sell
your notes.

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

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

                  Violations  of federal and state laws may cause losses on your
notes.

         Federal  and  state  laws  regulate  the   underwriting,   origination,
servicing  and  collection  of the loans.  These laws have changed over time and
have become more restrictive or stringent with respect to specific activities of
the servicer and the originators.  Actual or alleged violations of these federal
and state laws may,  among other things:  o limit the ability of the servicer to
collect  principal or interest on the mortgage  loans,  o provide the mortgagors
with a right to  rescind  the  loans,  o entitle  the  mortgagors  to refunds of
amounts previously paid or to set-off those amounts against their mortgage
     loan obligations,
o   result in a litigation proceeding being brought against the trust fund, and
o   subject the trust fund to liability for expenses, penalties and damages
    resulting from the violations.

         As a result,  these  violations or alleged  violations  could result in
shortfalls in the distributions due on your notes. See "Risk Factors--Violations
of Federal Laws May Adversely  Affect  Ability to Collect on Loans" and "Certain
Legal Aspects of Mortgage  Loans--Anti-Deficiency  Legislation,  the  Bankruptcy
Code and Other  Limitations on Lenders" in the prospectus.  The seller will make
representations  and  warranties  with respect to each mortgage loan relating to
compliance  with federal and state laws at the time of  origination.  The seller
will be  required  to  repurchase  or  replace  any  mortgage  loan  that is not
originated  or serviced in  compliance  with all  federal,  state or local laws.
However,  repurchase  or  replacement  of the affected  mortgage  loans will not
necessarily  fully  compensate the trust or  noteholders  for any losses arising
from the related breach. For example, if a mortgagor brings legal action against
the trust fund,  the trustee  will be  entitled  to  indemnification  from trust
property for its defense costs.  The seller will not indemnify the trust fund or
have any other  responsibility  to the trust fund or noteholders  (other than to
repurchase or replace such loan) for any losses and  liabilities  the trust fund
may suffer with respect to mortgage loans as to which the  representation  as to
compliance with laws is breached.  As a result,  shortfalls in the distributions
due on your notes could occur.

                  Book-Entry Registration

         Issuance of the notes in  book-entry  form may reduce the  liquidity of
the notes in the secondary  trading market because investors may be unwilling to
purchase notes for which they cannot obtain physical notes.

         Because  transactions  in the notes can be  effected  only  through the
Depository  Trust  Company,  Cedelbank,  the  Euroclear  system,   participating
organizations,  indirect  participants  and  certain  banks,  the  ability  of a
beneficial owner to pledge a note to persons or entities that do not participate
in the Depository Trust Company,  Cedelbank or Euroclear system, or otherwise to
take  actions in respect of such note,  may be limited due to lack of a physical
note representing such note.

         Beneficial  owners  may  experience  some  delay  in their  receipt  of
payments of interest of and principal on the notes because such payments will be
forwarded  by the  indenture  trustee to the  Depository  Trust  Company and the
Depository  Trust  Company  will  credit such  payments  to the  accounts of its
participants,  which will  thereafter  credit them to the accounts of beneficial
owners either directly or indirectly through indirect participants.

Recent Developments May Increase Risk of Loss on the Mortgage Loans

         On September  11,  2001,  the United  States was  subjected to multiple
terrorist  attacks,  resulting  in the loss of many lives and  massive  property
damage and  destruction in New York City and the Washington,  D.C.  metropolitan
area.  Although  the damaged and  destroyed  properties  consisted  primarily of
commercial and government  buildings,  these tragic events may nevertheless have
an adverse effect on the value of residential  real estate in the United States,
particularly  in the New  York  and  Washington,  D.C.  metropolitan  areas.  In
addition,  it is possible (although the depositor cannot predict the likelihood)
that these events, or any consequential  events involving the United States, may
have a temporary or sustained adverse effect on the U.S. economy  generally,  or
economic  conditions in the New York or Washington,  D.C.  metropolitan areas or
other areas of the United States.

        The  depositor  has not made a  determination  as to whether  any of the
mortgagors  of the  mortgage  loans  may have  been  adversely  affected  by the
terrorist attacks.  However, it is possible that there may be an increase in the
number of  delinquencies  and  foreclosures of the mortgage loans as a result of
these events.

         As a result of the terrorist  attacks,  on September 14, 2001 President
Bush  authorized  the  placement of 50,000  military  reservists  on active duty
status.  To the extent that any such person is a mortgagor  of a mortgage  loan,
the interest rate limitations and other provisions of the Soldiers' and Sailors'
Civil Relief Act of 1940,  as amended,  and similar  state laws,  would apply to
such  mortgage  loan during the period of active duty.  It is possible  that the
number of  reservists  placed  on active  duty  status  in the near  future  may
increase, and may increase substantially. In addition, other borrowers who enter
military  service  after the  origination  of their  mortgage  loans  (including
borrowers who are members of the National  Guard at the time of the  origination
of their mortgage loans and are later called to active duty) would be covered by
the terms of the  Soldiers  and  Sailors'  Relief Act of 1940,  as amended.  See
"Certain  Legal  Aspects of the Mortgage  Loans--Soldiers'  and  Sailors'  Civil
Relief Act of 1940 and Similar Laws" in the prospectus.

             [Additional Risk Factors to be provided as applicable]

                                                      FORWARD LOOKING STATEMENTS

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

                            DESCRIPTION OF THE NOTES

Trust 200 -   (the "Trust" or the "Issuer") will be formed pursuant to a deposit
   trust

agreement,   dated  as  of  (the  "Trust   Agreement"),   among  Wachovia  Asset
Securitization Issuance, Inc.LLC (the "Depositor"),  (the "Owner Trustee"), , as
trust  paying  agent,  and , as  servicer  (in its  capacity  as  servicer,  the
"Servicer" and otherwise,  the "Seller"). The Issuer will issue its Asset-Backed
Notes,  Series 200 - (the "Notes")  pursuant to an  indenture,  dated as of (the
"Indenture"),  between the Issuer and , as the indenture trustee (the "Indenture
Trustee").  The summaries of certain provisions of the Indenture set forth below
and under the caption  "Description  of the  Agreements - Material  Terms of the
Indenture"  in the  prospectus,  while  complete  in material  respects,  do not
purport to be exhaustive. For more details regarding the terms of the Indenture,
prospective  investors in the Notes are advised to review the Indenture,  a copy
of which the Seller will provide (without  exhibits) without charge upon written
request addressed to the Seller at .


                  General


         The Notes will be secured by the Trust Fund  created by the  Indenture.
The Notes represent non-recourse  obligations of the Issuer, and proceeds of the
assets in the Trust Fund and payments  under the  financial  guaranty  insurance
policy (the "Insurance Policy") issued by (the "Note Insurer"),  if any, will be
the only  sources of  payments  on the Notes.  The Notes will not  represent  an
interest in or obligation of Wachovia Asset Securitization Issuance,  Inc.LLC, ,
, the Indenture Trustee, the Owner Trustee, the Depositor, the Underwriters, the
Note Insurer,  any of their respective  affiliates or any other entity, and will
not represent an interest in or recourse obligation of the Issuer.


         The assets of the trust (the "Trust Fund") will consist primarily of:
o        a pool (the  "Mortgage  Pool") of primarily  fixed rate and  adjustable
         rate mortgage loans (the "Mortgage  Loans") secured by first and second
         lien mortgages or deeds of trust, on the related Mortgaged  Properties,
         and including the related promissory notes (the "Mortgage Notes");
o        all  payments in respect of  principal  and  interest  on the  Mortgage
         Loans,  including  prepayment  premiums  (other than any  principal  or
         interest payments due thereon on or prior to (the "Cut-off Date");
o        security interests in the Mortgaged Properties; and
o        the  Issuer's  rights  under  the  Sale  Agreement  and  the  servicing
         agreement among the Issuer, the Servicer and the Indenture Trustee (the
         "Servicing Agreement").

         Payments on the Notes will be made on the th day of each  month,  or if
such day is not a business day, on the following  business day (each, a "Payment
Date"),  commencing  . All payments on the Notes will be made by or on behalf of
the Indenture  Trustee to each holder of a Note (a  "Noteholder"  ) of record on
the business day immediately preceding the related Payment Date or, with respect
to Notes in definitive form, the last day of the month immediately preceding the
month in which such Payment Date occurs (the "Record  Date").  Payments on Notes
issued in book-entry form will be made by or on behalf of the Indenture  Trustee
to DTC.  Payments  on notes  issued  in  definitive  form  ("Definitive  Notes")
generally  will be made  either  (i) by  check  mailed  to the  address  of each
Noteholder as it appears in the register  maintained by the Indenture Trustee or
(ii) by wire  transfer  of  immediately  available  funds  to the  account  of a
Noteholder,  if such Noteholder (a) is the registered holder of Definitive Notes
having an initial  principal  amount of at least $1,000,000 and (b) has provided
the Indenture Trustee with wiring instructions in writing five days prior to the
related Record Date or has provided the Indenture Trustee with such instructions
for any previous Payment Date. A fee may be charged by the Indenture  Trustee to
a  Noteholder  of  Definitive  Notes  for any  payment  made  by wire  transfer.
Notwithstanding  the above,  the final payment in  redemption of any  Definitive
Note will be made only upon  presentation  and surrender of such Definitive Note
at the office or agency designated by the Indenture Trustee for that purpose.

         The Notes will be issued in  denominations of not less than $ principal
amount and  multiples  of $ in excess  thereof,  with the  exception of one Note
which may be issued in a lesser amount.

         The stated  maturity  date (the "Stated  Maturity")  for the notes,  on
which the final payment of principal must  ultimately be made, is , which is the
payment date that occurs in the  thirteenth  month  following the month in which
the last  maturity  date of any mortgage loan conveyed to the trust is scheduled
to occur.  The  Depositor  anticipates,  however,  that actual final  payment of
principal on the notes will occur significantly earlier.

         The Trust will also issue a trust certificate (the "Residual Interest")
which represents the ownership interest in the Mortgage Loans and is subordinate
in  priority  of  payment  to the  Notes.  , a  corporation  will hold the trust
certificate.

                  Book-Entry Registration and Definitive Notes

         The Notes initially will be book-entry notes (the  "Book-Entry  Notes")
clearing  through The Depository Trust Company ("DTC") (in the United States) or
Clearstream  Banking  ("Clearstream") or the Euroclear System  ("Euroclear") (in
Europe).  Persons acquiring  beneficial  ownership interests in the Notes ("Note
Owners") will hold such Notes through DTC in the United  States,  or Clearstream
or  Euroclear  in  Europe if they are  participants  of such  systems  (the "DTC
Participants"),  or indirectly through  organizations  which are participants in
such systems (the "Indirect Participants").  The Book-Entry Notes initially will
be issued in one or more notes which equal the  aggregate  Note  Balance of such
Notes and will initially be registered in the name of Cede & Co., the nominee of
DTC.  Clearstream  and Euroclear will hold omnibus  positions on behalf of their
participants  through  customers'   securities  accounts  in  Clearstream's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank will act as depositary for  Clearstream and
The  Chase  Manhattan  Bank  will  act as  depositary  for  Euroclear  (in  such
capacities,   individually  the  "Relevant   Depositary"  and  collectively  the
"European  Depositaries").  Investors may hold such beneficial  interests in the
Book-Entry Notes in minimum denominations of $25,000. Except as described below,
no person  acquiring a  Book-Entry  Note (each,  a  "beneficial  owner") will be
entitled  to  receive a  physical  note  representing  such Note (a  "Definitive
Note"). Unless and until Definitive Notes are issued, it is anticipated that the
only  "Noteholder"  of the Notes will be Cede & Co.,  as  nominee  of DTC.  Note
Owners  will not be  Noteholders  as that  term is used in the  Indenture.  Note
Owners are only  permitted  to  exercise  their  rights  indirectly  through DTC
Participants and DTC.

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

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

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

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

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

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

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

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

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

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

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

         Euroclear was created in 1968 to hold  securities for its  participants
("Euroclear   Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against  payment,   thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Transactions  may be settled in any of 29  currencies,  including  United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described  above.  Euroclear  is  operated  by  Euroclear  Bank  S.A./N.V.  (the
"Euroclear  Operator"),  under contract with Euroclear Clearance Systems S.C., a
Belgian  cooperative   corporation  (the  "Cooperative").   All  operations  are
conducted by the  Euroclear  Operator,  and all Euroclear  securities  clearance
accounts and Euroclear  cash accounts are accounts with the Euroclear  Operator,
not the Cooperative.  The Cooperative establishes policy for Euroclear on behalf
of Euroclear  Participants.  Euroclear  Participants  include  banks  (including
central banks),  securities brokers and dealers and other professional financial
intermediaries.  Indirect  access to Euroclear is also  available to other firms
that  clear  through or  maintain  a  custodial  relationship  with a  Euroclear
Participant, either directly or indirectly.

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

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

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

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

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

         Definitive Notes will be issued to beneficial  owners of the Book-Entry
Notes,  or their  nominees,  rather  than to DTC,  only if: o DTC or the  Issuer
advises  the  Indenture  Trustee  in  writing  that  DTC is no  longer  willing,
qualified or able to
         discharge properly its  responsibilities as nominee and depository with
         respect to the Book-Entry Notes and the Issuer or the Indenture Trustee
         is unable to locate a qualified successor,
o        the Issuer, at its sole option,  with the consent of the Indenture
         Trustee,  elects to terminate a book-entry system
         through DTC or
o        after the occurrence of an Event of Default,  beneficial  owners having
         Percentage Interests  aggregating not less than 51% of the Note Balance
         of the  Book-Entry  Notes advise the Indenture  Trustee and DTC through
         the Financial  Intermediaries  and the DTC Participants in writing that
         the  continuation  of a book-entry  system  through DTC (or a successor
         thereto) is no longer in the best interests of beneficial owners.

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

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

         Neither the Depositor, the Servicer nor the Indenture Trustee will have
any responsibility for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the Book-Entry Notes held by Cede &
Co.,  as nominee for DTC,  or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

                  Assignment of Mortgage Loans

         The  Mortgage  Loans were  originated  by the Seller or acquired by the
Seller, through its network of brokers and correspondents and retail origination
offices.  On or prior to the date the Notes are  issued,  the Seller will convey
each Mortgage Loan to the Depositor  pursuant to a mortgage loan sale  agreement
between the Seller and the Depositor (the "Sale Agreement") and the Depositor in
turn will convey each such Mortgage Loan to the Issuer.

         At the time of issuance of the Notes, the Issuer will pledge all of its
right, title and interest in and to the Mortgage Loans,  including all principal
and  interest due on each such  Mortgage  Loan after the Cut-off  Date,  without
recourse,  to the Indenture  Trustee pursuant to the Indenture as collateral for
the Notes;  provided,  however,  that the Seller will reserve and retain all its
right,  title and interest in and to principal and interest due on such Mortgage
Loan on or prior to the Cut-off  Date  (whether  or not  received on or prior to
such Cut-off Date), and to prepayments received on or prior to the Cut-off Date.
The Indenture Trustee,  concurrently with such assignment, will authenticate and
deliver the Notes at the  direction of the Issuer in exchange  for,  among other
things, the Mortgage Loans.

         The Indenture  will require the Issuer to deliver the Mortgage Loans to
the Indenture  Trustee or to a permitted  custodian  designated by the Indenture
Trustee,  the related  Mortgage Notes endorsed without recourse to the Indenture
Trustee,  the related  mortgages  or deeds of trust with  evidence of  recording
thereon,  the title policies with respect to the related  Mortgaged  Properties,
all intervening mortgage assignments, if applicable, and certain other documents
relating  to the  Mortgage  Loans (the  "Mortgage  Files").  Assignments  of the
mortgages  from the Seller to the Indenture  Trustee will not be recorded in any
state unless  required by either Rating Agency to obtain the initial  ratings on
the Notes.

         The Indenture Trustee or a custodian on behalf of the Indenture Trustee
will review the Mortgage Files  delivered to it and if any document  required to
be included in any  Mortgage  File is found to be missing or to be  defective in
any  material  respect  and such  defect is not cured  within 60 days  following
notification  thereof to the  Servicer,  the  Issuer,  the  Depositor,  the Note
Insurer and the Seller by the  Indenture  Trustee,  the  Indenture  Trustee will
require either that the related  Mortgage Loan be removed from the Mortgage Pool
or that a Mortgage  Loan  conforming  to the  requirements  of the  Indenture (a
"Qualified  Replacement  Mortgage") be substituted for the related Mortgage Loan
in the manner described below.

         In connection with the transfer of the Mortgage Loans to the Depositor,
the Seller will make certain  representations  and warranties as to the accuracy
in all material respects of the information set forth on a schedule  identifying
and  describing  each Mortgage  Loan. In addition,  the Seller will make certain
other  representations and warranties  regarding the Mortgage Loans,  including,
for instance,  that each  Mortgage  Loan,  at its  origination,  complied in all
material  respects  with  applicable  state and  federal  laws,  that each first
mortgage is a valid first priority lien and that each second mortgage is a valid
lien,  that,  as of the Cut-off  Date,  no  Mortgage  Loan will be more than two
payments  past  due,  that  each  Mortgaged  Property  consists  of  a  one-  to
four-family residential property, mixed-use property or unit in a condominium or
planned unit  development,  that the Seller had good title to each Mortgage Loan
prior to such transfer and that the  originator was authorized to originate each
Mortgage Loan.  The rights of the Depositor to enforce  remedies for breaches of
such  representations  and warranties in the Sale  Agreement  against the Seller
will be assigned to the Indenture Trustee pursuant to the Indenture.

         If with  respect  to any  Mortgage  Loan (1) a defect  in any  document
constituting  a part of the related  Mortgage  File remains  uncured  within the
period  specified  above and materially  and adversely  affects the value of any
such  Mortgage  Loan or  materially  and  adversely  affects the interest of the
Indenture  Trustee,  the Noteholders or the Note Insurer therein or (2) a breach
of any  representation  or warranty made by the Seller relating to such Mortgage
Loan occurs and such breach  materially  and adversely  affects the value of any
such  Mortgage Loan or  materially  and  adversely  affects the interests of the
Indenture  Trustee,  the Noteholders or the Note Insurer therein,  the Indenture
Trustee  will  enforce the  remedies  for such  defects or breaches  against the
Seller by  requiring  the Seller to remove the related  Mortgage  Loan (any such
Mortgage Loan, a "Defective  Mortgage Loan") from the Trust Fund by remitting to
the Indenture Trustee an amount equal to the Principal Balance of such Defective
Mortgage Loan together with interest  accruing at the Mortgage Rate (net, if the
Seller  is then the  Servicer,  of the  applicable  Servicing  Fee Rate) on such
Defective  Mortgage  Loan from the date  interest  was last paid by the  related
mortgagor to the end of the Collection Period immediately  preceding the related
Deposit Date, less any payments received during the related Collection Period in
respect of such Defective  Mortgage Loan plus any unreimbursed  Monthly Advances
in respect of principal and Servicing Advances (the "Release Price"). The Seller
will  also have the  option,  but not the  obligation,  to  substitute  for such
Defective  Mortgage Loan a Qualified  Replacement  Mortgage.  Upon delivery of a
Qualified  Replacement  Mortgage  and  deposit  of  certain  amounts in the Note
Account as set forth in the  Indenture,  or deposit of the Release  Price in the
Note Account (as hereinafter  defined) and receipt by the Indenture  Trustee and
the Note Insurer of written notification of any such substitution or removal, as
the case may be, the  Indenture  Trustee shall execute and deliver an instrument
of transfer or assignment  necessary to vest legal and  beneficial  ownership of
such Defective Mortgage Loan (including any property acquired in respect thereof
or proceeds of any  insurance  policy  with  respect  thereto) to the Seller and
release such Defective Mortgage Loan from the Trust Fund.

         The  "Collection  Period"  with  respect to a Payment  Date will be the
period  beginning on the first day of the calendar month  immediately  preceding
the  month in which  such  Payment  Date  occurs  (or,  in the case of the first
Payment Date,  the period  beginning on the Cut-Off Date) and ending on the last
day of such calendar month.  The "Deposit Date" will be the th day of the month,
or if such day is not a business day, the next succeeding business day. The "Due
Period" with respect to any Payment  Date will be the period  commencing  on the
second day of the calendar  month  immediately  preceding the calendar  month in
which such Payment  Date occurs (or,  with  respect to the first  Payment  Date,
commencing on the day  following  the Cut-off Date for each  Mortgage  Loan) and
ending on the first day of the calendar month in which such Payment Date occurs.

         The obligation of the Seller to cure, remove or substitute any Mortgage
Loan  as  described  above  will   constitute  the  sole  remedy   available  to
Noteholders,   the  Depositor,  the  Issuer,  the  Note  Insurer  (with  certain
exceptions) or the Indenture Trustee for a Defective Mortgage Loan.

                  Payments on the Notes

         Payments  on the Notes will be made by the  Indenture  Trustee (in such
capacity,  the "Paying Agent") on each Payment Date, commencing with the Payment
Date in , to Noteholders as of the Record Date in an amount equal to the product
of such Noteholders'  Percentage  Interest and the amount paid in respect of the
Notes.  Payments  on the Notes will be made  solely from  Available  Funds.  The
"Percentage  Interest"  represented  by any Note will be equal to the percentage
obtained by dividing the  aggregate  principal  balance of such Note by the Note
Balance.

         On each  Payment  Date,  the Paying  Agent will be  required to pay the
following amounts with respect to the Notes, in the following order of priority,
out of Available Funds:

                  first, to the PMI Insurer, the amount owing to the PMI Insurer
         for the premium payable in respect of the PMI Mortgage Loans;

                  second,  to the Note  Insurer,  the  amount  owing to the Note
         Insurer for the premium payable in respect of the Notes;

         third, to the Noteholders, the Note Interest with respect to such
          Payment Date;

                  fourth,  to the Noteholders,  the amount of Monthly  Principal
         for the Notes with  respect to such Payment  Date,  in reduction of the
         Note Balance until the Note Balance is reduced to zero;

                  fifth,  to the  Note  Insurer,  the  amount  owing to the Note
         Insurer under the Insurance Agreement for reimbursement for prior draws
         made on the  Insurance  Policy  in  respect  of the Notes and any other
         amounts  owing  to the  Note  Insurer  under  the  Insurance  Agreement
         (including any unpaid premiums in respect of the Notes);

                  sixth,   to   the   Noteholders,   the   Overcollateralization
         Deficiency Amount, if any, on such Payment Date (after giving effect to
         application of Monthly  Principal for such Payment Date),  in reduction
         of the Note Balance until the Note Balance is reduced to zero; and

                  seventh, to the Indenture Trustee, certain costs and expenses,
         including  costs and  expenses  incurred  by the  Indenture  Trustee in
         connection with the appointment of a successor servicer,  to the extent
         such costs and expenses have not previously been reimbursed.

         Any Available Funds remaining after application in the manner specified
above will be released to the holder(s) of the Residual Interest on such Payment
Date,  free  from  the  lien of the  Indenture,  and  such  amounts  will not be
available  to make  payments on the Notes or payments to the Note Insurer on any
subsequent Payment Date.

         In the event that, with respect to a particular Payment Date, Available
Funds on such date are not  sufficient  to pay any portion of Note  Interest for
the Notes, the Indenture Trustee will file a claim on the Insurance Policy in an
amount equal to such deficiency and apply the Insured Payment in respect of such
claim to the  payment of the  deficiency  in Note  Interest.  In  addition,  the
Indenture  Trustee will file a claim on the Insurance  Policy in an amount equal
to any  Overcollateralization  Deficit  on a Payment  Date  (after  taking  into
account payments in respect of Monthly Principal and Excess Cash on such Payment
Date)  and  apply  the   portion  of  the  Insured   Payment   related  to  such
Overcollateralization Deficit to reduce the Note Balance on such Payment Date by
the amount of such  Overcollateralization  Deficit.  Any Insured Payment paid to
make up any  Overcollateralization  Deficit will be paid to the Noteholders,  in
reduction of the Note Balance, until the Note Balance is reduced to zero.

         The Insurance  Policy will not cover any interest  shortfall  resulting
from the timing of principal  prepayments (a "Prepayment Interest Shortfall") or
the application of the Relief Act (a "Relief Act Shortfall").

         In no event will the aggregate payments of principal to Noteholders
 exceed $            (the "Original Note
Balance").

         The Note  Insurer  will be entitled to receive a monthly  premium  (the
"Note Insurer Premium") on each Payment Date payable from Available Funds.

         "Insurance Agreement" means the insurance agreement dated as of
        ,      among the Note Insurer, the
Seller, the Depositor and the Issuer.

         "Note  Interest"  for any  Payment  Date  will be an  amount  equal  to
interest accrued during the related Interest Period at the Note Interest Rate on
the Note Balance as of the preceding  Payment  Date,  after giving effect to the
payment,  if any, in reduction of principal  made on the Notes on such preceding
Payment Date.

         "Interest  Period"  means,  with  respect  to  any  Payment  Date,  the
immediately preceding calendar month.

         All calculations of interest on the Notes will be computed on the basis
of a year of 360 days and of twelve 30 day months.

         The "Note  Interest  Rate" for each Interest  Period on or prior to the
Initial  Redemption  Date  will be a per  annum  rate  equal  to %, and for each
Interest Period thereafter, a per annum rate equal to %.

         The "Note  Balance" will equal,  as of any Payment  Date,  the Original
Note Balance less all amounts paid to the Noteholders on previous  Payment Dates
in reduction of the Note Balance  (exclusive,  for the sole purpose of effecting
the Note Insurer's  subrogation  rights, of payments made by the Note Insurer in
respect of any Overcollateralization  Deficit under the Insurance Policy, except
to the extent reimbursed to the Note Insurer pursuant to the Indenture).

         "Monthly Principal" for any Payment Date will be an amount equal to (A)
the aggregate of:
o        all scheduled  payments of principal  received or advanced with respect
         to the  Mortgage  Loans due during the related Due Period and all other
         amounts  collected,  received  or  otherwise  recovered  in  respect of
         principal on such Mortgage Loans (including  partial and full Principal
         Prepayments, but not including Payments Ahead that are not allocable to
         principal  for the  related  Due  Period)  during or in  respect of the
         related Collection Period,
o        the  aggregate of the amounts  allocable to principal  deposited in the
         Note Account on the related  Deposit Date by the Issuer,  the Seller or
         the Note Insurer in connection with a repurchase,  release,  removal or
         substitution of any such Mortgage Loans pursuant to the Indenture, and
o        in  connection  with the  redemption  of the Notes,  that portion of
          the  redemption  price in respect of principal,
         reduced by

(B) the amount of any Overcollateralization Surplus with respect to such Payment
Date.

         The  "Principal  Balance"  of a  Mortgage  Loan  with  respect  to  any
Determination Date is the actual outstanding principal balance thereof as of the
close of business on the  Determination  Date in the preceding month (or, in the
case of the first Payment Date, as of the Cut-off Date), less:
o        all scheduled  payments of principal  received or advanced with respect
         to the  Mortgage  Loans and due during the  related  Due Period and all
         other amounts collected,  received or otherwise recovered in respect of
         principal on the Mortgage Loans (including Principal  Prepayments,  but
         not  including  Payments  Ahead that are not allocable to principal for
         the related Due Period) during or in respect of the related  Collection
         Period,  Net Liquidation  Proceeds and Insurance  Proceeds allocable to
         principal  recovered  or  collected  in respect of such  Mortgage  Loan
         during the related Collection Period,
o        the portion of the Release Price allocable to principal remitted by the
         Issuer, the Servicer or the Note Insurer to the Indenture Trustee on or
         prior to the next succeeding  Deposit Date in connection with a release
         and removal of such  Mortgage Loan  pursuant to the  Indenture,  to the
         extent  such amount is  actually  remitted on or prior to such  Deposit
         Date, and
o        the amount to be remitted by the Seller to the Indenture Trustee on the
         next  succeeding  Deposit Date in connection  with a substitution  of a
         Qualified  Replacement  Mortgage for such Mortgage Loan pursuant to the
         Indenture,  to the extent such amount is actually  remitted on or prior
         to such Deposit Date.

Mortgage  Loans that have become  Liquidated  Mortgage Loans since the preceding
Determination Date (or, in the case of the first  Determination  Date, since the
Cut-off Date) will be deemed to have a Principal  Balance of zero on the current
Determination Date.

         "Determination Date" means, as to any Payment Date, the last day of the
Due Period relating to such Payment Date.

         "Payments  Ahead"  means any payment of one or more  scheduled  monthly
payments  remitted by a mortgagor  with respect to a Mortgage  Note in excess of
the scheduled  monthly payment due during the related Due Period with respect to
such Mortgage Note, which sums the related mortgagor has instructed the Servicer
to  apply  to  scheduled  monthly  payments  due in one or more  subsequent  Due
Periods.  Payments Ahead will be deemed received in the Due Period in which they
would have become due had they not been paid in advance.

         "Principal Prepayment" means any mortgagor payment or other recovery in
respect of principal on a Mortgage Loan (including Net Liquidation  Proceeds and
Insurance  Proceeds  allocable to principal)  which,  in the case of a mortgagor
payment, is received in advance of its scheduled due date and is not accompanied
by an  amount  as to  interest  representing  scheduled  interest  for any month
subsequent to the month of such payment,  or that is accompanied by instructions
from the related  mortgagor  directing the Servicer to apply such payment to the
Principal Balance of such Mortgage Loan currently.

         "Liquidated  Mortgage Loan" means, as to any Payment Date, any Mortgage
Loan as to which the  Servicer  has  determined  during the  related  Collection
Period,  in  accordance  with  its  customary  servicing  procedures,  that  all
Liquidation  Proceeds  which it expects  to  recover  from or on account of such
Mortgage Loan have been recovered.

         "Available  Funds" with respect to any Payment Date will consist of the
sum of the amounts described in the clauses below,  less (i) the  Administrative
Fee Amount in respect of such Payment Date, (ii) Monthly  Advances and Servicing
Advances previously made that are reimbursable to the Servicer (other than those
included in liquidation  expenses for any  Liquidated  Mortgage Loan and already
reimbursed from the related  Liquidation  Proceeds) in such Collection Period to
the extent permitted by the Servicing  Agreement and (iii) the aggregate amounts
(A)  deposited  into the  Collection  Account  or Note  Account  that may not be
withdrawn  therefrom  pursuant  to a final and  nonappealable  order of a United
States  bankruptcy court of competent  jurisdiction  imposing a stay pursuant to
Section 362 of the United States  Bankruptcy  Code and that would otherwise have
been  included in  Available  Funds on such Payment Date and (B) received by the
Indenture  Trustee  that are  recoverable  and sought to be  recovered  from the
Issuer as a voidable  preference  by a trustee  in  bankruptcy  pursuant  to the
United States Bankruptcy Code in accordance with a final  nonappealable order of
a court of competent jurisdiction: o all scheduled payments of interest received
with respect to the Mortgage Loans due during the related Due Period
         and all other interest payments on or in respect of such Mortgage Loans
         received by or on behalf of the Servicer during the related  Collection
         Period, net of amounts  representing  interest accrued on such Mortgage
         Loans in respect  of any period  prior to the  Cut-off  Date,  plus any
         Compensating  Interest  Payments made by the Servicer in respect of the
         Mortgage  Loans and any net income from related REO Properties for such
         Collection Period;
o        all  scheduled  payments  of  principal  received  with  respect to the
         Mortgage  Loans and due  during  the  related  Due Period and all other
         principal  payments  (including  Principal  Prepayments  and prepayment
         premiums, but excluding amounts described elsewhere in this definition)
         received or deemed to be received during the related  Collection Period
         in respect of such Mortgage Loans;
o        the  aggregate  of any  proceeds  from or in  respect  of any policy of
         insurance  covering a Mortgaged  Property that are received  during the
         related  Collection  Period and  applied by the  Servicer to reduce the
         Principal Balance of the related Mortgage Loan ("Insurance  Proceeds"),
         which proceeds will not include any amounts  applied to the restoration
         or repair of the related Mortgaged  Property or released to the related
         mortgagor in accordance with  applicable law, the Servicer's  customary
         servicing procedures or the terms of the related Mortgage Loan;
o        the aggregate of any other proceeds received by the Servicer during the
         related  Collection  Period in connection  with the  liquidation of any
         Mortgaged  Property securing a Mortgage Loan, whether through trustee's
         sale, foreclosure,  condemnation, taking by eminent domain or otherwise
         (including  any  Insurance  Proceeds to the extent not  duplicative  of
         amounts in the third clause  above)  ("Liquidation  Proceeds"),  net of
         expenses incurred by the Servicer in connection with the liquidation of
         such Mortgage Loan (such net amount, "Net Liquidation Proceeds");
o        the aggregate of the amounts  received in respect of any Mortgage Loans
         that are required or permitted to be repurchased,  released, removed or
         substituted  by the Seller  during  the  related  Collection  Period as
         described in  "--Assignment  of Mortgage  Loans" and  "Servicing of the
         Mortgage Loans" herein,  to the extent such amounts are received by the
         Indenture Trustee on or before the related Deposit Date;
o        the amount of any Monthly Advances made for such Payment Date; and
o        the aggregate of amounts deposited in the Note Account by the Indenture
         Trustee,  the Issuer or the Note  Insurer,  as the case may be,  during
         such  Collection  Period in connection  with redemption of the Notes as
         described under "--Redemption of the Notes" herein.

         The  "Administrative  Fee Amount" for any Payment  Date is equal to the
sum of the Servicing Fee and the Indenture  Trustee Fee relating to such Payment
Date.

                  Note Account

         Pursuant  to the  Indenture,  the  Indenture  Trustee  is  required  to
establish  and maintain an account with respect to the Notes (a "Note  Account")
from which all  payments  with  respect to the Notes will be made.  As described
below,  not later than the Deposit Date, the Servicer will be required  pursuant
to the Servicing Agreement to wire transfer to the Indenture Trustee for deposit
in the Note Account the sum, without  duplication,  of all amounts on deposit in
the Collection  Account that  constitute any portion of Available  Funds for the
related  Payment Date. See  "Description  of the Trust  Funds--Accounts"  in the
prospectus.

         Investment of Note Account. All or a portion of the Note Account may be
invested  and  reinvested  by the  Indenture  Trustee  in one or more  Permitted
Investments bearing interest or sold at a discount. The Indenture Trustee or any
affiliate thereof may be the obligor on any investment in the Note Account which
otherwise qualifies as a Permitted Investment. No investment in the Note Account
may mature later than the Business Day preceding the Payment Date.

         The  Indenture  Trustee will not in any way be held liable by reason of
any  insufficiency in the Note Account  resulting from any loss on any Permitted
Investment  included therein,  except to the extent the Indenture Trustee is the
obligor thereon or manages or advises such Permitted Investment.

         All income or other gain from  investments in the Note Account will not
be available to Noteholders or otherwise  subject to any claims or rights of the
Noteholders  and  will be held  in the  Note  Account  for  the  benefit  of the
Servicer, subject to withdrawal from time to time as permitted by the Indenture.
Any  loss  resulting  from  such  investments  will  be for the  account  of the
Servicer.  The Servicer  will be required to deposit the amount of any such loss
immediately  upon the  realization of such loss to the extent such loss will not
be offset by other income or gain from  investments in the Note Account and then
available for such application.




      

         Permitted Investments.  The Indenture will define "Permitted Investments" generally as follows:
o        direct obligations of, and obligations fully guaranteed by, the United States of America, the Freddie Mac, Fannie
         Mae,  the Federal Home Loan Banks or any agency or  instrumentality  of
         the United States of America,  the  obligations  of which are backed by
         the full faith and credit of the United States of America;
o        (i) demand and time deposits in, certificates of deposit of, banker's acceptances issued by or federal funds sold
         by any depository institution or trust company, including the Indenture Trustee or its agent acting in their
         respective commercial capacities, incorporated under the laws of the United States of America or any state thereof
         and subject to supervision and examination by federal and/or state authorities, so long as, at the time of such
         investment or contractual commitment providing for such investment, such depository institution or trust company
         or its ultimate parent has a short-term unsecured debt rating in one of the two highest available rating
         categories of            and the highest available rating category of            and provided that each such
         investment has an original maturity of no more than 365 days, and (ii) any other demand or time deposit or deposit
         which is fully insured by the Federal Deposit Insurance Corporation;
o        repurchase obligations with a term not to exceed 30 days with respect to any security described in the first
         clause above and entered into with a depository institution or trust company (acting as a principal) rated "  " or
         higher by            and rated "  " or higher by           ; provided, however, that collateral transferred
         pursuant to such repurchase obligation must be of the type described in the first clause above and must (i) be
         valued daily at current market price plus accrued interest, (ii) pursuant to such valuation, be equal, at all
         times, to      % of the cash transferred by the Indenture Trustee in exchange for such collateral and (iii) be
         delivered to the Indenture Trustee or, if the Indenture Trustee is supplying the collateral, an agent for the
         Indenture Trustee, in such a manner as to accomplish perfection of a security interest in the collateral by
         possession of certified securities;


o        securities  bearing  interest  or  sold  at a  discount  issued  by any
         corporation incorporated under the laws of the United States of America
         or any state thereof which has a long-term unsecured debt rating in the
         highest available rating category of each of the Rating Agencies at the
         time of such investment;
o        commercial paper having an original  maturity of less than 365 days and
         issued by an institution  having a short-term  unsecured debt rating in
         the highest available rating category of each of the Rating Agencies at
         the time of such investment;
o        a  guaranteed  investment  contract  approved  by  each  of the  Rating
         Agencies  and the Note  Insurer and issued by an  insurance  company or
         other  corporation  having a  long-term  unsecured  debt  rating in the
         highest available rating category of each of the Rating Agencies at the
         time of such investment;
o        money market funds having  ratings in one of the two highest  available
         rating categories of the Rating Agencies at the time of such investment
         which invest only in other Permitted Investments (any such money market
         funds which provide for demand withdrawals being conclusively deemed to
         satisfy any maturity  requirements for Permitted  Investments set forth
         herein),  including money market funds of the Indenture Trustee and any
         such funds that are managed by the Indenture  Trustee or its affiliates
         or for which the Indenture  Trustee or any affiliate acts as advisor as
         long as such money  market  funds  satisfy the criteria of this clause;
         and
o        any investment  approved in writing by the Note Insurer and as to which
         the  Indenture   Trustee   receives  written  evidence  that  any  such
         investment will not result in a downgrading or withdrawal of the rating
         by each Rating Agency on the Notes.

         The  Indenture  Trustee  may  purchase  from or sell  to  itself  or an
affiliate,  as principal or agent, the Permitted  Investments  listed above. All
Permitted  Investments  in a trust account under the Indenture  shall be made in
the name of the  Indenture  Trustee for the benefit of the  Noteholders  and the
Note Insurer.

                  Overcollateralization Feature

         Credit  enhancement  with respect to the Notes will be provided in part
by overcollateralization  resulting from the aggregate Principal Balances of the
Mortgage  Loans as of the end of each Due Period  exceeding the Note Balance for
the related  Payment Date,  after taking into account the Monthly  Principal and
Excess Cash to be paid on such Payment  Date in  reduction of the Note  Balance.
The Indenture  requires that the  Overcollateralization  Amount be increased to,
and thereafter  maintained at, the Required  Overcollateralization  Amount. This
increase  and  subsequent  maintenance  is  intended to be  accomplished  by the
application  of monthly  Excess  Cash to  accelerate  the  pay-down  of the Note
Balance   until  the   Overcollateralization   Amount   reaches   the   Required
Overcollateralization  Amount.  Such  applications of Excess Cash,  because they
consist of interest  collections on the Mortgage  Loans,  but are distributed as
principal on the Notes,  will increase the  Overcollateralization  Amount.  Such
overcollateralization  is intended to result in amounts received on the Mortgage
Loans in excess of the amount  necessary  to pay the Note  Interest  and Monthly
Principal  required to be paid on the Notes on any Payment Date being applied to
reduce the Note Balance to zero no later than the Stated Maturity of the Notes.

         The "Excess  Cash" with  respect to any  Payment  Date will be equal to
Available Funds for such Payment Date, reduced by the sum of: o the amount owing
to the PMI  Insurer and Note  Insurer for the premium  payable in respect of the
Notes, o the Note Interest for the related Payment Date, o the Monthly Principal
for the related  Payment Date and o the amount  owing to the Note Insurer  under
the Insurance Agreement for reimbursement for prior draws made on the
         Insurance Policy in respect of the Notes and any other amounts owing to
         the Note Insurer  under the Insurance  Agreement,  including any unpaid
         premiums in respect of the Notes.

         The "Overcollateralization  Amount" with respect to any Payment Date is
the amount, if any, by which (x) the aggregate Principal Balance of the Mortgage
Loans as of the end of the  related Due Period  exceeds (y) the Note  Balance of
the Notes as of such Payment Date after taking into account  payments of Monthly
Principal  (disregarding any permitted  reduction in Monthly Principal due to an
Overcollateralization  Surplus) made on such Payment Date. The required level of
the Overcollateralization Amount with respect to any Payment Date (the "Required
Overcollateralization  Amount") will be equal to the amount specified as such in
the   Indenture.   The   Indenture   generally   provides   that  the   Required
Overcollateralization  Amount may, over time,  decrease or increase,  subject to
certain  floors,  caps and triggers  including  triggers that allow the Required
Overcollateralization Amount to decrease or "step down" based on the performance
on the Mortgage  Loans with respect to certain  delinquency  rate and loss tests
specified  in the  Indenture.  In  addition,  Excess Cash will be applied to the
payment in  reduction  of  principal  of the Notes  during  the period  that the
Mortgage Loans are unable to meet certain tests specified in the Indenture based
on delinquency rates. Any increase in the Required  Overcollateralization Amount
may result in an  accelerated  amortization  of the Notes  until  such  Required
Overcollateralization  Amount  is  reached.  Conversely,  any  decrease  in  the
Required  Overcollateralization Amount will result in a decelerated amortization
of the Notes until such Required Overcollateralization Amount is reached.

         The  "Overcollateralization  Deficiency  Amount"  with  respect  to any
Payment Date is the amount, if any, by which the Required  Overcollateralization
Amount exceeds the Overcollateralization Amount.

         The  application  of Excess  Cash to  reduce  the Note  Balance  on any
Payment Date will have the effect of accelerating  the amortization of the Notes
relative to the amortization of the Mortgage Loans.

         In  the  event  that  the  Required   Overcollateralization  Amount  is
permitted  to decrease or "step  down" on any  Payment  Date in the future,  the
Indenture will provide that all of the Excess Cash that would  otherwise be paid
to the Notes on any such  Payment  Date in reduction of the Note Balance will be
released to the holder(s) of the Residual Interest.

         With respect to any Payment  Date, an  "Overcollateralization  Surplus"
means,  the amount,  if any, by which (x) the  Overcollateralization  Amount for
such Payment Date exceeds (y) the then applicable Required Overcollateralization
Amount for such Payment Date. As a technical  matter,  an  Overcollateralization
Surplus may result even prior to the  occurrence  of any decrease or "step down"
in the Required  Overcollateralization Amount because the Notes will be entitled
to receive 100% of collected  principal on the Mortgage  Loans,  even though the
Note Balance will,  as a result of the  accelerated  amortization  caused by the
application of the Excess Cash, be less than the aggregate  Principal Balance of
the Mortgage Loans, in the absence of any Realized Losses on the Mortgage Loans.

         The  Indenture  will provide  that,  on any Payment  Date,  all amounts
collected  on the  Mortgage  Loans in respect of principal to be applied on such
Payment  Date will be paid to  Noteholders  in  reduction of the Note Balance on
such Payment Date, except as provided above with respect to any Payment Date for
which there exists an Overcollateralization Surplus. If any Mortgage Loan became
a  Liquidated  Mortgage  Loan  during  such  prior  Collection  Period,  the Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the  Principal  Balance of the  related  Mortgage  Loan;  the amount of any such
deficiency is a "Realized  Loss." In addition,  the Indenture  will provide that
the Principal  Balance of any Mortgage  Loan that becomes a Liquidated  Mortgage
Loan shall equal zero.  The  Indenture  will not require  that the amount of any
Realized Loss be paid to  Noteholders on the Payment Date following the event of
loss.   However,   the   occurrence   of  a  Realized   Loss  will   reduce  the
Overcollateralization Amount for the Notes, and will result in more Excess Cash,
if any,  being paid on the Notes in reduction of the Note Balance on  subsequent
Payment Dates than would be the case in the absence of such Realized Loss.

         Overcollateralization  and the Insurance  Policy.  The  Indenture  will
require the Indenture  Trustee to file a claim for an Insured  Payment under the
Insurance  Policy  not later  than  12:00 noon (New York City time) on the third
Business  Day prior to any Payment  Date as to which the  Indenture  Trustee has
determined that an Overcollateralization  Deficit with respect to the Notes will
occur for the purpose of applying  the  proceeds  of such  Insured  Payment as a
payment of principal to the  Noteholders  on such Payment Date.  With respect to
any Payment Date, an  "Overcollateralization  Deficit" will mean the amount,  if
any, by which (x) the Note Balance, after taking into account all payments to be
made on such  Payment  Date in  reduction  thereof,  including  any Excess  Cash
payments,  exceeds (y) the sum of  aggregate  Principal  Balance of the Mortgage
Loans as of the end of the  applicable  Due Period.  Accordingly,  the Insurance
Policy  is  similar  to the  provisions  described  above  with  respect  to the
overcollateralization  provisions  insofar as the  Insurance  Policy  guarantees
ultimate collection of the full amount of the Note Balance,  rather than current
payments of the amounts of any Realized Losses to the Noteholders.  Investors in
the Notes should realize that, under certain loss or delinquency scenarios, they
may temporarily receive no payments in reduction of the Note Balance.

                  Reports to Noteholders

         Concurrently  with each payment to Noteholders,  the Indenture  Trustee
will make  available a statement  to each  Noteholder,  the Note Insurer and the
Underwriters  in the form  required  by the  Indenture  and  setting  forth  the
following information,  to the extent the Servicer makes such information (other
than the  information  described in the second clause)  below,  available to the
Indenture Trustee:
o        the amount of such payment to the  Noteholders  on the related  Payment
         Date allocable to Monthly Principal (separately setting forth Principal
         Prepayments) and any Excess Cash payment;
o the amount of such payment to the  Noteholders  on such Payment Date allocable
to Note  Interest;  o the Note  Balance  after  giving  effect to the payment of
Monthly Principal and any Excess Cash applied to reduce the
         Note Balance on such Payment Date;
o the  aggregate  Principal  Balance of the Mortgage  Loans as of the end of the
related Due Period;  o the amount of Monthly  Advances made with respect to such
Payment Date and the aggregate amount of unreimbursed
         Monthly Advances and Servicing Advances, if any;
o        the number and the aggregate of the Principal  Balances of the Mortgage
         Loans delinquent (i) one month, (ii) two months and (iii) three or more
         months as of the end of the related Collection Period;
o        the  aggregate  of the  Principal  Balances  of the  Mortgage  Loans in
         foreclosure or other similar proceedings or in which the borrower is in
         bankruptcy  and the  book  value of any real  estate  acquired  through
         foreclosure  or  grant  of a deed  in lieu of  foreclosure  during  the
         related Collection Period;
o        the  aggregate  of  the  Principal   Balances  of  the  Mortgage  Loans
         repurchased by the Seller or the Servicer, separately setting forth the
         aggregate of the Principal  Balances of Mortgage  Loans  delinquent for
         three consecutive monthly installments purchased by the Servicer at its
         option pursuant to the Servicing Agreement;
o        the Insured Payment, if any, for such Payment Date;
o the amount of the  Servicing  Fee paid to or  retained  by the  Servicer  with
respect to such  Payment  Date;  o the  Overcollateralization  Amount,  the then
applicable Required Overcollateralization Amount, the
         Overcollateralization Surplus, if any, and the Overcollateralization
 Deficit, if any, with respect to such Payment
         Date; and
o        the aggregate outstanding principal balance of the three largest
          outstanding Mortgage Loans.

         In the case of information  furnished  pursuant to the first and second
clauses above, the amounts shall be expressed as a dollar amount per Note with a
$1,000 principal denomination.

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

         Within  90 days  after the end of each  calendar  year,  the  Indenture
Trustee will mail to each person who at any time during such calendar year was a
Noteholder and to the Underwriters,  if requested in writing by any such person,
a statement containing the information set forth in the first and second clauses
above,  aggregated for such calendar year or, in the case of each person who was
a Noteholder for a portion of such calendar year, setting forth such information
for each month thereof. Such obligation of the Indenture Trustee shall be deemed
to have been satisfied to the extent that substantially  comparable  information
shall be prepared and furnished by the Indenture Trustee to Noteholders pursuant
to any requirements of the Code as are in force from time to time.

                  Redemption of the Notes

         The Notes will be subject to  redemption,  in whole but not in part, at
the option of the  holders of a majority  of the  Residual  Interest  or, if not
exercised,  at the option of the  Servicer,  on or after the first  Payment Date
(such date,  the "Initial  Redemption  Date") on which the  aggregate  Principal
Balance of the  Mortgage  Loans has  declined to less than 10% of the  aggregate
Principal  Balance of the  Mortgage  Loans as of the  Cut-off  Date (the date on
which the Notes are to be redeemed, the "Redemption Date").

         The Notes will be  redeemed at a  redemption  price of 100% of the then
outstanding  Note Balance,  plus accrued but unpaid interest thereon through the
end of the Interest  Period  immediately  preceding  the related  Payment  Date;
provided,  however, that no redemption may take place unless, in connection with
such  redemption,  any  amounts  due and  owing to the Note  Insurer  under  the
Insurance  Agreement  are paid in full to the  Note  Insurer.  There  will be no
prepayment  premium in connection with such a redemption.  Notice of an optional
redemption  of the  Notes  must  be  mailed  by  the  Indenture  Trustee  to the
Noteholders and the Note Insurer at least ten days prior to the Payment Date set
for such redemption.

                  Payments to the Holder(s) of the Residual Interest

         On each Payment Date, any portion of Available  Funds  remaining  after
making   payments  of  interest  and  principal  due  on  the  Notes  and  other
distributions required on such Payment Date will be released to the holder(s) of
the Residual  Interest,  free of the lien of the  Indenture.  Any such remaining
amounts will not be  available to make  payments on the Notes or payments to the
Note Insurer on any subsequent Payment Date.

                  The Indenture Trustee

                              will be the Indenture Trustee under the Indenture.
The Indenture will provide that the
Indenture  Trustee is entitled to a fee (the "Indenture  Trustee Fee"),  payable
monthly on each  Payment Date at  one-twelfth  of % of the  aggregate  Principal
Balance of the Mortgage Loans as of the first day of the related Due Period, and
reimbursement  of  certain  expenses.   will  also  perform  certain  monitoring
functions and act as successor servicer under the Servicing  Agreement and, upon
a termination of the Servicer,  shall be obligated to succeed to the obligations
of the Servicer or to appoint an eligible successor servicer.

         The Indenture  also will provide that the Indenture  Trustee may resign
at any time, upon notice to the Issuer,  the Servicer,  the Note Insurer and any
Rating  Agency,  in which  event the Issuer  will,  with the consent of the Note
Insurer (and if the Issuer fails to do so within 30 days, the Note Insurer may),
appoint a successor Indenture Trustee. The Issuer, with the prior consent of the
Note Insurer,  will remove the Indenture Trustee if the Indenture Trustee ceases
to be  eligible  to continue  as such under the  Indenture  or if the  Indenture
Trustee becomes  insolvent.  Any resignation or removal of the Indenture Trustee
and appointment of a successor Indenture Trustee will not become effective until
acceptance of the appointment by the successor Indenture Trustee.  The Indenture
will provide that the  Indenture  Trustee is under no obligation to exercise any
of the  rights  or  powers  vested  in it by the  Indenture  at the  request  or
direction of any of the Noteholders,  unless such Noteholders shall have offered
to the Indenture  Trustee  reasonable  security or indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or  direction.  The  Indenture  Trustee may execute any of the rights or
powers granted by the Indenture or perform any duties thereunder either directly
or by or through  its agents or  attorneys;  provided,  however,  the  Indenture
Trustee will remain liable for the performance of all of its duties. Pursuant to
the  Indenture,  the Indenture  Trustee is not liable for any action it takes or
omits to take in good faith which it reasonably  believes to be authorized by an
authorized  officer  of any  person or  within  its  rights or powers  under the
Indenture. The Indenture Trustee and any director, officer, employee or agent of
the  Indenture  Trustee may rely and will be protected  in acting or  refraining
from  acting  in good  faith in  reliance  on any  certificate,  notice or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
authorized  officer of any  person  respecting  any  matters  arising  under the
Indenture. The Indenture Trustee will be indemnified by the Servicer for certain
losses and other events to the extent described in the Servicing Agreement.

                  Voting

         Unless  otherwise  specified  in the  Indenture,  with  respect  to any
provisions of the Indenture providing for the action, consent or approval of the
Noteholders evidencing specified "Voting Interests," each Noteholder will have a
Voting   Interest  equal  to  the  Percentage   Interest   represented  by  such
Noteholder's  Note.  Unless the Note Insurer  fails to make a payment  under the
Insurance  Policy or if certain  events of bankruptcy  or insolvency  occur with
respect to the Note Insurer and such event is continuing,  the Voting  Interests
of the Noteholders  will be exercised  solely by or with the consent of the Note
Insurer.

                  Note Events of Default

         An "Event of  Default"  with  respect to the Notes will occur if either
(i) an event of  default  under the  Insurance  Agreement  occurs or (ii) on any
Payment  Date,  after taking into  account all  payments  made in respect of the
Notes on such  Payment  Date,  the Note  Interest  for such Payment Date remains
unpaid or an  Overcollateralization  Deficit  still  exists with  respect to the
Notes.   See   "Description   of   the   Agreements--Material   Terms   of   the
Indenture--Events  of  Default"  in  the  prospectus  for a  description  of the
circumstances  under which a default on the Notes, other than a payment default,
may occur. For a description of the rights of Noteholders in connection with any
Event  of  Default  with  respect  to  the  Notes,   see   "Description  of  the
Agreements--Material   Terms  of  the   Indenture--Events  of  Default"  in  the
prospectus.  In the  absence  of a failure by the Note  Insurer  to pay  Insured
Payments,  no  acceleration  of the  maturity  of the Notes  shall be  permitted
without the consent of the Note Insurer.

                  The PMI Policy

               of the Mortgage  Loans (the "PMI  Mortgage  Loans") with original
Loan-to-Value  Ratios  in  excess  of 80% are  insured  by (the  "PMI  Insurer")
pursuant to the primary mortgage insurance policy (the "PMI Policy"). The amount
of coverage  provided by the PMI Policy  (which is also referred to below as the
"insured  percentage of the claim") varies on a loan-by-loan basis between % and
% based upon the original Loan-to-Value Ratio of the PMI Mortgage Loan.

         The PMI Policy is required to remain in force with  respect to each PMI
Mortgage Loan until:  o the Principal  Balance of such PMI Mortgage Loan is paid
in full, o the Principal Balance of such PMI Mortgage Loan has amortized down to
a level that results in a Loan-to-Value
         Ratio for such Mortgage Loan of % or less; provided,  however,  that no
         coverage  of any PMI  Mortgage  Loan under the PMI  Policy is  required
         where prohibited by applicable law or
o        any other event specified in the PMI Policy occurs that allows for
         termination of the PMI Policy.

The PMI Policy may not be assigned  or  transferred  without  the prior  written
consent  of the  PMI  Insurer;  provided,  however  that  the  PMI  Insurer  has
previously provided written consent to the assignment of the PMI Policy from the
Indenture Trustee to the Seller in connection with any Mortgage Loan repurchased
or substituted for by the Seller.

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

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

         In issuing  the PMI Policy,  the PMI  Insurer  has relied upon  certain
information  and data  regarding  the PMI  Mortgage  Loans  furnished to the PMI
Insurer by the Seller.  The PMI Policy will not insure  against a loss sustained
by reason of a default arising from or involving certain matters, including:
o        fraud or  negligence  in  origination  or servicing of the PMI Mortgage
         Loans, including,  but not limited to,  misrepresentation by the lender
         or  certain  other  persons  involved  in the  origination  of the  PMI
         Mortgage Loan or the application for insurance;
o failure to  construct a property  securing a PMI Mortgage  Loan in  accordance
with specified plans; or o physical damage to a property securing a PMI Mortgage
Loan.

         For  a  more  complete  description  of  these  provisions,  terms  and
conditions,  reference  is made to the PMI Policy,  a copy of which is available
upon request from the Indenture Trustee.

                        DESCRIPTION OF THE MORTGAGE POOL

         The following is a brief  description  of certain terms of the Mortgage
Loans as of the Cut-off Date.  The  information  presented  herein does not take
into account any Mortgage Loans which may prepay in full or be removed, prior to
the Closing Date,  from the Mortgage Pool and that other  Mortgage  Loans may be
substituted  therefor. As a result, the information regarding the Mortgage Loans
set  forth  herein  may vary from  comparable  information  based in the  actual
composition  of the Mortgage  Pool at the Closing  Date,  although such variance
will not be material.

                  General

         The Mortgage Pool will consist of primarily  fixed rate and  adjustable
rate mortgage  loans secured by first and second liens,  on one- to  four-family
residential properties located in states. No Mortgage Loan will have an original
term to stated  maturity in excess of years or a scheduled  maturity  date later
than . All of the Mortgage  Loans will be  originated  or acquired by the Seller
through  its  network of  brokers  and  correspondents  and  through  its retail
origination offices.

         The Mortgage Loans have been originated  using  underwriting  standards
that are significantly less stringent than the underwriting standards applied by
other mortgage loan purchase  programs such as those  administered by Fannie Mae
or by Freddie Mac. See "Underwriting Standards" and "Risk Factors" herein.

         The Mortgage Loans are generally not assumable pursuant to the terms of
the related Mortgage Note. See "Prepayment and Yield Considerations" herein.

         None of the Mortgage  Loans are or will be insured or guaranteed by the
Issuer, the Seller, the Depositor, the Servicer, the Indenture Trustee, the Note
Insurer,  any  originator  or  any of  their  respective  affiliates,  or by any
governmental  agency or other person,  except as described  herein.  None of the
Mortgage Loans will be insured by mortgage pool insurance policies.

                  The Mortgage Pool Statistics

         The Pool  Balance as of the  Cut-off  Date is equal to $ (the  "Initial
Pool Balance").  The Mortgage Loans have original terms to maturity ranging from
to months. The following statistical information, unless otherwise specified, is
based upon the Pool Balance as of the Cut-off Date.

         The Mortgage  Loans are secured by  mortgages,  deeds of trust or other
similar security  instruments (each, a "Mortgage")  creating first liens on one-
to four-family residential properties consisting of attached or detached one- to
four-family dwelling units and individual  condominium units (each, a "Mortgaged
Property").

         [Approximately  % of the Mortgage  Loans had a  Loan-to-Value  Ratio at
origination in excess of 80% and do not have primary  mortgage  insurance.] [All
of the Mortgage Loans that had a Loan-to-Value Ratio at origination in excess of
80% have primary mortgage insurance.] There can be no assurance that the current
loan-to-value   ratio  of  any  Mortgage  Loan  determined  at  any  time  after
origination is less than or equal to its original  Loan-to-Value Ratio. % of the
Mortgage  Loans  have  scheduled  Monthly  Payments  due on the first day of the
month.

         [None of the Mortgage  Loans will have been  originated  with  interest
rates  or fees  which  make  them  subject  to the  Home  Ownership  and  Equity
Protection Act of 1994,  however the Mortgage Loans may be subject to comparable
state laws with lower threshold tests.]

         Approximately  % of the  Mortgage  Loans  provide  for  payment  by the
mortgagor  of  a  prepayment   penalty  in  limited   circumstances  on  certain
prepayments.  The term of any prepayment penalty on the Mortgage Loans vary from
to years and the majority of the Mortgage Loans with prepayment penalties charge
a penalty  of months  interest  on the  prepaid  balance  greater  than % of the
Principal Balance at origination over a rolling 12 month period.

         Approximately  % of the Mortgage  Loans by Principal  Balance as of the
Cut-off Date are loans that provide for the payment of a substantial  portion of
the  original  Principal  Balance  in a single  payment  at  maturity  ("Balloon
Loans").

         [Each fixed rate  Mortgage  Loan  accrues  interest at a per annum rate
(the "Mortgage Rate") of not less than % per annum and not more than % per annum
and as of the Cut-off Date the weighted  average  Mortgage  Interest Rate of the
Mortgage Loans was approximately % per annum.]

         The weighted  average  remaining term to maturity of the Mortgage Loans
will be approximately  months as of the Cut-off Date. None of the Mortgage Loans
had a first Due Date prior to or after or will have a remaining term to maturity
of less than months or greater than months as of the Cut-off Date.  The month of
the latest maturity date of any Mortgage Loan is .

         The average  Principal Balance of the Mortgage Loans at origination was
approximately  $ . No  Mortgage  Loan had a Cut-off  Date  Principal  Balance of
greater than  approximately $ or less than approximately $ . The average Cut-off
Date Principal Balance of the Mortgage Loans was approximately $ .

         [Each fixed rate Mortgage Loan had a Net Mortgage  Interest Rate of not
less than % per annum, and not more than % per annum and as of the Cut-off Date,
the  weighted  average Net  Mortgage  Interest  Rate of the  Mortgage  Loans was
approximately %.]

         [Each  adjustable  rate Mortgage Loan has an interest rate equal to the
sum of a  specified  index and a gross  margin,  subject  to  periodic  caps and
lifetime  minimum  and  maximum  rates.  The  index  used with  respect  to each
adjustable  rate  Mortgage  Loan is the average of interbank  offered  rates for
six-month  U.S.  dollar-denominated  deposits in the London  market  ("Six-Month
LIBOR").]

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



            Cut-off Date Principal Balances of the Mortgage Loans(1)

                                        Number of     Aggregate Unpaid Principal    Percentage of Aggregate Unpaid
         Principal Balance ($)        Mortgage Loans           Balance                    Principal Balance
  -------------------------------------------------------------------------------------------------------------------
                                                                          

                                                                 $                                     %
  ====================================

  ====================================

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

  ====================================

  ====================================

  ====================================

  ====================================

  ====================================

  ====================================

  ====================================

  ====================================

  ====================================
                                     --------------------------------------------------------------------------------
                                                                                                        100.00%
                                     ================================================================================

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

(1)  The average Cut-off Date Principal Balance of the Mortgage Loans was approximately $      .



               Original Terms to Maturity of the Mortgage Loans(1)

       Original Term (months)             Number      Aggregate Unpaid Principal    Percentage of Aggregate Unpaid
                                       of Mortgage
                                          Loans                 Balance                   Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------

                                                                       $                                 %
















                                     --------------------------------------------------------------------------------
Total                                                                  $                               100.00%
                                     ================================================================================

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

(1) The weighted average  original term of the Mortgage Loans was  approximately
months.


                      Property Types of the Mortgage Loans

           Property Type                  Number      Aggregate Unpaid Principal    Percentage of Aggregate Unpaid
                                       of Mortgage
                                          Loans                 Balance                   Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------

Single Family Detached                                               $                                   %
PUD(1) Detached
2- to 4-Family
Condominium
Manufactured Housing
Single Family Attached
                                     --------------------------------------------------------------------------------
PUD(1) Attached
                                     ================================================================================
                                     --------------------------------------------------------------------------------
Total                                                                $                                 100.00%
                                     ================================================================================

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

(1) PUD refers to a Planned Unit Development.

                                  FICO Score(1)

        Range of FICO Scores              Number      Aggregate Unpaid Principal    Percentage of Aggregate Unpaid
                                       of Mortgage
                                          Loans                 Balance             Principal Balance Outstanding
- ---------------------------------------------------------------------------------------------------------------------

                                                                       $                                 %






                                     --------------------------------------------------------------------------------
Total                                                                  $                               100.00%
                                     ================================================================================

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

(1)  The weighted  average  FICO Score of the  Mortgage  Loans as of the Cut-off
     Date  was  approximately  .  "FICO  Scores"are  statistical  credit  scores
     obtained by many mortgage  lenders in connection with the loan  application
     to help assess a borrower's credit-worthiness. FICO Scores are generated by
     models developed by a third party and are made available to lenders through
     three national credit bureaus. The models were derived by analyzing data on
     consumers  in  order  to  establish  patterns  which  are  believed  to  be
     indicative  of the  borrower's  probability  of default.  The FICO Score is
     based on a  borrower's  historical  credit  data,  including,  among  other
     things, payment history,  delinquencies on accounts,  levels of outstanding
     indebtedness,  length of credit  history,  types of credit,  and bankruptcy
     experience.  FICO Scores range from approximately 250 to approximately 900,
     with higher scores  indicating an individual  with a more favorable  credit
     history compared to an individual with a lower score. However, a FICO Score
     purports only to be a measurement of the relative degree of risk a borrower
     represents  to a  lender,  i.e.,  that a  borrower  with a higher  score is
     statistically  expected  to be less  likely to default  in  payment  than a
     borrower  with a lower  score.  In  addition,  it should be noted that FICO
     Scores were  developed  to indicate a level of default  probability  over a
     two-year  period which does not  correspond to the life of a mortgage loan.
     Furthermore,  FICO  Scores  were  not  developed  specifically  for  use in
     connection  with  mortgage  loans,  but  for  consumer  loans  in  general.
     Therefore,  a FICO  Score  does not take into  consideration  the effect of
     mortgage  loan  characteristics  on the  probability  of  repayment  by the
     borrower.  The FICO  Scores set forth in the table  above were  obtained at
     either the time of origination  of the Mortgage Loan or more recently.  The
     Depositor  makes  no   representations  or  warranties  as  to  the  actual
     performance of any Mortgage Loan or that a particular  FICO Score should be
     relied upon as a basis for an expectation  that the borrower will repay the
     Mortgage Loan according to its terms.


                                  Credit Grade

            Credit Grade                   Number      Aggregate Unpaid Principal   Percentage of Aggregate Unpaid
                                        of Mortgage
                                           Loans                 Balance                   Principal Balance
- ---------------------------------------------------------------------------------------------------------------------

                                                                        $                                 %



                                      -------------------------------------------------------------------------------
Total                                                                   $                               100.00%
                                      ===============================================================================

                    Occupancy Status of the Mortgage Loans(1)

          Occupancy Status                 Number      Aggregate Unpaid Principal   Percentage of Aggregate Unpaid
                                        of Mortgage
                                           Loans                 Balance                   Principal Balance
- ---------------------------------------------------------------------------------------------------------------------

Primary                                                                 $                                 %
Investor
Secondary
                                      -------------------------------------------------------------------------------
Total                                                                   $                               100.00%
                                      ===============================================================================

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

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


                          Purpose of the Mortgage Loans

               Purpose                     Number           Aggregate Unpaid        Percentage of Aggregate Unpaid
                                        of Mortgage
                                           Loans           Principal Balance              Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------

Equity-out Refinance                                                   $                                    %
Refinance
Purchase
                                      -------------------------------------------------------------------------------
Total                                                                  $                                  100.00%
                                      ===============================================================================


                Mortgage Interest Rates of the Mortgage Loans(1)

     Mortgage Interest Rate (%)            Number           Aggregate Unpaid        Percentage of Aggregate Unpaid
                                        of Mortgage
                                           Loans           Principal Balance              Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
                                                                        $                               %












                                      -------------------------------------------------------------------------------
Total                                                                   $                             100.00%
                                      ===============================================================================

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

(1)  The weighted average Mortgage Interest Rate of the Mortgage Loans as of the Cut-off Date was approximately       % per
     annum.

             Combined Loan-to-Value Ratios of the Mortgage Loans(1)

    Combined Loan-to-Value Ratio           Number           Aggregate Unpaid      Percentage of Aggregate Unpaid
                                        of Mortgage
                                           Loans           Principal Balance      Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
                                                                        $                               %












                                      -------------------------------------------------------------------------------
Total                                                                   $                             100.00%
                                      ===============================================================================

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

(1)  The weighted average Combined Loan-to-Value Ratio of the Mortgage Loans as of the Cut-off Date was approximately      %.

         The "Combined  Loan-to-Value  Ratio" of a Mortgage Loan shall generally
mean  that  ratio,  expressed  as a  percentage,  borne  by (a)  the  sum of the
principal  amount of the  Mortgage  Loan at  origination  plus the  then-current
principal balance of all mortgage loans (each a "Senior Loan" ) secured by liens
on the related  Mortgaged  Property having priorities senior to that of the lien
which secures such  Mortgage Loan over (b) the minimum of the purchase  price or
the appraised value of the related Mortgaged Property at origination.




                Geographic Distribution of the Mortgage Loans(1)

              Location                    Number            Aggregate Unpaid        Percentage of Aggregate Unpaid
                                     of Mortgage Loans     Principal Balance              Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
                                                                      $                              %


































                                     --------------------------------------------------------------------------------
         Total                                                        $                            100.00%
                                     ================================================================================

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

(1)  The greatest ZIP Code  geographic  concentration  of the Mortgage Loans, by
     Principal  Balance as of the Cut-off Date, was  approximately  % in the ZIP
     Code, located in .

                  Documentation Levels of the Mortgage Loans(1)

        Documentation Level               Number            Aggregate Unpaid        Percentage of Aggregate Unpaid
                                     of Mortgage Loans     Principal Balance              Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
Full Documentation                                                   $                                  %
Alternative Documentation
Stated Documentation
                                     --------------------------------------------------------------------------------
Total                                                                $                                100.00%
                                     ================================================================================

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


                          Status of the Mortgage Loans

               Status                     Number            Aggregate Unpaid        Percentage of Aggregate Unpaid
                                     of Mortgage Loans     Principal Balance              Principal Balance
- ---------------------------------------------------------------------------------------------------------------------
Current                                                              $                                  %
30 Days Past Due
                                     --------------------------------------------------------------------------------
                       Total                                         $                                100.00%
                                     ================================================================================



          Maximum Interest Rates of the Adjustable Rate Mortgage Loans


                                                                                               Percentage of Aggregate
                                                               Aggregate Unpaid Principal     Unpaid Principal Balance
  Range of Maximum Interest       Number of Adjustable Rate     Balance of the Adjustable      of the Adjustable Rate
            Rates                      Mortgage Loans              Rate Mortgage Loans             Mortgage Loans








Total                                                          $                                            100.00%


          Minimum Interest Rates of the Adjustable Rate Mortgage Loans
- -----------------------------------------------------------------------------------------------------------------------------


                                                                                               Percentage of Aggregate
                                                               Aggregate Unpaid Principal     Unpaid Principal Balance
  Range of Minimum Interest       Number of Adjustable Rate     Balance of the Adjustable      of the Adjustable Rate
            Rates                      Mortgage Loans              Rate Mortgage Loans             Mortgage Loans







Total                                                          $                                            100.00%

                          Next Interest Rate Adjustment Date of the Adjustable Rate Mortgage Loans
- -----------------------------------------------------------------------------------------------------------------------------


                                                                                               Percentage of Aggregate
                                                               Aggregate Unpaid Principal     Unpaid Principal Balance
    Month and Year of Next        Number of Adjustable Rate     Balance of the Adjustable      of the Adjustable Rate
   Interest Rate Adjustment            Mortgage Loans              Rate Mortgage Loans             Mortgage Loans





Total                                                          $                                            100.00%


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









                                   THE ISSUER

         The Issuer is a Delaware  business  trust  established by the Depositor
pursuant to the Trust  Agreement.  The principal office of the Issuer is located
in , Attention:
                            . The Issuer  does not have,  nor is it  expected in
the future to have, any significant assets,
other than the assets included in the Trust Fund.

                                                                  THE SELLER

         On or about       , 200  (the "Closing Date"), the Mortgage Loans will be sold to the Depositor by            (the
"Seller").

                                   [Further information relating to Seller to be inserted]

                                                             THE SERVICER

         The  information  in this  section  has been  provided by . Neither the
Depositor nor the  Underwriters  make any  representation  or warranty as to the
accuracy or completeness of this information.

                  General

                         (in its capacity as servicer, the "Servicer" will act as servicer of the Mortgage Loans pursuant
to the Servicing Agreement.  The Servicer is an indirect subsidiary of                , a            corporation.

         As of , the Servicer and its subsidiaries were servicing  approximately
mortgage  loans in its Owned and Managed  Servicing  Portfolio  representing  an
aggregate  outstanding  principal balance of approximately $ , and approximately
mortgage loans in its Third-Party Servicing Portfolio  representing an aggregate
outstanding principal balance of approximately $ .

         The Notes will not represent an interest in, or an  obligation  of, nor
are the Mortgage Loans guaranteed by, the Servicer or any of its affiliates.

                  Delinquency and Loss Experience of the Servicer

         Owned and Managed Servicing  Portfolio.  The following tables set forth
information relating to the delinquency, loan loss and foreclosure experience of
the Servicer for its Owned and Managed Servicing Portfolio for , and for each of
the prior years. The Servicer's "Owned and Managed Servicing Portfolio" consists
of the Servicer's  servicing portfolio of fixed and variable rate mortgage loans
excluding  certain loans  serviced by the Servicer  that were not  originated or
purchased  and  reunderwritten  by the  Servicer  or an  affiliate  thereof.  In
addition to the Owned and Managed Servicing Portfolio,  the Servicer serviced as
of , approximately mortgage loans with an aggregate principal balance as of such
date of  approximately $ ; such loans were not originated by the Servicer or any
affiliate  thereof  and are being  serviced  for  third  parties  on a  contract
servicing  basis  (the  "Third-Party  Servicing  Portfolio").  No  loans  in the
Third-Party Servicing Portfolio are included in the tables set forth below.

                                              Delinquency and Foreclosure Experience of
                                         the Servicer's Owned and Managed Servicing Portfolio



                                                                              Year Ending December 31,

                                           Months Ending                   200                        200
                                           -------------                   ----                       ---

                                      Number of    By Dollar     Number of     By Dollar     Number of     By Dollar
                                      Mortgage     Amount of      Mortgage     Amount of      Mortgage     Amount of
                                        Loans        Loans         Loans         Loans         Loans         Loans

                          (Dollar Amounts in Thousands)

Portfolio

Delinquency

Percentage (1)

     30-59 Days

     60-89 Days

     90 Days or more

         Total

Foreclosure Rate (2)

REO Properties (3)



                                                                          Year Ending December 31,

                                                                    200                             200
                                                                    ----                            ---

                                                         Number of       By Dollar       Number of       By Dollar
                                                          Mortgage       Amount of        Mortgage       Amount of
                                                           Loans           Loans           Loans           Loans

                          (Dollar Amounts in Thousands)

Portfolio

Delinquency

Percentage (1)

     30-59 Days

     60-89 Days

     90 Days or more

         Total



Foreclosure Rate (2)

REO Properties (3)

(1)  The period of delinquency is based on the number of days payments are
contractually past   due.

(2)   "Foreclosure Rate" is the number of mortgage loans or the dollar amount of
      mortgage  loans in  foreclosure  as a  percentage  of the total  number of
      mortgage loans or the dollar amount of mortgage loans, as the case may be,
      as of the date indicated.

(3)   REO Properties (i.e., "real estate owned" properties - properties relating
      to mortgage foreclosed or for which deeds in lieu of foreclosure have been
      accepted,  and held by the Servicer pending  disposition)  percentages are
      calculated using the number of loans, not the dollar amount.

                  Loan Loss Experience of the Servicer's Owned
                and Managed Servicing Portfolio of Mortgage Loans


Months Ending                     Year Ending December 31,



                          (Dollar Amounts in Thousands)

Average Amount Outstanding (1)

Gross Losses (2)

Recoveries (3)

Net Losses (4)

Net Losses as a percentage of

     Average amount outstanding
(1)   "Average Amount  Outstanding"  during the period is the arithmetic average
      of the principal  balances of the mortgage  loans  outstanding on the last
      business day of each month during the period.
(2)   "Gross Losses" are amounts which have been determined to be  uncollectible
      relating to mortgage loans for each respective period.
(3)   "Recoveries"  are  recoveries  from  liquidation  proceeds and  deficiency
      judgments. (4) "Net Losses" represents "Gross Losses" minus "Recoveries."

         There  can be no  assurance  that  the  delinquency  experience  of the
Mortgage Loans will correspond to the  delinquency  experience of the Servicer's
servicing  portfolio set forth in the foregoing  tables.  The  statistics  shown
above represent the delinquency experience for the Servicer's portfolio only for
the periods  presented,  whereas the  aggregate  delinquency  experience  on the
Mortgage Loans will depend on the results obtained over the life of the Mortgage
Loans. The Servicer's servicing portfolio includes mortgage loans with a variety
of payment and other  characteristics  (including geographic location) which are
not necessarily  representative of the payment and other  characteristics of the
Mortgage  Loans.  The Servicer's  servicing  portfolio  includes  mortgage loans
underwritten  pursuant to guidelines  not  necessarily  representative  of those
applicable  to the Mortgage  Loans.  It should be noted that if the  residential
real estate market should experience an overall decline in property values,  the
actual  rates of  delinquencies  and  foreclosures  could be higher  than  those
previously experienced by the Servicer. In addition, adverse economic conditions
may affect the actual rates of delinquencies  and  foreclosures  with respect to
the Mortgage Loans.

          [Further information relating to the Servicer to be inserted]

                             UNDERWRITING STANDARDS

         The Seller provided the information in the following  paragraphs.  None
of the Depositor,  the Trustee,  the  Underwriters,  or any of their  respective
affiliates  have made or will make any  representations  as to the  accuracy  or
completeness  of  such  information.  The  following  is a  description  of  the
underwriting  standards used by the Seller in connection with its acquisition of
the Mortgage Loans.

         [All of the Mortgage Loans were  underwritten,  and all of the Mortgage
Loans will be  underwritten,  by the  Seller in  accordance  with the  "Standard
Non-Conforming Program" which does not meet the credit underwriting standards of
Fannie Mae or Freddie  Mac. The Seller's  current  single  family loan volume is
generally  originated based on loan packages submitted through a broker network.
Such loan  packages,  which  generally  contain  relevant  credit,  property and
underwriting  information  on the loan request,  are compiled by the  applicable
mortgage  broker and  submitted  to the Seller for  approval  and  funding.  The
mortgage  broker  receives  as  compensation  all  or  a  portion  of  the  loan
origination  fee charged to the  mortgagor at the time the loan is made. As part
of its quality control procedures, the Seller accepts loan packages submitted by
pre-approved  mortgage  brokers.  In connection  with the approval  process,  it
requires that the mortgage broker be licensed by the appropriate state agencies,
as  required,  and review a package of  documents  consisting  of,  among  other
things,  an  application,  resumes of key  personnel,  narrative of the company,
organizational  documentation and financial statements.  At least annually,  the
Seller  reviews  the  performance  of  each of its  mortgage  brokers  for  poor
processing,  misrepresentation,  fraud or delinquency,  and substandard mortgage
brokers are terminated.

         Each prospective  mortgagor  completes a mortgage loan application that
includes information with respect to the applicant's liabilities, income, credit
history,  employment  history  and  personal  information.  At least two  credit
reports on each applicant from national credit reporting companies are required.
The report  typically  contains  information  relating to such matters as credit
history with local and national merchants and lenders, installment debt payments
and any record of defaults, bankruptcies, repossessions, or judgements.

         Mortgaged properties are appraised by licensed  appraisers.  The Seller
does not approve all appraisers  but instead  relies on the mortgage  brokers to
evaluate the appraiser's  experience and ability;  however,  in the event that a
mortgage  broker uses an appraiser who has not been approved by the Seller,  the
related  appraisal  will be reviewed by an approved  appraiser  of the Seller in
conformance  with its  guidelines.  The Seller requires the appraiser to address
neighborhood  conditions,  site and zoning  status and  condition  and valuation
improvements.  Following each appraisal,  the appraiser  prepares a report which
includes a reputation cost analysis (when appropriate) based on the current cost
of  constructing  a similar home and the market value  analysis  based on recent
sales of comparable  homes in the area.  All of the  appraisals  are required to
conform to the Uniform Standards of Professional  Appraisal Practice and must be
on forms  acceptable to Fannie Mae and Freddie Mac. Every  appraisal is reviewed
by a non-affiliated review firm or by another review appraiser acceptable to the
Seller before the mortgage loan is made.]

                           [Describe         any other material  elements of the
                                             underwriting  criteria for Mortgage
                                             Loans applied by Seller.]

                       PREPAYMENT AND YIELD CONSIDERATIONS


         General

         The  effective  yield of the  Notes  will be  affected  by the rate and
timing of  payments  of  principal  on the  Mortgage  Loans  securing  the Notes
(including,  for this  purpose,  prepayments  and amounts  received by virtue of
refinancings,  liquidations  of  Mortgage  Loans  due to  defaults,  casualties,
condemnations,  and repurchases,  whether optional or required, by the Seller or
the Note Insurer), the amount and timing of mortgagor delinquencies and defaults
resulting in realized  losses,  and the application of Excess Cash on the Notes.
Such yield may be adversely  affected by a higher or lower than anticipated rate
of principal payments (including  principal  prepayments) on the Mortgage Loans.
The rate of principal  payments on such Mortgage  Loans will in turn be affected
by the  amortization  schedules of such Mortgage  Loans,  the rate and timing of
principal  prepayments  thereon by the  mortgagors,  liquidations  of  defaulted
Mortgage  Loans and  optional  or  required  repurchases  of  Mortgage  Loans as
described herein. The timing of changes in the rate of prepayments, liquidations
and  repurchases  of the Mortgage  Loans may, and the timing of Realized  Losses
could,  significantly affect the yield to an investor,  even if the average rate
of principal  payments  experienced  over time is consistent  with an investor's
expectation.  Since the rate and timing of  principal  payments on the  Mortgage
Loans will  depend on future  events and on a variety of factors  (as  described
more fully  herein),  no assurance can be given as to such rate or the timing of
principal prepayments on the Notes.

         Because all amounts  available for payment on the Notes after  payments
in respect of  interest on the Notes,  including  all or a portion of the Excess
Cash, are applied as reductions of the Note Balance,  the weighted  average life
of the Notes will also be  influenced  by the amount of Excess  Cash so applied.
Because Excess Cash attributable to the overcollateralization feature is derived
from interest  collections  on the Mortgage  Loans and will be applied to reduce
the Note Balance,  the aggregate  payments in reduction of the Note Balance on a
Payment  Date will  usually be greater  than the  aggregate  amount of principal
payments (including Principal Prepayments) on the Mortgage Loans payable on such
Payment  Date until the  Required  Overcollateralization  Amount is reached  and
assuming an  Overcollateralization  Deficit  does not occur.  As a  consequence,
Excess Cash available for payment in reduction of the Note Balance for the Notes
will  increase in proportion  to the  outstanding  Note Balance over time in the
absence of offsetting Realized Losses for the Mortgage Loans.

         Excess Cash will be paid on the Notes in  reduction of the Note Balance
on  each   Payment   Date  to  the   extent   the   then   applicable   Required
Overcollateralization Amount exceeds the related Overcollateralization Amount on
such Payment Date.  Any remaining  Excess Cash will be released to the holder(s)
of the Residual Interest. If a Note is purchased at other than par, its yield to
maturity  will be  affected  by the rate at which the Excess Cash is paid to the
Noteholders.  If the actual rate of Excess Cash payments on the Notes applied in
reduction of the Note Balance is slower than the rate anticipated by an investor
who  purchases a Note at a discount,  the actual yield to such  investor will be
lower than such investor's  anticipated yield. If the actual rate of Excess Cash
payments  applied  in  reduction  of the Note  Balance  is faster  than the rate
anticipated  by an investor who purchases a Note at a premium,  the actual yield
to such  investor  will be lower than such  investor's  anticipated  yield.  The
amount of Excess  Cash on any  Payment  Date will be  affected  by,  among other
things,  the actual  amount of interest  received,  collected  or  recovered  in
respect of the  Mortgage  Loans  during the related  Collection  Period and such
amount will be  influenced  by changes in the  weighted  average of the Mortgage
Rates  resulting from prepayment and  liquidations  of the Mortgage  Loans.  The
amount of Excess  Cash paid to the  Noteholders  applied to the Note  Balance on
each Payment Date will be based on the  Required  Overcollateralization  Amount.
The Indenture generally provides that the Required  Overcollateralization Amount
may,  over time,  decrease,  or increase,  subject to certain  floors,  caps and
triggers,  including  triggers  that  allow the  Required  Overcollateralization
Amount to decrease or "step down" based on the performance on the Mortgage Loans
with respect to certain tests  specified in the Indenture  based on  delinquency
rates. Any increase in the Required  Overcollateralization  Amount may result in
an accelerated amortization until such Required  Overcollateralization Amount is
reached.  Conversely, any decrease in the Required  Overcollateralization Amount
will result in a decelerated amortization of the Notes.

         The Mortgage  Loans  generally may be prepaid in full or in part at any
time,  although a substantial  portion of the Mortgage Loans provide for payment
of a prepayment  charge.  The Mortgage Loans generally are not assumable and the
related Mortgaged Property will be due on sale, in which case the Servicer shall
enforce any due-on-sale  clause  contained in any Mortgage Note or Mortgage,  to
the  extent  permitted  under  applicable  law  and  governmental   regulations;
provided,  however, if the Servicer determines that it is reasonably likely that
the mortgagor will bring, or if any mortgagor does bring legal action to declare
invalid or otherwise avoid enforcement of a due-on-sale  clause contained in any
Mortgage  Note or  Mortgage,  the  Servicer  will not be required to enforce the
due-on-sale clause or to contest such action.

         The rate of  defaults on the  Mortgage  Loans will also affect the rate
and timing of  principal  payments on the  Mortgage  Loans.  See "Risk  Factors"
herein and in the  prospectus.  The rate of default on  Mortgage  Loans that are
refinance or limited  documentation  mortgage loans,  and on Mortgage Loans with
high Loan-to-Value Ratios, may be higher than for other types of Mortgage Loans.
As a result of the underwriting  standards applicable to the Mortgage Loans, the
Mortgage  Loans are  likely to  experience  rates of  delinquency,  foreclosure,
bankruptcy and loss that are higher, and that may be substantially  higher, than
those  experienced  by  mortgage  loans  underwritten  in  accordance  with  the
standards applied by Fannie Mae and Freddie Mac mortgage loan purchase programs.
See "Underwriting  Standards" herein. In addition,  because of such underwriting
criteria and their likely effect on the delinquency, foreclosure, bankruptcy and
loss  experience of the Mortgage  Loans,  the Mortgage  Loans will  generally be
serviced in a manner intended to result in a faster exercise of remedies,  which
may include  foreclosure,  in the event Mortgage Loan delinquencies and defaults
occur,  than would be the case of the Mortgage Loans were serviced in accordance
with such  other  programs.  Furthermore,  the rate and  timing of  prepayments,
defaults and  liquidations on the Mortgage Loans will be affected by the general
economic  condition of the region of the country in which the related  Mortgaged
Properties  are  located.  The risk of  delinquencies  and loss is  greater  and
prepayments  are less likely in regions  where a weak or  deteriorating  economy
exists, as may be evidenced by, among other factors,  increasing unemployment or
falling  property  values.  To the extent that the  locations  of the  Mortgaged
Properties are concentrated in a given region,  the risk of delinquencies,  loss
and involuntary  prepayments  resulting from adverse economic conditions in such
region or from other factors, such as fires, storms, landslides and mudflows and
earthquakes,  is increased.  Certain  information  regarding the location of the
Mortgaged  Properties is set forth under "The Mortgage  Pool--The  Mortgage Pool
Statistics"  herein.  See  "Risk   Factors--Risks   Associated  with  Geographic
Concentration of the Mortgage Properties" herein.

         Certain of the Mortgage Loans are Balloon Loans.  Balloon Loans involve
a greater degree of risk than fully  amortizing loans because the ability of the
borrower to make a balloon payment typically will depend upon its ability either
to refinance the loan or to sell the related Mortgaged Property.  The ability of
a borrower to  accomplish  either of these goals will be affected by a number of
factors,  including  the level of  available  mortgage  rates at the time of the
attempted sale or refinancing,  the borrower's  equity in the related  Mortgaged
Property,  the financial  condition of the borrower and operating history of the
related Mortgaged  Property,  tax laws,  prevailing  economic conditions and the
availability of credit for commercial real estate projects generally.

         Other factors affecting prepayment of Mortgage Loans include changes in
mortgagors'  housing needs,  job transfers,  unemployment  and  mortgagors'  net
equity in the  Mortgaged  Properties.  Since the rate of payment of principal of
the Notes will  depend on the rate of  payment  (including  prepayments)  of the
principal of the Mortgage  Loans,  the actual  maturity of the Notes could occur
significantly  earlier than the Stated Maturity.  See "--Weighted  Average Life"
herein.

         In  addition,  the yield to  maturity  of the Notes will  depend on the
price paid by the holders of the Notes and the Note Interest Rate. The extent to
which the yield to maturity of a Note is  sensitive to  prepayments  will depend
upon the degree to which it is purchased at a discount or premium.

         Prepayments of principal on the Mortgage Loans will generally be passed
through to the  Indenture  Trustee and  included in the  Available  Funds in the
month following the month of receipt thereof by the Servicer.  Any prepayment of
a Mortgage Loan or liquidation of a Mortgage Loan (by foreclosure proceedings or
by  virtue  of the  repurchase  of a  Mortgage  Loan)  will  have the  effect of
resulting  in payments on the Notes of amounts that  otherwise  would be paid in
amortized increments over the remaining term of such Mortgage Loan.

         To the extent that principal  prepayments  with respect to the Mortgage
Loans  result in  prepayments  on the Notes during  periods of  generally  lower
interest rates, Noteholders may be unable to reinvest such principal prepayments
in securities having a yield and rating comparable to the Notes.

         The yield on the Notes may be  affected  by any  delays in  receipt  of
payments  thereon  as  described  under  "Description  of the  Notes--Book-Entry
Registration  and  Definitive  Notes" herein and "Risk  Factors--Owners  of Book
Entry  Securities Not Entitled To Exercise  Rights of Holders of Securities" and
"Description  of  the  Securities--Book  Entry  Registration  and  Form"  in the
prospectus.

         The yield on the  Notes may also be  affected  by a  redemption  of the
Notes as described  under  "Description of the  Notes--Redemption  of the Notes"
herein.

         No representation  is made as to the rate of principal  payments on the
Mortgage Loans or as to the yield to maturity of the Notes. An investor is urged
to  make  an  investment  decision  with  respect  to  the  Notes  based  on the
anticipated  yield to  maturity of the Notes  resulting  from its price and such
investor's own  determination as to anticipated  Mortgage Loan prepayment rates.
Prospective  investors  are urged to analyze  fully the effect of Mortgage  Loan
principal prepayments and market conditions on the yield and value of the Notes,
before  acquiring  any Notes.  In  particular,  investors  that are  required to
perform periodic  valuations on their investment  portfolios should consider the
effect of such  fluctuations in value. In addition,  investors  should carefully
consider the factors discussed under "Risk  Factors--Prepayment  of the Mortgage
Loans May Adversely Affect the Yield to Maturity of the Notes" herein.

                  Weighted Average Life

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

         The weighted  average life of the Notes also will be  influenced by the
overcollateralization  of the Notes because interest  collections are applied as
principal  payments to the Notes until the outstanding Note Balance is less than
the aggregate  Principal Balance of the Mortgage Loans by an amount equal to the
Required  Overcollateralization  Amount.  These  payments  have  the  effect  of
accelerating  the amortization of the Notes,  thereby  shortening their weighted
average life.

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  model or standard.  A common model  ("Constant  Prepayment  Rate" or
"CPR")  represents an assumed constant rate of prepayment each month,  expressed
as an annual rate, relative to the then outstanding  principal balance on a pool
of mortgage  loans for the life of such loans.  The model used in the prospectus
supplement  with respect to the Notes is the Home Equity  Prepayment  assumption
("HEP"). HEP assumes that a pool of loans prepays in the first month of the life
of such loans at a CPR that  corresponds  to one tenth the given HEP  percentage
and increases by an additional  one-tenth each month  thereafter until the tenth
month, where it remains at a CPR equal to the given HEP percentage. For example,
with respect to a pool of mortgage loans, a 25% HEP assumes a CPR of 2.5% in the
first  month of the life of such  loans and an  increase  of 2.5% CPR each month
thereafter until the tenth month. Beginning in the tenth month and in each month
thereafter  during the life of such mortgage loans, 25% HEP assumes a CPR of 25%
each month.  Neither the prepayment  model used herein nor any other  prepayment
model or  assumption  purports to be an  historical  description  of  prepayment
experience or a prediction of the anticipated  rate of prepayment of any pool of
mortgage loans, including the Mortgage Loans included in the Mortgage Pool.

         Each of the following tables is based on the following assumptions (the
"Modeling Assumptions"): o the Mortgage Pool consists of Mortgage Loans with the
characteristics  set forth in the table below, o distributions  on the Notes are
received, in cash, on the th day of each month, commencing in
                             ,
o        the Mortgage Loans prepay at the percentage of HEP indicated,
o        the Notes are not redeemed on the Initial  Redemption  Date,
         other than as set forth in the Weighted Average Life to
         10% Call,
o        no defaults or  delinquencies  occur in the  payment by  mortgagors  of
         principal and interest on the Mortgage  Loans and no shortfalls  due to
         the application of the Soldiers' and Sailors' Civil Relief Act of 1940,
         as amended (the "Relief Act"), are incurred,
o        none of the Seller, the Servicer or any other person purchases from the
         Trust any Mortgage Loan pursuant to any  obligation or option under the
         Sale Agreement, the Servicing Agreement or others,
o        scheduled  monthly  payments of principal  and interest on the Mortgage
         Loans are received on the first day of each month  commencing  in , and
         are computed prior to giving effect to any prepayments  received in the
         prior month,
o        prepayments  representing  payment in full of individual Mortgage Loans
         are received on the last day of each month  commencing in , and include
         30 days' interest thereon,
o        the  scheduled  monthly  payment for each  Mortgage  Loan is calculated
         based  on its  Principal  Balance,  gross  coupon  rate  and  remaining
         amortization term, such that the Mortgage Loan will amortize in amounts
         sufficient  to repay the remaining  principal  balance of such Mortgage
         Loan by its remaining amortization term,
o        the coupon on the Notes is as set forth herein,
o        the Notes are purchased on                     ,
o no  investment  earnings  on the Note  Account  or the  Collection  Account is
available for payment to the Noteholders,  o the Servicing Fee is equal to % per
annum of the aggregate  Principal Balance of the Mortgage Loans, o the Indenture
Trustee Fee is equal to % per annum of the  aggregate  Principal  Balance of the
Mortgage Loans
         and the Note Insurer Premium is equal to the amount set forth in the
Insurance Agreement,
o        the Required  Overcollateralization  Amount is as set forth in the
Indenture and all  collateral  performance  tests
         have been satisfied,
o        the level of Six-Month LIBOR remains constant at        %,
o        no prepayment premium is received during the related Collection Period,
o the PMI  Insurer  premium is equal to % per annum of the  aggregate  Principal
Balance of the Mortgage  Loans,  and o the gross coupon rate for each adjustable
rate Mortgage Loan is adjusted on its next rate adjustment date (and
         every  six  months  thereafter)  to equal  the sum of (a) the  level of
         Six-Month  LIBOR  and (b)  the  respective  gross  margin,  subject  to
         applicable interest rate caps and floors.





S-61

DOCSNY1:987889.2987889.3

5542-27 SK8

                       Mortgage Loan Pool Characteristics




                                                                                                                        Number of
                                                              Remaining                                                 Months until
                       Gross    Original       Remaining      Term To               Initial    Ongoing                    next rate
Pool      Principal    Coupon   Amortization   Amortization   Maturity    Gross     Periodic   Periodic Lifetime Lifetime adjustment
Number    Balance( $ ) Rate (%) Term (months)  Term (months)  (months)    Margin (%)Cap (%)    Cap (%)  Cap (%)  Floor (%)date
                                                                             





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






S-84

DOCSNY1:987889.2987889.3

5542-27 SK8
S-62

611441.1DOCSNY1:987889.2987889.3

5542-27 SK8

         There will be discrepancies  between the  characteristics of the actual
Mortgage Loans and the characteristics  assumed in preparing the table. Any such
discrepancy  may have an effect upon the percentages of the initial Note Balance
outstanding (and the weighted average life) of the Notes set forth in the table.
In addition,  since the actual  Mortgage  Loans will have  characteristics  that
differ from those assumed in preparing the table set forth below,  the Notes may
mature  earlier or later than  indicated  by the table.  Based on the  foregoing
assumptions, the table indicates the weighted average life of the Notes and sets
forth the  percentages  of the initial Note  Balance  that would be  outstanding
after each of the Payment Dates shown, at various percentages of HEP. Variations
in the  prepayment  experience and the balance of the Mortgage Loans that prepay
may increase or decrease the  percentages of initial Note Balances (and weighted
average lives) shown in the following  table.  Such variations may occur even if
the average  prepayment  experience of all such Mortgage Loans equals any of the
specified  percentages of HEP. The following  table  indicates the percentage of
the initial Note Balance that would be outstanding after each of the dates shown
at various  percentages of HEP and the  corresponding  weighted average lives of
the Notes.







 Percent of Original Principal Balance Outstanding(1) of the Notes at the
                            Following HEP Percentages

Payment Date      %             %            %             %       %        %































Weighted Average Life to Maturity
(in Years)(1)
Weighted Average Life to 10% Call
(in Years)(1)

(1) Rounded to the nearest whole percentage.
- --------------------------------------------------------------------------------

(2)  The weighted average life of the Notes is determined by (i) multiplying the
     amount of each  principal  payment  by the number of years from the date of
     issuance to the related  Payment Date,  (ii) adding the results,  and (iii)
     dividing the sum by the original Note Balance.

         There is no  assurance  that  prepayments  of the  Mortgage  Loans will
conform to any of the levels of the prepayment assumption indicated in the table
above, or to any other level,  or that the actual  weighted  average life of the
Notes will conform to any of the weighted  average  lives set forth in the table
above.  Furthermore,  the information contained in the table with respect to the
weighted average life of the Notes is not necessarily indicative of the weighted
average life that might be  calculated or projected  under  different or varying
HEP.

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

                             THE SERVICING AGREEMENT


         General

         The  summaries of certain  provisions  of the  Servicing  Agreement set
forth below and in other places in this prospectus supplement, while complete in
material respects,  do not purport to be exhaustive.  For more details regarding
the terms of the  Servicing  Agreement,  prospective  investors in the Notes are
advised  to review the  Servicing  Agreement,  a copy of which the  Seller  will
provide (without  exhibits) without charge upon written request addressed to the
Seller.

         Generally,  the Servicer will be authorized  and empowered  pursuant to
the Servicing Agreement (i) to execute and deliver, or procure the execution and
delivery by the Indenture Trustee of, any and all instruments of satisfaction or
cancellation or of partial or full release or discharge and all other comparable
instruments with respect to the Mortgage Loans and with respect to the Mortgaged
Properties and (ii) to institute foreclosure proceedings or obtain deeds in lieu
of foreclosure  so as to convert title to of any Mortgaged  Property in the name
of the Indenture Trustee on behalf of the Noteholders and the Note Insurer.

                  Payments on Mortgage Loans and Establishment of Collection
Account

         The Servicer shall  establish and maintain in the name of the Indenture
Trustee for the benefit of Noteholders and the Note Insurer one or more accounts
(collectively, the "Collection Account") at one or more institutions meeting the
requirements set forth in the Servicing  Agreement.  The Collection Account, and
all  amounts  deposited  therein  from time to time,  shall be part of the Trust
Fund. The Servicer will deposit into the  Collection  Account not later than two
Business Days after receipt, all payments on or in respect of the Mortgage Loans
received from or on behalf of mortgagors and all proceeds of the Mortgage Loans,
net  of  servicing  fees,  all  other  items  of  servicing  compensation,   and
reimbursable  outstanding Servicing Advances and Monthly Advances, to the extent
the  Servicer's  automated  system  deducts such amounts prior to deposit to the
Collection  Account.  On or prior to 12:00 noon  Eastern  Standard  Time on each
Deposit Date, funds to be remitted to the Note Account will be remitted from the
Collection  Account to the Indenture  Trustee for deposit into the Note Account.
Notwithstanding  the foregoing,  payments and collections that do not constitute
Available Funds (e.g., amounts  representing  interest accrued on Mortgage Loans
in respect of any period prior to the Cut-off Date,  fees, late payment charges,
charges  for  checks  returned  for  insufficient  funds,   extension  or  other
administrative  charges or other amounts  received for  application  towards the
payment of taxes, insurance premiums, assessments and similar items) will not be
required to be  deposited  into the  Collection  Account.  The Servicer may make
withdrawals from the Collection Account only for the following purposes:
o        to make deposits into the Note Account as described above;
o        to pay itself any monthly  Servicing  Fees and other items of servicing
         compensation  and  investment  income on Permitted  Investments  to the
         extent permitted by the Servicing Agreement;
o        to make any Servicing  Advance to the extent permitted by the Servicing
         Agreement or to reimburse  itself for any Servicing  Advance or Monthly
         Advance  previously  made  to the  extent  permitted  by the  Servicing
         Agreement;
o        to withdraw amounts that have been deposited to the Collection Account
in error; and
o        to clear and terminate the Collection Account.

         Investment of Collection Account

         All or a  portion  of  the  Collection  Account  may  be  invested  and
reinvested in one or more Permitted  Investments  bearing  interest or sold at a
discount,  at the Servicer's  written  direction.  The Indenture  Trustee or any
affiliate  thereof  may be the  obligor  on,  or  manager  or  advisor  of,  any
investment in any Collection  Account which  otherwise  qualifies as a Permitted
Investment.  No investment in the  Collection  Account may mature later than the
Deposit Date next succeeding the date of investment.

         The  Indenture  Trustee will not in any way be held liable by reason of
any  insufficiency  in the  Collection  Account  resulting  from any loss on any
Permitted  Investment  included  therein,  except to the  extent  the  Indenture
Trustee is the obligor thereon.

         All income or other gain from  investments  in the  Collection  Account
will be held in the  Collection  Account  for the  benefit  of the  Servicer  as
additional servicing compensation and will be subject to withdrawal from time to
time as permitted  by the  Servicing  Agreement.  Any loss  resulting  from such
investments  will be for the  account  of the  Servicer.  The  Servicer  will be
required to deposit the amount of any such loss immediately upon the realization
of such loss to the extent such loss will not be offset by other  income or gain
from  investments  in  the  Collection  Account  and  then  available  for  such
application.

                  Monthly Advances

         In  order  to  maintain  a  regular  flow  of  scheduled   interest  to
Noteholders  (rather than to guarantee or insure against losses),  the Servicing
Agreement will require that, not later than the close of business on the Deposit
Date prior to each Payment Date, the Servicer will remit or cause to be remitted
a Monthly  Advance,  if necessary,  to the Indenture  Trustee for deposit in the
Note Account to be paid on the related Payment Date. A "Monthly Advance" will be
equal to the sum of (i) the interest  and  principal  portions of the  aggregate
amount  of  monthly  payments  (net of the  related  Servicing  Fee)  due on the
Mortgage  Loans during the related Due Period but  delinquent  so as not to have
been deposited  into the  Collection  Account as of the close of business on the
last day before the related Deposit Date and (ii) with respect to each Mortgaged
Property  that was acquired in  foreclosure  or similar  action  (each,  an "REO
Property")  during or prior to the  related  Collection  Period  and as to which
final sale did not occur during the related  Collection  Period, an amount equal
to the excess,  if any, of interest  on the  Principal  Balance of the  Mortgage
Loan, but not of any portion that  represents  late payment  charges,  extension
fees or  collections  allocable to payments to be made by mortgagors for payment
of insurance  premiums or similar  items,  relating to such REO Property for the
related  Collection  Period at the related  Mortgage  Rate (net of the Servicing
Fee) over the net income from the REO Property  transferred  to the Note Account
for such Payment Date; provided,  however,  that in no case will the Servicer be
required to make  advances  with respect to any period  following  the final due
date with respect to any Mortgage Loan.

         The  Servicing  Agreement  provides  that the Servicer may pay all or a
portion of any  Monthly  Advance  out of  amounts  on deposit in the  Collection
Account which are being held for payment on a subsequent  Payment Date; any such
amounts so used are  required to be  replaced by the  Servicer by deposit to the
Collection  Account on or before the Deposit  Date  relating to such  subsequent
Payment Date.

         The Servicer may recover Monthly Advances, if not theretofore recovered
from the  mortgagor  on  whose  behalf  such  Monthly  Advance  was  made,  from
subsequent  collections  on the related  Mortgage  Loan,  including  Liquidation
Proceeds,  Insurance Proceeds (but only to the extent of such Insurance Proceeds
or  Liquidation  Proceeds)  and such other  amounts as may be  collected  by the
Servicer from the mortgagor or otherwise  relating to the Mortgage  Loan. To the
extent the Servicer,  in its good faith business  judgment,  determines that any
Monthly Advance will not be ultimately recoverable from subsequent  collections,
Insurance  Proceeds,  Liquidation  Proceeds  on the  related  Mortgage  Loans or
otherwise ("Nonrecoverable  Advances"), the Servicer may reimburse itself on the
first Deposit Date  thereafter  out of  collections  received on other  Mortgage
Loans.

         The Servicer  will not be required to make any Monthly  Advance that it
determines would be a Nonrecoverable Advance.

                  Compensating Interest Payments

         With respect to each Mortgage Loan as to which a prepayment in whole or
in part was received, the Servicer will be required with respect to such Payment
Date to remit to the Indenture  Trustee no later than the related  Deposit Date,
from  amounts  otherwise  payable to the Servicer as the  Servicing  Fee for the
related Payment Date, an amount equal to the lesser of (a) the monthly Servicing
Fee for such  Collection  Period  and (b) the  excess,  if any,  of (i) 30 days'
interest on the Principal Balance of each such Mortgage Loan (immediately  prior
to such  prepayment)  at the  related  Mortgage  Rate,  less (ii) the  amount of
interest  actually  received by the  Servicer on such  Mortgage  Loan during the
related Due Period (each such amount,  a  "Compensating  Interest  Payment") for
payment on the Notes on such Payment Date.  The Servicer will not be entitled to
be reimbursed from  collections on the Mortgage Loans or any assets of the Trust
Fund for any Compensating Interest Payments made.

                  Realization upon Defaulted Mortgage Loans

         The Servicing Agreement will require the Servicer,  acting as the agent
of the Indenture Trustee,  to foreclose upon or otherwise  comparably convert to
ownership in the name of the Indenture Trustee, on behalf of the Noteholders and
the Note Insurer,  Mortgaged  Properties  securing such of the Mortgage Loans as
come into default, as to which no satisfactory  arrangements can be made for the
collection  of  delinquent  payments and which the  Servicer has not  reacquired
pursuant to the option described below; provided,  however, that if the Servicer
has actual  knowledge or  reasonably  believes  that any  Mortgaged  Property is
contaminated by hazardous or toxic wastes or substances, the Servicer will cause
an environmental  inspection (in no event at the Indenture Trustee's expense) of
the  Mortgaged  Property  that  complies with Fannie Mae's selling and servicing
guide  applicable  to single  family homes and its  servicing  procedures  to be
conducted.  If the environmental  inspection  reveals any potentially  hazardous
substances, the Servicer will notify the Indenture Trustee and the Note Insurer,
and the Servicer will not foreclose or accept a deed in lieu of  foreclosure  on
the Mortgaged Property without the consent of the Indenture Trustee and the Note
Insurer.  In connection with such foreclosure or other conversion,  the Servicer
will follow such  practices as it deems  necessary  or  advisable  and as are in
keeping with its general mortgage loan servicing activities;  provided, however,
that the  Servicer  will not be required  to expend its own funds in  connection
with foreclosure or other  conversion,  correction of a default on a senior deed
of trust or restoration of any Mortgaged Property unless the Servicer determines
that such  foreclosure,  correction or restoration will increase Net Liquidation
Proceeds.

         In servicing  the  Mortgage  Loans,  the  Servicer  will be required to
determine,  with respect to each defaulted Mortgage Loan, when it has recovered,
whether through trustee's sale,  foreclosure sale or otherwise,  all amounts, if
any, it expects to recover from or on account of such  defaulted  Mortgage Loan,
whereupon  such  Mortgage  Loan will be charged off and will become a Liquidated
Mortgage Loan.

         The  Servicer  may have the right and the  option  under the  Servicing
Agreement, but not the obligation, to reacquire for its own account any Mortgage
Loan which  becomes  delinquent,  in whole or in part,  as to three  consecutive
monthly  installments or any Mortgage Loan as to which  enforcement  proceedings
have been brought by the Servicer.  Any such Mortgage Loan so reacquired will be
withdrawn  from  the  Mortgage  Pool  on a  Deposit  Date at the  Release  Price
therefor.  The  Servicer  may only  repurchase  Mortgage  Loans in the  order of
delinquency,  from most  delinquent to least or from highest  projected loss (as
shown on the Servicer's monthly report) to lowest projected loss.

                  Evidence as to Compliance

         The Servicing  Agreement provides that on or before a specified date in
each year, a firm of nationally  recognized  independent public accountants will
furnish a report to the Issuer,  Indenture Trustee,  the Rating Agencies and the
Note Insurer to the effect that on the basis of certain procedures substantially
in conformance with the Uniform Single Attestation  Program for Mortgage Bankers
("USAP")  (to  the  extent  the  procedures  are  applicable  to  the  servicing
obligations set forth in the Servicing Agreement), the servicing by or on behalf
of the  Servicer  of mortgage  loans,  and such  procedures  have  disclosed  no
exceptions or errors in records  relating to the mortgage  loans serviced by the
Servicer for others which,  in the opinion of such firm, such firm's required to
report  under  USAP,  except for such  exceptions  as will be referred to in the
report. The Servicing  Agreement will provide that the Servicer will be required
to deliver to the Issuer,  the Indenture  Trustee,  the Rating  Agencies and the
Note  Insurer,  on or  before  a  specified  date in  each  year,  an  officer's
certificate  of the Servicer to the effect that the Servicer has  fulfilled  its
material  obligations  under the Servicing  Agreement  throughout  the preceding
year.

                  Resignation of Servicer; Certain Matters Regarding Servicer's
Servicing Obligations

         The Servicing  Agreement  will provide that the Servicer may not resign
from its  obligations  and duties as the  Servicer  thereunder,  except upon the
delivery,  at the Servicer's  expense, of an opinion of counsel addressed to the
Issuer,  the  Indenture  Trustee and the Note Insurer and in form and  substance
acceptable to the Indenture  Trustee and the Note Insurer to the effect that its
duties  thereunder are no longer  permissible under applicable law or regulation
or are in material  conflict by reason of applicable law or regulation  with any
other of its activities carried on as of the date of the Servicing Agreement. No
such  resignation  will  become  effective  until  the  Indenture  Trustee  or a
successor  servicer  approved by the Note  Insurer  has  assumed  the  servicing
obligations and duties of the Servicer under the Servicing Agreement.

         The  Servicing  Agreement  will also provide that neither the Servicer,
nor any of its directors,  officers,  employees or agents, will be liable to the
Indenture  Trustee,  the Trust or the  Noteholders  for any action  taken or for
refraining  from the  taking  of any  action  by the  Servicer  pursuant  to the
Servicing Agreement, or for errors in judgment;  provided, however, that neither
the Servicer nor any such person will be protected  against any liability  which
would  otherwise  be  imposed  by reason of  willful  misfeasance,  bad faith or
negligence  in the  performance  of  duties  of the  Servicer,  or by  reason of
reckless disregard of obligations and duties of the Servicer, thereunder.

         In addition,  the  Servicing  Agreement  will provide that the Servicer
will not be under any  obligation  to appear in,  prosecute  or defend any legal
action which is not incidental to its duties to service the Mortgage Loans under
the  Servicing  Agreement and which in its opinion may involve it in any expense
or liability.

         The  Servicing  Agreement  will provide that any  corporation  or other
entity (a) into which the Servicer may be merged or  consolidated,  (b) that may
result from any merger,  conversion or consolidation to which the Servicer shall
be a party or (c) that may succeed to all or  substantially  all of the business
of the  Servicer,  will,  in any case where an  assumption  is not  effected  by
operation of law, execute an agreement of assumption to perform every obligation
of the Servicer under the Servicing Agreement,  and will be the successor to the
Servicer  thereunder  without  the  execution  or filing of any  document or any
further act by any of the parties to the Servicing Agreement; provided, however,
that if the Servicer in any of the foregoing cases is not the surviving  entity,
the  surviving  entity shall execute and deliver to the Issuer and the Indenture
Trustee an agreement of assumption  to perform every  obligation of the Servicer
thereunder  and  provided  further  that  if the  surviving  entity  is not  the
Servicer,  the  surviving  entity must (A) be acceptable to the Note Insurer and
(B) each Rating Agency must have issued written confirmation that the succession
of such  successor  will not result in a downgrading  of the implied rating then
assigned by such Rating  Agency to the Notes  (without  taking into  account the
Insurance Policy).

                  Servicer Events of Default

         Events of default  (each,  a  "Servicer  Event of  Default")  under the
Servicing  Agreement  will generally  include:  o any failure by the Servicer to
make a required Monthly Advance on the related Deposit Date as required or any
         failure by the  Servicer to deposit in the  Collection  Account or Note
         Account  any  other  amount  required  to be  so  deposited  under  the
         Servicing Agreement;
o        any failure by the  Servicer to duly observe or perform in any material
         respect  any other of its  covenants  or  agreements  in the  Servicing
         Agreement or the Sale Agreement which materially and adversely  affects
         the rights of Noteholders or the Note Insurer and continues  unremedied
         for the  applicable  cure period,  if any,  after the giving of written
         notice of such failure to the Servicer by the Indenture Trustee, at the
         direction  of the Note  Insurer,  or by the Note  Insurer  or, with the
         consent  of  the  Note  Insurer,  the  Noteholders   evidencing  Voting
         Interests represented by all Notes aggregating not less than 51%;
o        certain  events of  insolvency,  readjustment  of debt,  marshaling  of
         assets and  liabilities or similar  proceedings  regarding the Servicer
         and  certain  actions by the  Servicer  indicating  its  insolvency  or
         inability to pay its obligations;
o        any  representation  or warranty  made by the Servicer in the Servicing
         Agreement  or  the  Sale  Agreement  or  certificate  delivered  by the
         Servicer pursuant thereto having been incorrect in any material respect
         as of the time  made and the  circumstance  in  respect  of which  such
         representation  and warranty is  incorrect,  if capable of being cured,
         not having been cured within any applicable cure period after notice is
         given to the Servicer by the Indenture Trustee, at the direction of the
         Note  Insurer,  or the Note  Insurer,  or, with the consent of the Note
         Insurer, the Noteholders evidencing Voting Interests represented by all
         Notes aggregating not less than 51%;
o the failure by the Servicer to satisfy  certain net worth and other  financial
requirements  of the Note  Insurer;  o the  occurrence of  delinquencies  and/or
losses in respect of the Mortgage Loans in excess of a level, and for a
         period of time, as specified in the Servicing Agreement; and
o        the occurrence of an event of default under the Insurance Agreement.

         Rights Upon Servicer Events of Default

         Upon the  occurrence of a Servicer  Event of Default,  the Note Insurer
or, with the written consent of the Note Insurer,  Noteholders evidencing Voting
Interests  represented  by  all  Notes  aggregating  not  less  than  51% or the
Indenture  Trustee,  at the direction of the Note Insurer,  may terminate all of
the  rights and  obligations  of the  Servicer  under the  Servicing  Agreement,
whereupon  the Note  Insurer  may (and if the Note  Insurer  fails to do so, the
Indenture  Trustee  will be  obligated  to) appoint a successor  Servicer or, if
neither  the  Note  Insurer  nor the  Indenture  Trustee  appoints  a  successor
Servicer, the Indenture Trustee will succeed to all the responsibilities, duties
and  liabilities  of the  Servicer  under the  Servicing  Agreement  and will be
entitled to such  compensation as the Servicer would have been entitled to under
the Servicing Agreement. In the event neither the Note Insurer nor the Indenture
Trustee appoints a successor  Servicer and the Indenture Trustee is unwilling or
legally unable to act as Servicer, the Indenture Trustee may petition a court of
competent  jurisdiction  for the appointment of a successor  Servicer.  Any such
successor Servicer must be an established  housing and home finance  institution
or any institution that regularly services  nonconforming  residential  mortgage
loans,  that is currently  servicing a nonconforming  residential  mortgage loan
portfolio,  that has all licenses,  permits and approvals required by applicable
law and a net  worth  of at  least  $10,000,000.  The  appointment  of any  such
successor Servicer (other than the Indenture Trustee) shall be acceptable to the
Note Insurer, which acceptance shall not be unreasonably withheld, and shall not
result in the  qualification,  reduction  or  withdrawal  of the implied  rating
assigned to the Notes by the Rating  Agencies  (without  taking into account the
Insurance  Policy).  Pending  appointment  of a successor  Servicer,  unless the
Indenture  Trustee is  prohibited by law from so acting,  the Indenture  Trustee
will be  obligated  to act as  Servicer.  The Note  Insurer  and such  successor
Servicer  may agree upon the  servicing  compensation  to be paid,  which may be
greater than the compensation described above.

         No  Noteholder,  solely by virtue of its status as a  Noteholder,  will
have any right under the Servicing  Agreement to institute  any action,  suit or
proceeding with respect to the Servicing Agreement unless the Note Insurer shall
have  consented  thereto,  and  such  Noteholder  previously  has  given  to the
Indenture  Trustee written notice of default and unless  Noteholders  evidencing
Voting  Interests  represented by all Notes  aggregating  not less than 51% have
made written request upon the Indenture  Trustee to institute such action,  suit
or proceeding in its own name as Indenture  Trustee  thereunder and have offered
to  the  Indenture  Trustee  reasonable   indemnity  for  costs,   expenses  and
liabilities to be incurred,  and the Indenture Trustee for 60 days has neglected
or refused to  institute  any such  action,  suit or  proceeding.  However,  the
Indenture  Trustee will be under no  obligation to exercise any of the rights or
powers  vested in it by the  Servicing  Agreement  or to  institute,  conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the Noteholders, unless such Noteholders have offered to the
Indenture Trustee reasonable  security or indemnity against the costs,  expenses
and liabilities which may be incurred therein or thereby.

                  Amendments

         Subject to the prior written  consent of the Note Insurer,  at any time
and from time to time,  without the consent of the  Noteholders,  the  Indenture
Trustee,  the Issuer and the Servicer may amend the Servicing  Agreement for the
purposes of (a) curing any ambiguity or mistake or  correcting or  supplementing
any  provision  of such  agreement  that  may be  inconsistent  with  any  other
provision of such agreement or (b) complying with the  requirements of the Code;
provided,  however,  that such action shall not materially and adversely  affect
the interests of any Noteholder, as evidenced by an opinion of counsel delivered
to the  Indenture  Trustee to such  effect  (which  opinion  shall not be at the
expense of the  Indenture  Trustee)  and written  confirmation  from each of the
Rating Agencies that such action will not result in a  qualification,  reduction
or withdrawal of the implied  ratings on the Notes (without  taking into account
the Insurance Policy).

         The Servicing  Agreement may also be amended by the Indenture  Trustee,
the Issuer and the Servicer,  at any time and from time to time,  with the prior
written  approval of the Rating  Agencies,  the Note Insurer and not less than a
majority of the Voting Interests represented by the Notes then outstanding,  for
the purpose of adding any  provisions  or changing in any manner or  eliminating
any of the  provisions  thereof or of  modifying in any manner the rights of the
Noteholders  thereunder;  provided,  however,  that no such amendment  shall (a)
reduce in any manner the amount of, or delay the timing of,  payments  which are
required to be paid to the Note Account  without the consent of all  Noteholders
or (b) reduce the aforesaid  percentages of Voting  Interests which are required
to consent to any such amendments, without the consent of all Noteholders.

                  Servicing and Other Compensation; Payment of Expenses

         The  Servicing  Fee will be the primary  compensation  to be paid to or
retained  by the  Servicer  in respect  of its  servicing  activities  under the
Servicing Agreement and will be paid to the Servicer on each Deposit Date out of
collections of interest  received on or in respect of the Mortgage Loans for the
related  Collection  Period.  The servicing fee (the "Servicing Fee") will equal
one-twelfth  (1/12) of the product of (a) % (the  "Servicing  Fee Rate") and (b)
the aggregate  scheduled principal balance of the Mortgage Loans as of the close
of business on the first day of the related Due Period.  The  Servicer  shall be
entitled  to retain  the  Servicing  Fee from  amounts  to be  deposited  in the
Collection Account.  In addition,  the Servicer will retain the benefit, if any,
from any deposit,  maintenance or investment of funds in the Collection Account.
Assumption  fees,  late  payment  charges,   charges  for  checks  returned  for
insufficient  funds,  and extension  and other  administrative  charges,  to the
extent collected from mortgagors, will be retained by the Servicer as additional
servicing compensation.

         Subject  to its  right to  refuse to make  Nonrecoverable  Advances  as
described  below,  the  Servicer  will be  required  to pay all  reasonable  and
customary  "out-of-pocket" costs and expenses incurred in the performance of its
servicing  obligations,  including,  but not limited to, the payment of fees for
any  sub-servicer  and the cost of (i) any  enforcement or judicial  proceedings
relating to the mortgagors,  including foreclosures, and (ii) the management and
liquidation  of Mortgaged  Properties  acquired in  satisfaction  of the related
Mortgage  Loans.  Such  expenditures  (each, a "Servicing  Advance") may include
costs of collection efforts, reappraisals,  forced placement of hazard insurance
if a borrower  allows his hazard policy to lapse,  legal fees in connection with
foreclosure  actions,   advancing  delinquent  property  taxes  and  upkeep  and
maintenance of the Mortgaged Property if it is acquired through  foreclosure and
similar types of expenses.

         The  Servicing  Agreement  provides  that the Servicer may pay all or a
portion of any  Servicing  Advance  out of amounts on deposit in the  Collection
Account  which are being held for payment on a subsequent  Payment Date relating
to such Collection  Period; any such amounts so used are required to be replaced
by the  Servicer by deposit to the  Collection  Account on or before the Deposit
Date relating to such subsequent Payment Date.

         The  Servicer  may  recover  Servicing  Advances,  if  not  theretofore
recovered  from the mortgagor on whose behalf such  Servicing  Advance was made,
from subsequent  collections on the related Mortgage Loan, including Liquidation
Proceeds,  Insurance  Proceeds and such other amounts as may be collected by the
Servicer from the mortgagor or otherwise  relating to the Mortgage  Loan. To the
extent the Servicer,  in its good faith business  judgment,  determines that any
Servicing Advance will be or has become a Nonrecoverable  Advance,  the Servicer
may reimburse itself for such advance from the Collection Account.

         The Servicer will not be required to make any Servicing Advance that it
determines would be a Nonrecoverable Advance if made.

                                                              THE NOTE INSURANCE


         The Insurance Policy

         Simultaneously  with the  issuance of the Notes,  the Note Insurer will
deliver the  Insurance  Policy to the  Indenture  Trustee for the benefit of the
holders  of the  Notes.  Under  the  Insurance  Policy,  the Note  Insurer  will
irrevocably and  unconditionally  guarantee  payment to the Indenture Trustee on
behalf of the holders of the Notes on each  Payment  Date for the benefit of the
holders of the Notes,  the full and complete  payment of Insured  Payments  with
respect to the Notes  calculated  in accordance  with the original  terms of the
Notes when issued and without  regard to any  amendment or  modification  of the
Notes or the  Indenture  except  amendments or  modifications  to which the Note
Insurer has given its prior written consent.  "Insured Payments" shall mean with
respect to the Notes as of any  Payment  Date,  the sum of: o any  shortfall  in
amounts  available  to pay the  Note  Interest  on such  Notes  for the  related
Interest Period, o the excess, if any, of (a) the Note Balance of the Notes then
outstanding, after giving effect to payments on such
         Payment Date, over (b) the aggregate principal balances of the Mortgage
Loans then outstanding and o without  duplication of the amount specified in the
second clause, the Note Balance of the Notes to the extent
         unpaid on the stated maturity date,  after giving effect to payments on
         such Payment Date, or the earlier  redemption of the Notes  pursuant to
         the terms of the Indenture.

Notwithstanding the foregoing,  the Note Insurer has the right to pay a Realized
Loss. The Insurance Policy does not cover any Prepayment  Interest Shortfalls or
Relief Act Shortfalls.

         If any  Insured  Payment  is  avoided  as a  preference  payment  under
applicable bankruptcy, insolvency, receivership or similar law, the Note Insurer
will pay such  amount  out of funds of the Note  Insurer on the later of (a) the
date  when due to be paid  pursuant  to the Order  referred  to below or (b) the
first to occur of (i) the  fourth  Business  Day  following  Receipt by the Note
Insurer from the Indenture  Trustee of (A) a certified  copy of the order of the
court or other governmental body which exercised jurisdiction to the effect that
a holder of Notes is required to return  principal or interest  distributed with
respect to a Note during the Term of the Insurance  Policy because such payments
were voidable preferences under applicable  bankruptcy law (the "Order"),  (B) a
certificate  of such holder of Notes that the Order has been  entered and is not
subject to any stay,  and (C) an assignment  duly executed and delivered by such
holder of Notes, in such form as is reasonably  required by the Note Insurer and
provided to such holder of Notes by the Note Insurer,  irrevocably  assigning to
the Note  Insurer all rights and claims of such  holder of Notes  relating to or
arising under the Notes against the debtor which made such preference payment or
otherwise with respect to such preference  payment,  or (ii) the date of Receipt
by the Note  Insurer  from the  Indenture  Trustee of the items  referred  to in
clauses  (A),  (B) and (C) above if, at least four  Business  Days prior to such
date of Receipt,  the Note Insurer shall have Received  written  notice from the
Indenture  Trustee  that such items were to be  delivered  on such date and such
date was  specified  in such  notice.  Such  payment  shall be  disbursed to the
receiver,  conservator,  debtor-in-possession or Indenture Trustee in bankruptcy
named in the Order and not to the Indenture Trustee or holder of Notes directly,
unless a holder  of Notes has  previously  paid  such  amount  to the  receiver,
conservator,  debtor-in-possession  or Indenture  Trustee in bankruptcy named in
the Order,  in which  case such  payment  shall be  disbursed  to the  Indenture
Trustee  for  payment to such  holder of the Notes  upon  proof of such  payment
reasonably  satisfactory to the Note Insurer.  In connection with the foregoing,
the Note Insurer shall have the rights provided pursuant to the Indenture.

         Payment of claims under the Insurance Policy made in respect of Insured
Payments will be made by the Note Insurer  following Receipt by the Note Insurer
of the  appropriate  notice for payment on the later to occur of (a) 12:00 noon,
New York City time, on the third  Business Day following  Receipt of such notice
for payment,  and (b) 12:00 noon,  New York City time,  on the relevant  Payment
Date.

         The terms  "Receipt"  and  "Received",  with  respect to the  Insurance
Policy,  means  actual  delivery  to the Note  Insurer  and to its fiscal  agent
appointed by the Note Insurer at its option,  if any,  prior to 12:00 p.m.,  New
York  City  time,  on a  Business  Day;  delivery  either on a day that is not a
Business  Day or after  12:00  p.m.,  New York City time,  shall be deemed to be
Receipt on the next succeeding  Business Day. If any notice or certificate given
under the Insurance Policy by the Indenture  Trustee is not in proper form or is
not properly  completed,  executed or delivered,  it shall be deemed not to have
been Received, and the Note Insurer or the fiscal agent shall promptly so advise
the Indenture Trustee and the Indenture Trustee may submit an amended notice.

         Under the Insurance Policy, "Business Day" means any day other than (i)
a Saturday or Sunday or (ii) a day on which banking  institutions in the City of
New York,  New York, the State of New York or in the city in which the corporate
trust office of the Indenture Trustee is located, are authorized or obligated by
law or executive order to be closed.  The Note Insurer's  obligations  under the
Insurance  Policy to make Insured  Payments  shall be  discharged  to the extent
funds are  transferred  to the  Indenture  Trustee as provided in the  Insurance
Policy, whether or not such funds are properly applied by the Indenture Trustee.

         Insured  Payments  shall  be made  only at the  time  set  forth in the
Insurance Policy and no accelerated Insured Payments shall be made regardless of
any acceleration of the Notes, unless such acceleration is at the sole option of
the Note Insurer.

         "Term of the Insurance  Policy" means the period from and including the
date of issuance of the Insurance  Policy to and including the date on which the
Note Balance of the Notes are reduced to zero, plus such additional  period,  to
the extent  specified in the Insurance  Policy,  during which any payment on the
Notes could be avoided in whole or in part as a preference payment.

         The Note Insurer  shall be  subrogated  to the rights of the holders of
the Notes to receive  payments on principal and interest,  as  applicable,  with
respect  to  payments  on such  Notes to the  extent of any  payment by the Note
Insurer under the Insurance Policy. To the extent the Note Insurer makes Insured
Payments,  either  directly or  indirectly  (as by paying  through the Indenture
Trustee),  to the holders of the Notes,  the Note Insurer will be  subrogated to
the rights of the holders of the Notes with respect to such Insured  Payment and
shall be deemed to the extent of the payments so made to be a registered  holder
of the Notes for purposes of payment.

         Claims under the  Insurance  Policy  constitute  direct  unsecured  and
unsubordinated obligations of the Note Insurer, and will rank not less than pari
passu  with any other  unsecured  and  unsubordinated  indebtedness  of the Note
Insurer  except for certain  obligations in respect to tax and other payments to
which  preference  is or may  become  afforded  by  statute.  The  terms  of the
Insurance Policy cannot be modified,  altered or affected by any other agreement
or instrument, or by the merger, consolidation or dissolution of the Issuer. The
Insurance  Policy  by its  terms  may  not  be  canceled  or  revoked  prior  to
distribution  in  full of all  Scheduled  Payments  (as  defined  therein).  The
Insurance Policy is governed by the laws of the State of New York. The Insurance
Policy is not covered by the property/casualty insurance security fund specified
in Article 76 of the New York Insurance Law.

         To the fullest  extent  permitted by  applicable  law, the Note Insurer
agrees under the Insurance Policy not to assert,  and waives, for the benefit of
each holder of the Notes,  all its rights  (whether by  counterclaim,  setoff or
otherwise) and defenses (including,  without limitation,  the defense of fraud),
whether  acquired by  subrogation,  assignment or otherwise,  to the extent that
such rights and defenses  may be available to the Note Insurer to avoid  payment
of its  obligations  under the Insurance  Policy in accordance  with the express
provisions of the Insurance Policy.

         The Depositor, the Issuer, the Seller and Servicer and the Note Insurer
will enter into an Insurance and Indemnity Agreement (the "Insurance Agreement")
pursuant  to which the  Depositor,  the  Issuer  and the  Seller  will  agree to
reimburse,  with interest,  the Note Insurer for amounts paid pursuant to claims
under the  Insurance  Policy.  The  Depositor,  the Issuer  and the Seller  will
further agree to pay the Note Insurer all reasonable  charges and expenses which
the Note  Insurer  may pay or incur  relative  to any  amounts  paid  under  the
Insurance  Policy  or  otherwise  in  connection  with  the  transaction  and to
indemnify the Note Insurer  against  certain  liabilities.  Except to the extent
provided  therein,  amounts owing under the Insurance  Agreement will be payable
solely  from the  Trust  Fund.  An event of  default  by the  Seller  under  the
Insurance  Agreement  will  constitute an Event of Default by the Servicer under
the  Servicing  Agreement and allow the Note  Insurer,  among other  things,  to
direct the Indenture Trustee to terminate the Servicer. An "event of default" by
the Seller under the Insurance Agreement includes:
o the  Seller's  failure  to pay when due any amount  owed  under the  Insurance
Agreement or certain other documents, o the Seller's untruth or incorrectness in
any material respect of any representation or warranty of the Seller in
         the Insurance  Agreement,  the Servicing  Agreement (in its capacity as
Servicer) or certain other  documents,  o the Seller's  failure to perform or to
observe any covenant or agreement in the Insurance Agreement, the Servicing
         Agreement (in its capacity as Servicer) and certain other documents,
o        the Seller's  failure to pay its debts in general or the  occurrence

of certain  events of insolvency or bankruptcy
         with respect to the Seller,
o        the  occurrence  of an Event of Default  relating to the Servicer
 under the  Servicing  Agreement or certain  other
         documents, and
o        a claim for payment is made on the Insurance Policy.

         For  a  more  complete  description  of  these  provisions,  terms  and
conditions,  reference  is made to the  Insurance  Policy,  a copy of  which  is
available upon request from the Indenture Trustee.

                  The Note Insurer

         The information set forth in this section has been provided by the Note
Insurer.  No  representation  is  made  by the  Underwriters,  the  Issuer,  the
Depositor,  the  Seller,  the  Servicer  or any of  their  affiliates  as to the
accuracy or completeness of such  information or any information  related to the
Note Insurer incorporated by reference herein.

         General. The Note Insurer is a monoline insurance company  incorporated
              in under the laws of the State of . The Note  Insurer is  licensed
              to engage  in  financial  guaranty  insurance  business  in all 50
              states, the
District of Columbia and Puerto Rico.

         The Note  Insurer and its  subsidiaries  are engaged in the business of
writing  financial  guaranty  insurance,  principally  in respect of  securities
offered  in  domestic  and  foreign  markets.  In  general,  financial  guaranty
insurance  consists of the  issuance of a guaranty of  scheduled  payments of an
issuer's   securities   -  thereby   enhancing   the  credit   rating  of  those
securities--in  consideration  for the payment of a premium to the insurer.  The
Note   Insurer   and   its   subsidiaries   principally   insure   asset-backed,
collateralized and municipal securities.  Asset-backed  securities are generally
supported  by  residential  mortgage  loans,   consumer  or  trade  receivables,
securities  or other assets having an  ascertainable  cash flow or market value.
Collateralized  securities  include  public  utility  first  mortgage  bonds and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation bonds,  special revenue bonds and other special  obligations of state
and local  governments.  The Note Insurer  insures both newly issued  securities
sold in the primary  market and  outstanding  securities  sold in the  secondary
market that satisfy the Note Insurer's underwriting criteria.

         The principal executive offices of the Note Insurer are located at  ,
                  , and
its telephone number at that location is               .

         Reinsurance.  Pursuant to an  intercompany  agreement,  liabilities  on
financial guaranty insurance written or reinsured from third parties by the Note
Insurer or its domestic or Bermuda operating insurance company  subsidiaries are
generally   reinsured   among  such  companies  on  an  agreed-upon   percentage
substantially  proportional to their respective  capital,  surplus and reserves,
subject to applicable statutory risk limitations.  In addition, the Note Insurer
reinsures a portion of its liabilities  under certain of its financial  guaranty
insurance  policies  with  other  reinsurers  under  various  treaties  and on a
transaction-by-transaction  basis.  Such  reinsurance  is  utilized  by the Note
Insurer as a risk  management  device and to comply  with  statutory  and rating
agency requirements;  it does not alter or limit the Note Insurer's  obligations
under any financial guaranty insurance policy.

         Ratings.  The Note Insurer's  insurance financial strength is rated " "
by . The Note Insurer's  insurer  financial  strength is rated " " by . The Note
Insurer's claims-paying ability is rated " " by
          . Such  ratings  reflect  only  the  views  of the  respective  rating
agencies,  are not  recommendations  to buy,  sell  or hold  securities  and are
subject to revision or withdrawal at any time by such rating agencies.

         Capitalization.  The following table sets forth the  capitalization  of
the Note  Insurer and its wholly  owned  subsidiaries  on the basis of generally
accepted accounting principles as of :

                            [Note Insurer to provide]

         For        further  information  concerning  the Note Insurer,  see the
                    Consolidated Financial Statements of , and the notes thereto
                    incorporated   herein  by  reference.   The  Note  Insurer's
                    financial statements are
included  as  exhibits  in the  Annual  Reports  on Form 10-K and the  Quarterly
Reports on Form 10-Q filed with the  Securities  and  Exchange  Commission  (the
"Commission")  by and may be reviewed  at the EDGAR  website  maintained  by the
Commission  and at . Copies of the  statutory  quarterly  and annual  statements
filed with the State of
           Insurance Department by the Note Insurer are available upon request
to the State of            Insurance
Department.

         Incorporation  of Certain  Documents  by  Reference.  The  consolidated
financial  statements  of the Note  Insurer  included in, or as exhibits to, the
following  documents,  which have been filed with the Commission by , are hereby
incorporated by reference in this prospectus  supplement:  (a) the Annual Report
on Form 10-K, as amended,  for the year ended , and (b) the Quarterly  Report on
Form 10-Q for the period ended .

         All  financial  statements  of the Note  Insurer  included in documents
filed by  pursuant  to  Section  13(a),  13(c),  14 or  15(d) of the  Securities
Exchange Act of 1934, as amended (the "Exchange Act"), subsequent to the date of
this  prospectus  supplement and prior to the termination of the offering of the
Notes  shall be deemed to be  incorporated  by  reference  into this  prospectus
supplement  and to be a part  hereof  from the  respective  dates of filing such
documents.

         The  Seller  will  provide  without  charge to any  person to whom this
prospectus supplement is delivered, upon oral or written request of such person,
a copy of any or all of the foregoing financial  statements  incorporated herein
by reference. Requests for such copies should be directed to the Seller at .

         The Seller on behalf of the Trust hereby  undertakes that, for purposes
of  determining  any  liability  under the  Securities  Act,  each filing of the
Trust's annual report pursuant to Section 13(a) or Section 15(d) of the Exchange
Act and each filing of the financial  statements of the Note Insurer included in
or as an exhibit  to the annual  report of filed  pursuant  to Section  13(a) or
Section  15(d) of the  Exchange  Act that is  incorporated  by  reference in the
Registration  Statement (as defined in the  prospectus)  shall be deemed to be a
new  registration  statement  relating  to the  Notes  offered  hereby,  and the
offering of such Notes at that time shall be deemed to be the initial  bona fide
offering thereof.

         Insurance  Regulation.  The Note  Insurer is  licensed  and  subject to
regulation as a financial guaranty  insurance  corporation under the laws of the
State  of , its  state of  domicile.  In  addition,  the  Note  Insurer  and its
insurance  subsidiaries  are  subject to  regulation  by  insurance  laws of the
various  other  jurisdictions  in which they are licensed to do  business.  As a
financial guaranty insurance corporation licensed to do business in the State of
, the Note Insurer is subject to Article of the Insurance Law which, among other
things, limits the business of each such insurer to financial guaranty insurance
and related lines, requires that each such insurer maintain a minimum surplus to
policyholders,  establishes  contingency,  loss  and  unearned  premium  reserve
requirements  for  each  such  insurer,   and  limits  the  size  of  individual
transactions ("single risks") and the volume of transactions ("aggregate risks")
that may be underwritten by each such insurer. Other provisions of the Insurance
Law,  applicable  to  non-life  insurance  companies  such as the Note  Insurer,
regulate,  among other  things,  permitted  investments,  payment of  dividends,
transactions with affiliates, mergers, consolidations,  acquisitions or sales of
assets and incurrence of liability for borrowings.

                              ERISA CONSIDERATIONS

         Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended  ("ERISA"),  and Section 4975 of the Internal  Revenue Code of 1986,  as
amended  (the  "Code"),  prohibit a pension,  profit  sharing or other  employee
benefit  plan,  as well as  individual  retirement  accounts and  annuities  and
certain Keogh Plans,  and entities  deemed to hold assets of such plans (each, a
"Plan")  from  engaging in certain  transactions  involving  "plan  assets" with
persons  that are "parties in interest"  under ERISA or  "disqualified  persons"
under the Code with  respect  to such Plan.  A  violation  of these  "prohibited
transaction  rules" may generate  excise tax and other penalties and liabilities
under ERISA and the Code for such  persons.  Title I of ERISA also requires that
fiduciaries  of a Plan  subject  to ERISA  make  investments  that are  prudent,
diversified  (except if prudent not to do so) and in accordance  with  governing
plan documents.

         Under regulations of the Department of Labor set forth in 29 C.F.R. ss.
2510.3-101  (the  "Plan  Asset  Regulations"),  the  assets of a Plan  generally
include not only securities held by a Plan but also the underlying assets of the
issuer of any equity  securities  (the  "Look-Through  Rule") unless one or more
exceptions  specified in the Plan Asset Regulations are satisfied.  For purposes
of those Plan Asset  Regulations,  an equity security is a security other than a
security  that is  treated as debt  under  applicable  local law and that has no
substantial equity features.  The Issuer believes that the Notes will be treated
as debt obligations without significant equity features for purposes of the Plan
Asset  Regulations.  Accordingly,  a Plan that  acquires  a Note  should  not be
treated  as having  acquired  a direct  interest  in the  assets of the  Issuer.
However,  there can be no complete  assurance  that the Notes will be treated as
debt obligations  without  significant  equity features for purposes of the Plan
Asset  Regulations.  If the  Notes are  treated  as  having  substantial  equity
features,  the purchaser of a Note could be treated as having  acquired a direct
interest in the Mortgage Loans securing the Notes. In that event,  the purchase,
holding, or resale of the Notes could result in a transaction that is prohibited
under ERISA or the Code.

         However,  even if the Notes are treated as debt 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 Issuer or any of its affiliates is
or becomes a "party in interest"  under ERISA or a  "disqualified  person" under
the Code with respect to such Plan. In such case,  certain  exemptions  from the
prohibited  transaction  rules  could be  applicable  depending  on the type and
circumstances  of the plan  fiduciary  making the  decision  to  acquire  Notes.
Included among these  exemptions  are:  Prohibited  Transaction  Class Exemption
("PTCE") 96-23,  regarding  transactions  effected by "in-house asset managers";
PTCE 90-1, regarding  investments by insurance company pooled separate accounts;
PTCE 95-60,  regarding  investments by insurance company general accounts;  PTCE
91-38,  regarding  investments by bank  collective  investment  funds;  and PTCE
84-14,  regarding   transactions  effected  by  "qualified   professional  asset
managers."  A  purchaser  of a Note should be aware,  however,  that even if the
conditions  specified in one or more exemptions are met, the scope of the relief
provided by an  exemption  might not cover all acts that might be  construed  as
prohibited transactions.  The purchase of a Note will be deemed a representation
by the  acquirer  that  either (i) it is not,  and is not  purchasing  a Note on
behalf of or with the assets of a Plan, or (ii) the acquisition and holding of a
Note by the acquirer  qualifies  for  exemptive  relief  under PTCE 95-60,  PTCE
96-23,  PTCE 91-38,  PTCE 90-1, PTCE 84-14 or another  Department of Labor class
exemption.

         A governmental plan as defined in Section 3(32) of ERISA is not subject
to Title I of ERISA or Section 4975 of the Code.  However,  such a  governmental
plan may be subject to a  federal,  state,  or local law which is, to a material
extent,  similar  to the  foregoing  provisions  of ERISA or the Code  ("Similar
Law"). A fiduciary of a governmental  plan should make its own  determination as
to the need for and the availability of any exemptive relief under Similar Law.

         A Plan fiduciary  considering  the purchase of Notes should consult its
tax  and/or  legal  advisors   regarding  the  applicability  of  the  fiduciary
responsibility provisions of ERISA to such investment, whether the assets of the
Issuer would be considered plan assets, the possibility of exemptive relief from
the prohibited  transaction  rules, and other related issues and their potential
consequences.  The sale of Notes to a Plan is in no respect a representation  by
the Issuer or the  Underwriters  that this  investment  meets all relevant legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan. See "ERISA Considerations" in the prospectus.

                                                                USE OF PROCEEDS

         The Issuer intends to use the net proceeds to be received from the sale
of the Notes to acquire the Mortgage Loans from the Depositor and the Seller and
to pay other expenses  associated with the pooling of the Mortgage Loans and the
issuance  of  the  Notes.  See  "Method  of  Distribution"  in  this  prospectus
supplement.

                                                               LEGAL INVESTMENT

         The  Notes  will  not  constitute  "mortgage  related  securities"  for
purposes of the Secondary  Mortgage  Market  Enhancement  Act of 1984 ("SMMEA").
Institutions  whose  activities  are  subject  to  review  by  federal  or state
regulatory  authorities may be or may become subject to restrictions,  which may
be retroactively  imposed by such regulatory  authorities,  on the investment by
such  institutions in certain forms of mortgage related  securities.  See "Legal
Investment" in the prospectus.

                             METHOD OF DISTRIBUTION


         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement among Wachovia  SecuritiesCapital  Markets, an indirect,  wholly-owned
subsidiary   of  Wachovia   Corporation,   and  [Other   Underwriter]   ("[Other
Underwriter]"  and,  together  with  Wachovia   SecuritiesCapital  Markets,  the
"Underwriters") and the Depositor,  the Underwriters have agreed to purchase and
the  Depositor  has agreed to cause the Issuer to sell to the  Underwriters  the
Notes as follows: [To be provided]. Wachovia Corporation conducts its investment
banking, institutional, and capital markets businesses through its various bank,
broker-dealer and nonbank  subsidiaries  (including  Wachovia  SecuritiesCapital
Markets)  under  the  trade  name of  Wachovia  SecuritiesCapital  Markets.  Any
references to Wachovia  SecuritiesCapital Markets in this prospectus supplement,
however, do not include Wachovia Securities,  Inc.Capital  Markets,  LLC, member
NASD/SIPC,  a separate  broker-dealer  subsidiary  of Wachovia  Corporation  and
sister   affiliate   of  Wachovia   SecuritiesCapital   Markets   which  is  not
participating as a selling group member in the distribution of the Notes.


         Distribution of the Notes will be made by the Underwriters from time to
time in negotiated  transactions or otherwise at varying prices to be determined
at the time of sale. Total proceeds to the Depositor from the sale of the Notes,
before deducting  expenses payable by the Depositor,  will be approximately % of
the initial  Principal  Balance of the Notes.  The  Underwriters may effect such
transactions by selling Notes to or through dealers and such dealers may receive
from the Underwriters,  for which it acts as agent,  compensation in the form of
underwriting  discounts,  concessions or commissions.  The  Underwriters and any
dealers that participate with the Underwriters in the distribution of such Notes
may be deemed to be underwriters, and any discounts,  commissions or concessions
received by them, and any profits on resale of the Notes  purchased by them, may
be deemed to be underwriting  discounts and commissions under the Securities Act
of 1933, as amended (the "Securities Act").

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

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

                                                                    EXPERTS

         The  consolidated  balance sheets of and subsidiaries as of and and the
related consolidated  statements of income,  changes in shareholder's equity and
cash  flows for each of the three  years in the  period  ended  incorporated  by
reference  in this  prospectus  supplement,  have  been  incorporated  herein in
reliance on the report of , independent  accountants,  given on the authority of
that firm as experts in accounting and auditing.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  discussion  of the  material  anticipated
federal income tax  considerations  to investors of the purchase,  ownership and
disposition  of the Notes  offered  hereby.  The  discussion is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
considerations  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 Notes.


         Treatment  of the Notes as  Indebtedness.  The Seller  agrees,  and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for all federal, state and local income tax purposes.  There are no regulations,
published  rulings or judicial  decisions  involving  the  characterization  for
federal income tax purposes of securities with terms  substantially  the same as
the  Notes.  In  general,  whether  instruments  such  as the  Notes  constitute
indebtedness  for  federal  income  tax  purposes  is a  question  of fact,  the
resolution  of which is based  primarily  upon  the  economic  substance  of the
instruments  and the  transaction  pursuant to which they are issued rather than
merely upon the form of the  transaction or the manner in which the  instruments
are labeled.  The Internal  Revenue  Service (the "IRS") and the courts have set
forth  various  factors to be taken into  account in  determining,  for  federal
income tax purposes,  whether or not an instrument constitutes  indebtedness and
whether a transfer of property is a sale because the transferor has relinquished
substantial incidents of ownership in the property or whether such transfer is a
borrowing secured by the property.  On the basis of its analysis of such factors
as  applied  to the facts and its  analysis  of the  economic  substance  of the
contemplated  transaction,   Cadwalader,  Wickersham  &  Taft  LLP  and  Orrick,
Herrington & Sutcliffe LLP, tax counsel to the Depositor  ("Tax  Counsel") is of
the opinion that, while no transaction  closely  comparable to that contemplated
has  been  subject  to any  Treasury  regulation,  revenue  ruling  or  judicial
decision,  and  therefore the matter is subject to  interpretation,  for federal
income tax purposes, the Notes will be treated as indebtedness of the Trust, and
not as an ownership interest in the Mortgage Loans, or an equity interest in the
Trust or in a separate  association  taxable as a  corporation  or other taxable
entity.  Further,  Tax Counsel is of the opinion that neither the Issuer nor the
Mortgage Pool will be  characterized  as an association (or as a publicly traded
partnership) taxable as a corporation or as a taxable mortgage pool.


         If the  Notes  are  characterized  as  indebtedness,  interest  paid or
accrued on a Note will be  treated as  ordinary  income to the  Noteholders  and
principal  payments  on a Note will be  treated  as a return of  capital  to the
extent of the  Noteholder's  basis in the Note  allocable  thereto.  An  accrual
method taxpayer will be required to include in income interest on the Notes when
earned, even if not paid, unless it is determined to be uncollectible. The Trust
will report to Noteholders of record and the IRS in respect of the interest paid
and original issue discount, if any, accrued on the Notes to the extent required
by law.

         Although,  as described  above,  it is the opinion of Tax Counsel that,
for federal income tax purposes,  the Notes will be  characterized as debt, such
opinion is not binding on the IRS and thus no assurance can be given that such a
characterization  will prevail. If the IRS successfully  asserted that the Notes
did not represent  debt for federal  income tax  purposes,  holders of the Notes
would  likely be  treated  as owning an  interest  in a  partnership  and not an
interest  in an  association  (or  publicly  traded  partnership)  taxable  as a
corporation.  If the Noteholders were treated as owning an equitable interest in
a  partnership,  the  partnership  itself would not be subject to federal income
tax;  rather  each  partner  would be  taxed  individually  on their  respective
distributive  share of the  partnership's  income,  gain,  loss,  deductions and
credits.  The  amount,  timing  and  characterization  of  items of  income  and
deductions  for a Noteholder  would differ if the Notes were held to  constitute
partnership  interests,  rather than indebtedness.  Since the parties will treat
the Notes as indebtedness for federal income tax purposes, none of the Servicer,
the  Indenture  Trustee or the Owner  Trustee  will  attempt to satisfy  the tax
reporting requirements that would apply under this alternative  characterization
of the Notes. Investors that are foreign persons are strongly advised to consult
their own tax advisors in determining  the federal,  state,  local and other tax
consequences to them of the purchase, ownership and disposition of the Notes.

         Original Issue Discount. It is anticipated that the Notes will not have
any original issue discount  ("OID") other than possibly OID within a de minimis
exception and that  accordingly the provisions of sections 1271 through 1273 and
1275 of the Code generally  will not apply to the Notes.  OID will be considered
de minimis if it is less than 0.25% of the principal amount of a Note multiplied
by its expected  weighted  average life. The prepayment  assumption that will be
used for purpose of  computing  original  issue  discount,  if any,  for federal
income tax purposes is % HEP.

         Market Discount.  A subsequent  purchaser who buys a Note for less than
its principal  amount may be subject to the "market  discount"  rules of Section
1276 through 1278 of the Code.  If a subsequent  purchaser of a Note disposes of
the Note (including certain nontaxable dispositions such as a gift), or receives
a  principal  payment,  any gain  upon such  sale or other  disposition  will be
recognized, or the amount of such principal payment will be treated, as ordinary
income to the extent of any "market  discount"  accrued for the period that such
purchaser  holds the Note.  Such  holder may  instead  elect to  include  market
discount in income as it accrues with respect to all debt  instruments  acquired
in the  year  of  acquisition  of the  Notes  and  thereafter.  Market  discount
generally will equal the excess,  if any, of the then current  unpaid  principal
balance of the Note over the  purchaser's  basis in the Note  immediately  after
such purchaser acquired the Note. In general,  market discount on a Note will be
treated as accruing  over the term of such Note in the ratio of interest for the
current period over the sum of such current  interest and the expected amount of
all  remaining  interest  payments,  or at the  election of the holder,  under a
constant yield method (taking into account the  prepayment  assumption).  At the
request  of a holder of a Note,  information  will be made  available  that will
allow the  holder to compute  the  accrual  of market  discount  under the first
method described in the preceding sentence.

         The  market  discount  rules also  provide  that a holder who incurs or
continues indebtedness to acquire a Note at a market discount may be required to
defer the  deduction  of all or a portion of the  interest on such  indebtedness
until the corresponding amount of market discount is included in income.

         Notwithstanding  the above  rules,  market  discount  on a Note will be
considered to be zero if it is less than a de minimis amount,  which is 0.25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining  life.  If OID or market  discount is de minimis,  the actual
amount of discount must be allocated to the remaining principal distributions on
the Notes and, when each such  distribution  is received,  capital gain equal to
the discount allocated to such distribution will be recognized.

         Market  Premium.  A subsequent  purchaser who buys a Note for more than
its remaining  principal  amount  generally will be considered to have purchased
the Note at a premium.  Such holder may amortize such premium,  using a constant
yield  method,  over  the  remaining  term of the Note  and,  except  as  future
regulations may otherwise  provide,  may apply such amortized  amounts to reduce
the amount of interest reportable with respect to such note over the period from
the purchase date to the date of maturity of the Note. The  amortization of such
premium on an obligation that provides for partial  principal  payments prior to
maturity  should be governed  by the  methods for accrual of market  discount on
such an obligation  (described  above). A holder that elects to amortize premium
must  reduce  the tax  basis in the  related  obligation  by the  amount  of the
aggregate deductions (or interest offsets) allowable for amortizable premium. If
a debt  instrument  purchased  at a premium  is  redeemed  in full  prior to its
maturity,  a purchaser who has elected to amortize premium should be entitled to
a  deduction  for any  remaining  unamortized  premium  in the  taxable  year of
redemption.

         Sale or Redemption of Notes.  If a Note is sold or retired,  the seller
will recognize gain or loss equal to the difference  between the amount realized
on the sale and such holder's  adjusted  basis in the Note.  Such adjusted basis
generally  will  equal  the cost of the  Note to the  seller,  increased  by any
original issue discount  included in the seller's gross income in respect of the
Note (and by any market discount which the taxpayer elected to include in income
or was  required  to include in  income),  and  reduced by  payments  other than
payments of  qualified  stated  interest in respect of the Note  received by the
seller and by any amortized premium.  Similarly, a holder who receives a payment
other than a payment of qualified  stated interest in respect of a Note,  either
on the date on which such payment is  scheduled  to be made or as a  prepayment,
will  recognize  gain equal to the excess,  if any, of the amount of the payment
over his adjusted basis in the Note allocable thereto. A Noteholder who receives
a final payment which is less than his adjusted basis in the Note will generally
recognize a loss in the amount of the  shortfall  on the last day of his taxable
year. Generally,  any such gain or loss realized by an investor who holds a Note
as a "capital  asset"  within the meaning of Code Section 1221 should be capital
gain or loss, except as described above in respect of market discount and except
that a loss attributable to accrued but unpaid interest may be an ordinary loss.

         Taxation of Certain Foreign  Investors.  Interest  payments  (including
OID) on the Notes made to a Noteholder  who is a nonresident  alien  individual,
foreign  corporation  or other  non-United  States  person (a "foreign  person")
generally will be "portfolio interest" which is not subject to United States tax
if such payments are not  effectively  connected  with the conduct of a trade or
business  in the United  States by such  foreign  person,  provided  the foreign
person is not a "10-percent  shareholder" or a "controlled foreign corporation",
within the meaning of the Code, with respect to the Trust,  the Depositor or the
Seller,  and if the Trust (or other  person who would  otherwise  be required to
withhold tax from such payments) is provided with an appropriate  statement that
the  beneficial  owner of the Note  identified  on the  statement  is a  foreign
person.

         Backup Withholding.  Distributions of interest and principal as well as
distributions  of  proceeds  from the sale of the  Notes,  may be subject to the
"backup  withholding  tax" under Section 3406 of the Code at rate of 30% (29% in
2004-2005,  and 28% beginning in 2006) if recipients of such  distributions fail
to  furnish  to  the  payor  certain   information,   including  their  taxpayer
identification  numbers,  or otherwise  fail to establish an exemption from such
tax. Any amounts  deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax. Furthermore,
certain penalties may be imposed by the IRS on a recipient of distributions that
is required to supply information but does not do so in the proper manner.

                            STATE TAX CONSIDERATIONS

         Potential  Noteholders  should  consider the state and local income tax
consequences of the purchase,  ownership and disposition of the Notes. State and
local income tax laws 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  Noteholders  should
consult  their own tax advisors  with respect to the various state and local tax
consequences of an investment in the Notes.

                                                                 LEGAL MATTERS


         Certain legal matters in connection with the issuance of the Notes will
be passed upon by  Cadwalader,  Wickersham & Taft LLP, New York,  New York,  and
Orrick,  Herrington  & Sutcliffe  LLP,  New York,  New York,  as counsel for the
Depositor and the Underwriters.

         Certain federal income tax consequences  with respect to the Notes will
be passed upon for the Issuer by  Cadwalader,  Wickersham  & Taft LLP, New York,
New York and Orrick, Herrington & Sutcliffe LLP, New York, New York.


                               RATING OF THE NOTES

         It is a condition to the issuance of the Notes that each shall be
rated "   " by                  ("         ")
and "   " by                  ("         " and, together with
, the "Rating Agencies").

         Explanations of the significance of such ratings may be obtained from ,
          , and , . Each  rating will be the view only of the  assigning  Rating
          Agency.

         The  ratings  on  the  Notes  are  based  in  substantial  part  on the
claims-paying  ability of the Note  Insurer.  Any  changes in the ratings of the
Note Insurer by the Rating Agencies may result in a change in the ratings of the
Notes.

         The ratings  assigned to the Notes do not represent  any  assessment of
the  likelihood  or  rate  of  principal  prepayments  and  do not  address  the
possibility that Noteholders might suffer a lower than anticipated yield.

         There is no  assurance  that any  rating  assigned  to the  Notes  will
continue  for any  period of time or that such  ratings  will not be  revised or
withdrawn.  Any such  revision or withdrawal of such ratings may have an adverse
effect on the market price or liquidity of the Notes.

         The ratings of the Notes should be evaluated independently form similar
ratings on other types of securities.  A security rating is not a recommendation
to buy, sell or hold securities.

         There can be no  assurances  as to whether any other rating agency will
rate the Notes,  or, if one does,  what  rating  will be  assigned by such other
rating agency.  A rating on the Notes by another  rating agency,  if assigned at
all, may be lower than the ratings assigned to the Notes by or .







DOCSNY1:987889.2987889.3

5542-27 SK8                                             S-88
                                                       INDEX OF PRINCIPAL TERMS



[
                                                                                                            
[Other Underwriter]..............................................................................................78

A

Administrative Fee Amount........................................................................................29
aggregate risks..................................................................................................76
Available Funds..................................................................................................28

B

Balloon Loans....................................................................................................40
beneficial owner.................................................................................................18
Book-Entry Notes.................................................................................................18
Business Day.....................................................................................................72

C

Clearstream......................................................................................................18
Clearstream Participants.........................................................................................20
Closing Date.....................................................................................................50
Code.............................................................................................................76
Collection Account...............................................................................................63
Collection Period................................................................................................25
Combined Loan-to-Value Ratio.....................................................................................45
Commission.......................................................................................................75
Compensating Interest Payment....................................................................................65
Constant Prepayment Rate.........................................................................................57
Cooperative......................................................................................................21
CPR..............................................................................................................57
Cut-off Date.....................................................................................................17

D

Defective Mortgage Loan..........................................................................................24
Definitive Note..................................................................................................19
Definitive Notes.................................................................................................18
Deposit Date.....................................................................................................25
Depositor........................................................................................................17
Determination Date...............................................................................................28
DTC..............................................................................................................18
DTC Participants.................................................................................................18
Due Period.......................................................................................................25

E

ERISA............................................................................................................76
Euroclear........................................................................................................18
Euroclear Operator...............................................................................................21
Euroclear Participants...........................................................................................21
European Depositaries............................................................................................18
Event of Default.................................................................................................37
Excess Cash......................................................................................................32
Exchange Act.....................................................................................................75

F

FICO Scores......................................................................................................43
Financial Intermediary...........................................................................................19
foreign person...................................................................................................81

H

HEP..............................................................................................................57

I

IML..............................................................................................................20
Indenture........................................................................................................17
Indenture Trustee................................................................................................17
Indenture Trustee Fee............................................................................................36
Indirect Participants............................................................................................18
Initial Pool Balance.............................................................................................39
Initial Redemption Date..........................................................................................35
Insurance Agreement..............................................................................................26
Insurance Policy.................................................................................................17
Insurance Proceeds...............................................................................................29
Insured Payments.................................................................................................71
Interest Period..................................................................................................26
IRS..............................................................................................................79
Issuer...........................................................................................................17

L

Liquidated Mortgage Loan.........................................................................................28
Liquidation Proceeds.............................................................................................29
Look-Through Rule................................................................................................76

M

Modeling Assumptions.............................................................................................58
Monthly Advance..................................................................................................64
Monthly Principal................................................................................................27
Mortgage.........................................................................................................39
Mortgage Files...................................................................................................23
Mortgage Loans...................................................................................................17
Mortgage Notes...................................................................................................17
Mortgage Pool....................................................................................................17
Mortgage Rate....................................................................................................40
Mortgaged Property...............................................................................................39

N

Net Liquidation Proceeds.........................................................................................29
New Regulations...................................................................................................4
Nonrecoverable Advances..........................................................................................65
Note Account.....................................................................................................29
Note Balance.....................................................................................................27
Note Insurer.....................................................................................................17
Note Insurer Premium.............................................................................................26
Note Interest....................................................................................................26
Note Interest Rate...............................................................................................26
Note Owners......................................................................................................18
Noteholder...................................................................................................17, 19
Notes............................................................................................................17

O

OID..............................................................................................................80
Order............................................................................................................71
Original Note Balance............................................................................................26
Overcollateralization Amount.....................................................................................32
Overcollateralization Deficiency Amount..........................................................................32
Overcollateralization Deficit....................................................................................33
Overcollateralization Surplus....................................................................................33
Owned and Managed Servicing Portfolio............................................................................50
Owner Trustee....................................................................................................17

P

Paying Agent.....................................................................................................25
Payment Date.....................................................................................................17
Payments Ahead...................................................................................................28
Percentage Interest..............................................................................................25
Permitted Investments............................................................................................30
Plan.............................................................................................................76
Plan Asset Regulations...........................................................................................76
PMI Insurer......................................................................................................37
PMI Mortgage Loans...............................................................................................37
PMI Policy.......................................................................................................37
Prepayment Interest Shortfall....................................................................................26
Principal Balance................................................................................................27
Principal Prepayment.............................................................................................28
PTCE.............................................................................................................77

Q

Qualified Replacement Mortgage...................................................................................24

R

Rating Agencies..................................................................................................82
Realized Loss....................................................................................................33
Receipt..........................................................................................................72
Received.........................................................................................................72
Record Date......................................................................................................18
Redemption Date..................................................................................................35
Release Price....................................................................................................24
Relevant Depositary..............................................................................................18
Relief Act.......................................................................................................58
Relief Act Shortfall.............................................................................................26
REO Property.....................................................................................................65
Required Overcollateralization Amount............................................................................32
Residual Interest................................................................................................18
Rules............................................................................................................19

S

Sale Agreement...................................................................................................23
Securities Act...................................................................................................78
Seller.......................................................................................................17, 50
Senior Loan......................................................................................................45
Servicer.....................................................................................................17, 50
Servicer Event of Default........................................................................................68
Servicing Advance................................................................................................70
Servicing Agreement..............................................................................................17
Servicing Fee....................................................................................................70
Servicing Fee Rate...............................................................................................70
Similar Law......................................................................................................77
single risks.....................................................................................................76
Six-Month LIBOR..................................................................................................40
SMMEA............................................................................................................77
Standard Non-Conforming Program..................................................................................53
Stated Maturity..................................................................................................18

T

Tax Counsel......................................................................................................79
Term of the Insurance Policy.....................................................................................72
Terms and Conditions.............................................................................................21
Third-Party Servicing Portfolio..................................................................................51
Trust............................................................................................................17
Trust Agreement..................................................................................................17
Trust Fund.......................................................................................................17

U

U.S. Person.......................................................................................................5
Underwriters.....................................................................................................78
USAP.............................................................................................................66

V

Voting Interests.................................................................................................37







DOCSNY1:987889.2987889.3

5542-27 SK8                                              I-5

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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


   Initial Settlement

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

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

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


   Secondary Market Trading

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

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

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

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

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

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

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

         Trading between Clearstream or Euroclear Seller and DTC Purchaser.  Due
to time zone differences in their favor,  Clearstream Participants and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to Clearstream or Euroclear  through a Clearstream  Participant or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases  Clearstream  or Euroclear  will instruct the  respective  Depositary,  as
appropriate,  to deliver the Global Securities to the DTC Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement  date
on the basis of either a 360-day year  comprised of 30-day  months or the actual
number of days in such accrual period and a year assumed to consist of 360 days,
as applicable.  For transactions settling on the 31st of the month, payment will
include  interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Clearstream Participant
or Euroclear  Participant the following day, and receipt of the cash proceeds in
the  Clearstream  Participant's  or  Euroclear  Participant's  account  would be
back-valued to the value date (which would be the preceding day, when settlement
occurred  in  New  York).  Should  the  Clearstream   Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in debt in  anticipation  of receipt of the sale  proceeds in its account,
the  back-valuation  will  extinguish  any overdraft  incurred over that one-day
period.  If settlement is not  completed on the intended  value date (i.e.,  the
trade fails),  receipt of the cash proceeds in the Clearstream  Participant's or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

         Finally,  day  traders  that  use  Clearstream  or  Euroclear  and that
purchase  Global  Securities from DTC  Participants  for delivery to Clearstream
Participants  or  Euroclear  Participants  should note that these  trades  would
automatically  fail on the sale side unless  affirmative  action were taken.  At
least three techniques  should be readily  available to eliminate this potential
problem:
o        borrowing  through  Clearstream  or  Euroclear  for one day  (until the
         purchase  side of the day trade is  reflected in their  Clearstream  or
         Euroclear  accounts) in accordance with the clearing system's customary
         procedures;
o        borrowing the Global  Securities in the U.S. from a DTC  Participant no
         later  than one day prior to  settlement,  which  would give the Global
         Securities  sufficient  time to be  reflected in their  Clearstream  or
         Euroclear account in order to settle the sale side of the trade; or
o        staggering  the value  dates for the buy and sell sides of the trade so
         that the value date for the  purchase  from the DTC  Participant  is at
         least one day prior to the value  date for the sale to the  Clearstream
         Participant or Euroclear Participant.


   Certain U.S. Federal Income Tax Documentation Requirements

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

         Exemption for non-U.S.  Persons  (Form  W-8BEN).  Beneficial  owners of
Global Securities that are non-U.S. Persons can obtain a complete exemption from
the  withholding  tax by filing a signed  Form  W-8BEN  (Certificate  of Foreign
Status  of  Beneficial  Owner  for  United  States  Tax  Withholding).   If  the
information shown on Form W-8BEN changes, a new Form W-8BEN must be filed within
30 days of such change.

         Exemption for non-U.S.  Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption  from  Withholding  of Tax on Income  Effectively  Connected  with the
Conduct of a Trade or Business in the United States).

         Exemption  or reduced  rate for  non-U.S.  Persons  resident  in treaty
countries  (Form W-8BEN).  Non-U.S.  Persons that are Note owners  residing in a
country that has a tax treaty with the United  States can obtain an exemption or
reduced tax rate (depending on the treaty terms) by filing Form W-8BEN.

         Exemption  for U.S.  Persons  (Form  W-9).  U.S.  Persons  can obtain a
complete  exemption from the withholding tax by filing Form W-9 (Payer's Request
for Taxpayer Identification Number and Certification).

         U.S. Federal Income Tax Reporting Procedure. The Note owner of a Global
Security or, in the case of a Form W-8ECI filer, his agent,  files by submitting
the appropriate  form to the person through whom it holds (the clearing  agency,
in the case of persons  holding  directly on the books of the clearing  agency).
Form W-8BEN and Form W-8ECI are effective  until the third  succeeding  calendar
year from the date the form is signed.

         Final withholding regulations (the "New Regulations") effective January
1, 2001  affect  the  documentation  required  from  non-U.S.  Persons.  The New
Regulations  replace a number of prior tax  certification  forms  (including IRS
Form  W-8,  1001 and  4224)  with a new  series  of IRS  Form W-8 and  generally
standardize  the  period of time for which  withholding  agents can rely on such
forms  (although  certain of the new forms may remain valid  indefinitely if the
beneficial owner provides a United States taxpayer identification number and the
information on the form does not change).

         The term "U.S. Person" means:
o        a citizen or resident of the United States,
o             a   corporation,   partnership   or  other  entity  treated  as  a
              corporation  or  partnership  for United States federal income tax
              purposes  organized  in or under the laws of the United  States or
              any state thereof or the District of Columbia (unless, in the case
              of a partnership, Treasury regulations provide otherwise),
o        an estate the income of which is includible in gross income for United
States tax purposes, regardless of its
              source, or
o             a trust if a court  within the United  States is able to  exercise
              primary  supervision over the  administration of the trust and one
              or more  United  States  persons  have  authority  to control  all
              substantial decisions of the trust.

Notwithstanding  the  preceding  sentence,  to the extent  provided  in Treasury
regulations,  certain  trusts in existence  on August 20,  1996,  and treated as
United States  persons prior to such date,  that elect to continue to be treated
as United States persons will also be a U.S. Person.

         This summary does not deal with all aspects of U.S.  Federal income tax
withholding  that may be relevant to foreign  holders of the Global  Securities.
Investors  are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Global Securities.






DOCSNY1:987889.2987889.3

5542-27 SK8
                                                      $
                                  (Approximate)


                                                                    Trust 200 -
                                     Issuer



                 Wachovia Asset Securitization Issuance, Inc.LLC

                                    Depositor


                                                      [               ]
                                    Servicer


                        Asset-Backed Notes, Series 200 -



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

                              PROSPECTUS SUPPLEMENT

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





Wachovia SecuritiesCapital Markets                           [Other Underwriter]


         You should rely only on the  information  contained or  incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

         We are not offering the Asset-Backed  Notes,  Series 200 - in any state
where the offer is not permitted.

         We do not claim that the information in this prospectus  supplement and
prospectus  is  accurate  as of any date  other  than the  dates  stated  on the
respective covers.

         Dealers will deliver a prospectus supplement and prospectus when acting
as  underwriters  of the  Asset-Backed  Notes,  Series 200 - and with respect to
their unsold  allotments  or  subscriptions.  In addition,  all dealers  selling
Asset-Backed  Notes,  Series  200 - will be  required  to  deliver a  prospectus
supplement and prospectus for ninety days following the date of this  prospectus
supplement.


                                                                , 200







@

                  SUBJECT TO COMPLETION, DATED NOVEMBER [   ], 2002


                Wachovia Asset Securitization, Inc. Issuance, LLC

                                    Depositor
                               [                   ]
                                    Servicer
                                 $       (Approximate)

                Mortgage Pass-Through Certificates, Series 200 -
            Principal and interest payable monthly, commencing in 200

The Trust will Issue--

o    Ten classes of senior Class A Certificates.

o    Six classes of Class B Certificates,  all of which are subordinated to, and
     provide credit  enhancement  for, the Class A  Certificates.  Each class of
     Class  B  Certificates  is  also  subordinated  to each  class  of  Class B
     Certificates, if any, with a lower number.

The  classes  of offered  certificates  are listed  under the  heading  "Offered
Certificates" in the table on page S- .

The yield to maturity of the interest only  certificates  and the principal only
certificates will be particularly sensitive to the rate of principal payments on
the mortgage loans, as more fully described in this prospectus supplement.

The Assets of the Trust will Include--

o    A pool of fully amortizing, one- to four-family, residential first mortgage
     loans, substantially all of which have original terms to stated maturity of
     approximately years.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has  approved  the  offered  certificates  or  determined  that this
prospectus   supplement  or  the   prospectus  is  accurate  or  complete.   Any
representation to the contrary is a criminal offense.

The offered  certificates  will be offered by Wachovia  Securities,  Inc.Capital
                                                                         =======
Markets, LLC and [Other Underwriter],  as underwriters,  at varying prices to be
============
determined at the time of sale to investors.  The anticipated  delivery date for
the offered  certificates  is , 200 . Total  proceeds to the  depositor  for the
offered certificates will be approximately % of the initial principal balance of
the offered certificates, before deducting expenses payable by the depositor.
Wachovia SecuritiesCapital Markets                           [Other Underwriter]
                   ===============


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

The  information  in  this  prospectus  supplement  is not  complete  and may be
changed.  The Depositor  may not sell these  securities  until the  registration
statement filed with the Securities and Exchange  Commission is effective.  This
prospectus  supplement  is not an  offer  to sell  these  securities  and is not
soliciting an offer to buy these securities in any state where the offer or sale
is                                not                                 permitted.
- --------------------------------------------------------------------------------
                                      S-1





                                                             , 200



                                      S-2





                                TABLE OF CONTENTS
                                                                                                    
Important Notice About Information                              Payments on Mortgage Loans;
   Presented in this Prospectus                                  Accounts................................     S-
   Supplement and the Prospectus............     S-             Servicing Compensation and Payment
Summary of Terms............................     S-              Of Expenses.............................     S-
Risk Factors................................     S-             Compensating Interest....................     S-
   The Rate of Principal Payments on the                        Advances.................................     S-
   Mortgage Loans Will Affect the                               Optional Termination.....................     S-
   Yield on the Offered Certificates........     S-             Special Servicing Agreements.............     S-
Certificates May Not Be Appropriate                             The Trustee..............................     S-
   For Individual Investors.................     S-             Voting Rights............................     S-
Subordination of Class B Certificates                        Description of the Certificates.............     S-
   Increases Risk of Loss...................     S-              Denominations and Form..................     S-
Limited Source of Payments-- No                                  Book-Entry Certificates.................     S-
   Recourse to Depositor, Seller,                                Distributions...........................     S-
   Servicer or Trustee......................     S-              Pool Distribution Amount................     S-
Limited Liquidity...........................     S-              Priority of Distributions...............     S-
Geographic Concentration May                                     Interest................................     S-
   Increase Risk of Loss Due to                                  LIBOR...................................     S-
   Adverse Economic Conditions or                                Principal...............................     S-
   Natural Disasters........................     S-              Allocation of Losses....................     S-
Rights of Beneficial Owners May Be                               Restrictions on Transfer of the
   Limited by Book-Entry System.............     S-                Class A-R and Class A-LR
Tax Consequences of Residual                                       Certificates..........................     S-
   Certificates.............................     S-          Prepayment and Yield Considerations.........
Recent Developments May Increase                                 Prepayment Considerations and
   Risk of Loss on the Mortgage Loans...  S-                       Risks.................................     S-
Forward Looking Statement...................     S-              Assumptions Relating to Tables..........     S-
The Mortgage Pool...........................     S-              Weighted Average Lives of the
   Mortgage Loan Data.......................     S-                Offered Certificates..................     S-
The Seller..................................     S-              Yield on the Class A-5 Certificates ..S-
The Servicer................................     S-              Yield on the Class A-PO
   General..................................     S-                 Certificates.........................     S-
   Delinquency and Loss Experience of                            Yield on the Class A-WIO
     of the Servicer........................     S-                 Certificates.........................     S-
Underwriting Standards......................     S-
The Pooling and Servicing                                        Yield on the Class A-R and
Agreement...................................     S-                 Class A-LR Certificates..............     S-
   Assignment of Mortgage Loans.............     S-              Yield on the Subordinate
   Repurchases of Mortgage Loans............     S-                   Certificates.......................      S
Optional Repurchases of Certain
    Mortgage Loans..........................     S-




                                      S-3





                                                                                                    
    Yield Considerations with Respect to                     Recent Developments--
      the Class B-2 and Class B-3                                California Legislation..................     S-
      Certificates..........................     S-          ERISA Considerations........................     S-
Credit Support..............................     S-          Method of Distribution......................     S-
Use of Proceeds.............................     S-          Legal Matters...............................     S-
Federal Income Tax Consequences.............     S-          Certificate Ratings.........................     S-
    Regular Certificates....................     S-          Index of Significant Prospectus
    Residual Certificates...................     S-              Supplement Definitions..................     S-
    Backup Withholding and Reporting                         Annex I--Global Clearance, Settlement
      Requirements..........................     S-              and Tax Documentation
State Taxes.................................     S-               Procedures.............................     A-







                                      S-4



                  Important Notice About Information Presented
                in this Prospectus Supplement and the Prospectus

         The offered  certificates are described in two separate  documents that
progressively  provide  more  detail:  (i) the  accompanying  prospectus,  which
provides general information, some of which may not apply to a particular series
of certificates such as your certificates;  and (ii) this prospectus supplement,
which  describes  the specific  terms of your  certificates  and may differ from
information in the prospectus.

         If the  description  of the terms of your  certificates  varies between
this  prospectus  supplement  and  the  prospectus,   you  should  rely  on  the
information in this prospectus supplement.

         Cross-references  are included in this  prospectus  supplement  and the
prospectus  to  captions  in  these  materials  where  you can  find  additional
information.  The  foregoing  Table of Contents and the Table of Contents in the
prospectus provide the locations of these captions.

         The Index of Significant Prospectus Supplement Definitions beginning on
page S- of this prospectus  supplement and the Index of Significant  Definitions
beginning  on  page  of  the  prospectus  direct  you to  the  locations  of the
definitions of capitalized terms used in each of the documents.  Any capitalized
terms that are not defined in this  prospectus  supplement  and that do not have
obvious meanings are defined in the prospectus.


         Wachovia Asset Securitization Issuance, Inc.LLC's principal offices are
located at One Wachovia  Center 301 South College  Street,  Suite D,  Charlotte,
North Carolina 28288 and its phone number is (704) 374-2702.383-4634.


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


                                      S-5





                                            THE SERIES 200 - CERTIFICATES

                      Initial Class                                                                  Initial
                         Balance       Pass-Through                                                 Rating of
Class                   Balance(1)         Rate        Principal Types(2)     Interest Types(2)    Certificates(3)
- ---------------        ------------    ------------   -------------------     ------------------   -----------------
                                                                                    
Offered Certificates

Class A-1.........    $                      %     Senior, Sequential Pay     Fixed Rate
Class A-2.........    $                      %     Senior, Sequential Pay     Fixed Rate
Class A-3.........    $                      %     Senior, Sequential Pay     Fixed Rate
Class A-4.........    $                   (4)      Senior, Sequential Pay     Floating Rate
Class A-5.........             (5)        (6)      Senior, Notional Amount    Inverse Floating
                                                                              Rate, Interest Only
Class A-6.........    $                      %     Senior, Lockout            Fixed Rate
Class A-R.........    $                      %     Senior, Sequential Pay     Fixed Rate
Class A-LR........    $                      %     Senior, Sequential Pay     Fixed Rate
Class A-WIO.......             (7)        (8)      Senior, Notional Amount    Variable Rate,
                                                                              Interest Only
Class A-PO........    $                   (9)      Senior, Ratio Strip        Principal Only
Class B-1.........    $                      %     Subordinated               Fixed Rate
Class B-2.........    $                      %     Subordinated               Fixed Rate
Class B-3.........    $                      %     Subordinated               Fixed Rate

Non-Offered Certificates

Class B-4.........    $                      %     Subordinated               Fixed Rate
Class B-5.........    $                      %     Subordinated               Fixed Rate
Class B-6.........    $                      %     Subordinated               Fixed Rate



- ---------------------------
(1) Approximate. The initial class balances may vary by a total of plus or minus
5%.

(2)  See  "Description of the Securities -- Categories of Classes of Securities"
     in the prospectus  for a description of these  principal and interest types
     and see "Description of the Certificates -- Priority of Distributions"  and
     "-- Allocation of Losses" in this  prospectus  supplement for a description
     of the effects of subordination.

(3)  See "Certificate Ratings" in this prospectus supplement.

(4)  During the initial  LIBOR based  interest  accrual  period,  interest  will
     accrue on the Class A-4  Certificates  at the rate of % per  annum.  During
     each LIBOR based interest accrual period  thereafter,  interest will accrue
     on the Class A-4  Certificates at a per annum rate equal to (i) % plus (ii)
     LIBOR  subject  to a  minimum  rate  of %  and a  maximum  rate  of %.  See
     "Description of the Certificates--Interest" in this prospectus supplement.

(5)  The Class A-5  Certificates are interest only  certificates,  have no class
     balance and will bear interest on the Class A-5 notional amount  (initially
     approximately  $  )  as  described  in  this  prospectus  supplement  under
     "Description of Certificates--Interest"

(6)  During the initial  LIBOR based  interest  accrual  period,  interest  will
     accrue on the Class A-5  Certificates  at the rate of  approximately  % per
     annum. During each LIBOR based interest accrual period thereafter, interest
     will accrue on the Class A-5  Certificates at a per annum rate equal to (i)
     approximately  % minus (ii)  LIBOR,  subject  to a minimum  rate of % and a
     maximum   rate   of    approximately    %.   See    "Description   of   the
     Certificates--Interest" in this prospectus supplement.

(7)  The Class  A-WIO  Certificates  are  interest  only  certificates,  have no
     principal  balance,  and will bear  interest  on the Class  A-WIO  notional
     amount  (initially  approximately  $ )  as  described  in  this  prospectus
     supplement under "Description of the Certificates--Interest."

(8)  Interest  will  accrue  on  the  Class  A-WIO  notional  amount  as of  any
     distribution  date at a per annum rate equal to (i) the weighted average of
     the net mortgage interest rates of the premium mortgage loans (based on the
     Stated  Principal  Balances  of the  mortgage  loans on the due date in the
     month preceding the month of such distribution  date) minus (ii) %. For the
     initial  distribution  date  occurring in 200 , this rate is expected to be
     approximately % per annum.

(9)  The Class A-PO Certificates are principal only certificates and will not be
     entitled to distributions in respect of interest.
- --------------------------------------------------------------------------------


                                      S-6


                                SUMMARY OF TERMS

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




Title of Series:    Wachovia Asset                      Trustee:
                                                                          

                    Securitization Inc.Issuance, LLC,   Distribution Date:The      day of each
                                       =============
                    Mortgage Pass-Through                                       month (or, if not a
                    Certificates, Series 200 -                                  business day, the

                                                                                next business day) Depositor:
Wachovia Asset                                          beginning          , 200

                    Securitization Issuance, Inc.LLC    Closing Date:           On or about        , 200
                                  =========      ===
                                                        Cut-off Date:                     , 200
Issuer:             Wachovia Asset                200 -  Trust                  Record Date:     The last business
                                  ============================

Securitization 200 -  Trust                                                     day of the
                                                                                month preceding a
Seller:                                                                         distribution date
Servicer:
                              --------------------


The Certificates

     The  certificates  will be  issued  pursuant  to a  pooling  and  servicing
agreement,  dated as of the closing  date. A summary  chart of the initial class
balances, principal types, pass-through rates, interest types and ratings of the
certificates is set forth on page S- .

     The certificates  represent all of the beneficial ownership interest in the
trust.




- ---------------------------------------------------------------------------------------------------------------
                                  Classifications of Classes of Certificates
- ---------------------------------------------------------------------------------------------------------------
                                    
Offered Certificates:                  A-1, A-2, A-3, A-4, A-5, A-6, A-R, A-LR, A-WIO, A-PO, B-1, B-2 and B-3
- -------------------------------------- ------------------------------------------------------------------------
Non-Offered Certificates:              B-4, B-5 and B-6
- -------------------------------------- ------------------------------------------------------------------------
Senior Certificates:                   A-1, A-2, A-3, A-4, A-5, A-6, A-R, A-LR, A-WIO and A-PO
- -------------------------------------- ------------------------------------------------------------------------
Subordinate Certificates:              B-1, B-2, B-3, B-4, B-5 and B-6
- -------------------------------------- ------------------------------------------------------------------------
Class A Certificates:                  A-1, A-2, A-3, A-4, A-5, A-6, A-R, A-LR, A-WIO and A-PO
- -------------------------------------- ------------------------------------------------------------------------
Class B Certificates:                  B-1, B-2, B-3, B-4, B-5 and B-6
- -------------------------------------- ------------------------------------------------------------------------
Floating Rate Certificates:            A-4
- -------------------------------------- ------------------------------------------------------------------------
Inverse Floating Rate Certificates:    A-5
- -------------------------------------- ------------------------------------------------------------------------
Interest Only Certificates:            A-5 and A-WIO
- -------------------------------------- ------------------------------------------------------------------------
Lockout Certificates:                  A-6
- -------------------------------------- ------------------------------------------------------------------------
Principal Only Certificates:           A-PO
- -------------------------------------- ------------------------------------------------------------------------
Residual Certificates:                 A-R and A-LR
- -------------------------------------- ------------------------------------------------------------------------



                                      S-7



     Only the Class A, Class B-1, Class B-2 and Class B-3 Certificates are being
offered by this prospectus supplement.

     The Class B-4, Class B-5 and Class B-6 Certificates are not offered by this
prospectus  supplement.  These non-offered  certificates are subordinated to the
offered  certificates  for  distributions  of  principal  and  interest  and for
allocations of losses on the mortgage loans.

     Information  provided  with  respect  to the  non-offered  certificates  is
included solely to aid your understanding of the offered certificates.

Mortgage Pool

     The   mortgage   pool   will   consist   of    fixed-rate,    conventional,
fully-amortizing  mortgage  loans secured by first liens on one- to  four-family
properties.  The  depositor  expects the  mortgage  loans to have the  following
approximate characteristics:




                                 Selected Mortgage Loan Data as of        , 200

  --------------------------------------------------------- -------------------------- -----------------------
                                                                 Range or Total           Weighted Average
  --------------------------------------------------------- -------------------------- -----------------------
                                                                                 

  Number of Mortgage Loans                                                                      --
  --------------------------------------------------------- -------------------------- -----------------------
  Aggregate Unpaid Principal Balance                             $                              --
  --------------------------------------------------------- -------------------------- -----------------------
  Unpaid Principal Balance                                  $          to $                 $
  --------------------------------------------------------- -------------------------- -----------------------
  Interest Rate                                                       % to      %                   %
  --------------------------------------------------------- -------------------------- -----------------------
  Administrative Fee Rate                                                 %                     --
  --------------------------------------------------------- -------------------------- -----------------------
  Remaining Terms to Stated Maturity                                to      months               Months
  --------------------------------------------------------- -------------------------- -----------------------
  Original Term                                                     to      months               Months
  --------------------------------------------------------- -------------------------- -----------------------
  Number of Months Since Origination                                to    months                 Months
  --------------------------------------------------------- -------------------------- -----------------------
  Original Loan-to-Value Ratio                                       % to       %                   %
  --------------------------------------------------------- -------------------------- -----------------------
  Latest Maturity Date                                                                          --
  --------------------------------------------------------- -------------------------- -----------------------
  Geographic Concentration of Mortgaged Properties in Excess of 5.00% of the Aggregate Unpaid Principal
  Balance
  ============================================================================================================
       [State]                                                             %
  =========================================================
       [State]                                                             %
  =========================================================
       [State]                                                             %
  =========================================================
       [State]                                                             %
  =========================================================
       [State]                                                            %
  --------------------------------------------------------- -------------------------- -----------------------
  Maximum Single Zip Code Concentration                                   %                     --
  --------------------------------------------------------- -------------------------- -----------------------




     The characteristics of the mortgage pool may change because:

     o    Prior to the issuance of the  certificates,  the  depositor may remove
          mortgage  loans  from  the  mortgage  pool.  The  depositor  also  may
          substitute  new mortgage loans for mortgage loans in the mortgage pool
          prior to the closing date.

     o    After the issuance of the certificates,  mortgage loans may be removed
          from the trust because of repurchases by the depositor for breaches of
          representations  or  failure  to  deliver  required  documents.  Under
          certain  circumstances,  the depositor may instead make  substitutions
          for defective mortgge loans.


                                      S-8


     These removals and/or  substitutions  may result in changes in the mortgage
pool characteristics  shown above. These changes may affect the weighted average
lives and yields to maturity of the related offered certificates.

     Additional  information  on the mortgage  pool appears  under "The Mortgage
Pool" in this prospectus supplement.

Optional Termination

     At its option,  the depositor may purchase all remaining  mortgage loans in
the trust and effect early  retirement of the  certificates on any  distribution
date on which the aggregate  scheduled principal balance of the mortgage pool is
less than % of the initial aggregate scheduled principal balance of the mortgage
pool.

     See "The Pooling and Servicing  Agreement -- Optional  Termination" in this
prospectus supplement.

     If the  depositor  exercises  its right to  repurchase  all of the mortgage
loans,  the  certificates  outstanding at that time will be retired earlier than
would otherwise be the case.

     See "Prepayment and Yield Considerations" in this prospectus supplement.

Priority of Distributions

     Distributions will be made on each distribution date in the following order
of priority:

     o    First,  to the trustee an amount in payment for its  services for such
          distribution date;

     o    Second,  to each class of senior  certificates  (other  than the Class
          A-PO Certificates) to pay interest;

     o    Third,  to the  classes  of senior  certificates  entitled  to receive
          distributions of principal, as set forth in this prospectus supplement
          under   "Description  of  the   Certificates  --  Principal,"  to  pay
          principal;

     o    Fourth,  to the Class A-PO  Certificates,  to pay  certain  Class A-PO
          deferred  amounts,  but only from  amounts  that  would  otherwise  be
          distributable   on  such   distribution   date  as  principal  of  the
          subordinated certificates;

     o    Fifth,  to  each  class  of  subordinate  certificates,  first  to pay
          interest and then to pay  principal  in the order of  numerical  class
          designations, beginning with Class B-1 Certificates; and

     o    Sixth,  to the Class A-R and Class  A-LR  Certficates,  any  remaining
          amounts in the related REMIC.

                                      S-9



         All of the distributions described above are subject to the limitations
set forth in this prospectus  supplement under  "Description of the Certificates
- -- Interest" and "-- Principal."

         Under certain  circumstances  described in this prospectus  supplement,
distributions  that would otherwise be made on the subordinate  certificates may
be made on the senior certificates instead. See "Description of the Certificates
- -- Allocation of Losses" in this prospectus supplement.

Interest Distributions

         The amount of  interest  that will accrue on your  certificates  during
each interest accrual period (unless you own a Class A-PO  Certificate) is equal
to: o one-twelfth of the pass-through  rate for your class (as set forth on page
S- ) multiplied by the
              principal  balance or notional  amount of your  certificate on the
distribution  date,  minus o the amount of certain interest  shortfalls  arising
from the timing of prepayments on the mortgage loans
              and interest  losses  allocated to your class,  as described under
              "Description of the  Certificates -- Allocation of Losses" in this
              prospectus supplement.

         The Class A-PO Certificates are principal only certificates and are not
entitled to distributions of interest.

         See  "Description  of  the  Certificates  --  Distributions"   and  "--
Interest" in this prospectus supplement.

Principal Distributions

         On each distribution date, principal  distributions to the certificates
will be made in the order  and  priority  described  under  "Description  of the
Certificates -- Priority of Distributions" in this prospectus supplement.

         The  Class  A-5  and  Class  A-WIO   Certificates   are  interest  only
certificates and are not entitled to distributions of principal.

Credit Support

         Credit   support   for  the   offered   certificates   is  provided  by
subordination as follows:

                      Subordination of Class B Certificates

                          [Insert Subordination Table]

         See "Description of the Certificates -- Priority of Distributions"  and
"-- Allocation of Losses" and "Credit Support" in this prospectus supplement.


                                      S-10



Shifting Interest in Prepayments

     Additional  credit  enhancement  is  provided  by  the  allocation  of  all
principal  prepayments  to the senior  certificates  (other  than the Class A-PO
Certificates)  for the  first  five  years  and the  disproportionately  greater
allocation of  prepayments to such senior  certificates  over the following four
years.  The  disproportionate  allocation of  prepayments  will  accelerate  the
amortization of those senior  certificates  relative to the  amortization of the
subordinate  certificates.  As a result,  the credit support  percentage for the
Class A Certificates  should be maintained and may be increased during the first
nine years.

     See  "Description  of the  Certificates  -- Principal"  in this  prospectus
supplement.


Prepayment and Yield Considerations

     The yield to maturity on your offered certificates will be sensitive to the
rate and timing of principal  payments  (which will be affected by  prepayments,
defaults and  liquidations)  on the mortgage loans. As a result,  your yield may
fluctuate significantly.

     o    In general,  if you purchased your offered certificate at a premium or
          if you purchased a Class A-5 or Class A-WIO Certificate  (which has no
          principal balance) and principal  distributions occur at a rate faster
          than you  assumed,  your actual  yield to maturity  will be lower than
          anticipated.

     o    Conversely,  if you purchased  your offered  certificate at a discount
          and principal  distributions  occur at a rate slower than you assumed,
          your actual yield to maturity will be lower than anticipated.

     Because the Class A-PO  Certificates  represent only the right to receive a
portion  of the  principal  received  with  respect to  mortgage  loans with net
mortgage  interest  rates  lower than %, the yield to maturity on the Class A-PO
Certificates  will be  extremely  sensitive  to the rate an timing of  principal
payments on the mortgage loans with net mortgage interest rates lower than %.

     Because the interest accrued on each  distribution  date on the Class A-WIO
Certificates  is based on a per annum rate equal to (i) the weighted  average of
the mortgage loans with a net mortgage  interest rate greater than or equal to %
less  (ii) %, the yield to  maturity  on the Class  A-WIO  Certificates  will be
extremely sensitive to the rate and timing of principal payments on the mortgage
loans with a net mortgage interest rate greater than or equal to %, particularly
those mortgage loans with higher mortgage interest rates.



                                      S-11



     The yield to maturity on the Class A-4  Certificates  will be  sensitive to
changes  in  the  rate  of  LIBOR.  The  yield  to  maturity  on the  Class  A-5
Certificates  will be  extremely  sensitive  to changes in the rate of LIBOR and
increases in LIBOR may result in a lower yield than you expected. In particular,
if you are purchasing a Class A-5  Certificate you should consider the risk that
high constant rates of LIBOR combined with high constant prepayment rates on the
mortgage loans may result in a negative yield.

     The  yield  to  maturity  of  the  Class  B-1,  Class  B-2  and  Class  B-3
Certificates will be increasingly  sensitive to the amounts and timing of losses
on the mortgage loans due to the fact that,  once the total balance of the Class
B-4, Class B-5 and Class B-6  Certificates  has been reduced to zero, all losses
will be allocated  to the Class B-3,  Class B-2 and Class B-1  Certificates,  in
that order, until the balance of each class has been reduced to zero.

     Because the mortgage  loans may be prepaid at any time,  it is not possible
to predict the rate at which you will receive distributions of principal.  Since
prevailing  interest  rates are subject to  fluctuation,  you may not be able to
reinvest your  distributions  at yields  equaling or exceeding the yields on the
offered  certificates.  Yields on any  reinvestments  may be lower, and could be
significantly lower, than the yields on your offered certificates.

         See "Prepayment and Yield Considerations" in this prospectus supplement
and "Yield Considerations" in the prospectus.

                        Weighted Average Life (in years)

                             [Table to be Inserted]

Federal Income Tax Consequences

     For federal income tax purposes,  elections will be made to treat the trust
as two separate REMICs.

     o    The  offered  certificates  (other  than the Class A-R and Class  A-LR
          Certificates) will constitute "regular interests" in one of the REMICs
          and  will be  treated  as debt  instruments  for  federal  income  tax
          purposes.

     o    The Class A-R and Class A-LR  Certificates  will  constitute  the sole
          class of "residual interests" in the respective REMICs.

     Interest on the offered  certificates must be included in your income under
an accrual  method of tax  accounting,  even if you are  otherwise a cash method
taxpayer.

     The Class A-5,  Class A-WIO and Class A-PO  Certificates  will, and certain
other classes may, be issued with original issue discount for federal income tax
purposes. If you


                                      S-12



hold such a certificate, you will be required to include original issue discount
in income as it accrues on a constant  yield  method,  regardless of whether you
receive concurrently the cash attributable to such original issue discount.

     The holders of the Class A-R and Class A-LR  Certificates  will be required
to report as  ordinary  income or loss their pro rata share of the net income or
the net  loss of  their  respective  REMIC  and  will be  required  to fund  tax
liabilities  with respect to any such net income although no cash  distributions
are  expected  to be  made  with  respect  to  the  Class  A-R  and  Class  A-LR
Certificates  other than the  distribution of their  respective $ class balances
and interest on those balances.

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

Legal Investment

     If your  investment  activities  are subject to legal  investment  laws and
regulations,   regulatory   capital   requirements   or  review  by   regulatory
authorities,  then you may be  subject  to  restrictions  on  investment  in the
offered certificates. You should consult your legal, tax and accounting advisers
for assistance in determining the suitability of and  consequences to you of the
purchase, ownership and sale of offered certificates.


     o    The senior certificates and the Class B-1 Certificates will constitute
          "mortgage related  securities" for purposes of the Secondary  Mortgage
          Market Enhancement Act of 1984, as amended,  so long as they are rated
          in one of the two highest rating categories by at least one nationally
          recognized rating agency.

     o    The Class B-2 and Class B-3 Certificates will not constitute "mortgage
          related  securities" under the Secondary  Mortgage Market  Enhancement
          Act of 1984.

         See "Legal Investment" in the prospectus.

ERISA Considerations

     If you are a fiduciary  or other  person  acting on behalf of any  employee
benefit plan or arrangement, including an individual retirement account, subject
to the ERISA,  the Internal  Revenue Code of 1986,  as amended,  or any federal,
state or local law which is similar  to ERISA or the  Internal  Revenue  Code or
1986, you should  carefully review with your legal advisors whether the purchase
or holding of an offered certificate could give rise to a transaction prohibited
or not otherwise  permissible  under ERISA, the Internal Revenue Code of 1986 or
any similar law.

     Subject  to  the  considerations  and  conditions  described  under  "ERISA
Considerations" in this prospectus  supplement,  it is expected that the offered
certificates  (other  than the  Class A-R and Class  A-LR  Certificates)  may be
purchased  by  plans.  The  Class A-R and  Class  A-LR  Certificates  may not be
acquired by plans.

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


                                      S-13


                                  RISK FACTORS

     o    The  offered   certificates  are  not  suitable  investments  for  all
          investors.

     o    The offered  certificates are complex  financial  instruments,  so you
          should  not  purchase  any  offered  certificates  unless  you or your
          financial  advisor  possess  the  necessary  expertise  to analyze the
          potential  risks  associated  with an  investment  in  mortgage-backed
          securities.

     o    You  should  not   purchase  any  offered   certificates   unless  you
          understand,  and are able to bear, the prepayment,  credit,  liquidity
          and market risks associated with those offered certificates.

     o    You should  carefully  consider  the risk factors  discussed  below in
          addition  to  the  other  information  contained  in  this  prospectus
          supplement and the prospectus.

The Rate of Principal Payments on the
    Mortgage Loans Will Affect the Yield
    on the Offered Certificates

         The rate of  distributions  of  principal  and the yield to maturity on
your  certificates  will be  directly  related  to (i) the rate of  payments  of
principal  on the  mortgage  loans and (ii) the amount and timing of defaults by
borrowers that result in losses on the mortgage  loans.  Borrowers are permitted
to  prepay  their  mortgage  loans,  in whole or in  part,  at any time  without
penalty.

         The rate of  principal  payments on the  mortgage  loans mainly will be
affected by the following:

     o    the amortization schedules of the mortgage loans;

     o    the rate of partial  prepayments and full prepayments by borrowers due
          to  refinancing,  job  transfer,  changes in property  values or other
          factors;

     o    liquidations of the properties that secure defaulted mortgage loans;

     o    repurchases  of  mortgage  loans  by  the  depositor  as a  result  of
          defective  documentation or breaches of representations or warranties;
          and

     o    the optional  repurchase of all the mortgage loans by the depositor to
          effect a termination of the trust.


                                      S-14



     For a more detailed discussion of these factors,  see "Prepayment and Yield
Considerations" in this prospectus supplement and "Description of the Agreements
- -- Material  Terms of the Pooling and Servicing  Agreements  and the  Underlying
Servicing-Assignment  of  Assets;  Repurchases"  and "--  Termination;  Optional
Purchase of Mortgage Loans" and "Yield Considerations" in the prospectus.

     The  rate  of  payments  (including   prepayments)  on  mortgage  loans  is
influenced by a variety of economic,  geographic,  social and other factors, but
depends greatly on the level of mortgage interest rates:

     o    If prevailing interest rates for similar mortgage loans fall below the
          interest  rates on the mortgage  loans,  the rate of prepayment  would
          generally be expected to increase due to refinancings.

     o    Conversely,  if prevailing  interest rates for similar  mortgage loans
          rise  above the  interest  rates on the  mortgage  loans,  the rate of
          prepayment would generally be expected to decrease.

     Mortgage   originators   make  general  and  targeted   solicitations   for
refinancings. Any such solicited refinancings may result in a rate of prepayment
that is higher than you might otherwise expect.

     If you are purchasing offered certificates at a discount,  and specifically
if you are purchasing the Class A-PO Certificates,  you should consider the risk
that if principal  payments on the  mortgage  loans or, in the case of the Class
A-PO  Certificates,  discount  mortgage  loans,  occur at a rate slower than you
expected,  your yield will be lower than you expected. See "Prepayment and Yield
Considerations  -- Yield on the  Class  A-PO  Certificates"  in this  prospectus
supplement for a more detailed description of risks associated with the purchase
of the Class A-PO Certificates,  including a table  demonstrating the particular
sensitivity of the Class A-PO Certificates to the rate of prepayments.

     If you are purchasing offered  certificates at a premium, or are purchasing
a Class A-5 or Class A-WIO  Certificate  (which has no principal  balance),  you
should consider the risk that if principal payments on the mortgage loans or, in
the case of the Class A-WIO Certificates, the premium mortgage loans, occur at a
rate faster than you expected, your yield may be lower than expected. If you are
purchasing Class A-5 or Class A-WIO  Certificates,  you should consider the risk
that a rapid rate of principal payments on the mortgage loans or, in the case of
the Class A-WIO  Certificates,  the premium mortgage loans, could result in your
failure  to  recover  your  initial   investment.   See  "Prepayment  and  Yield
Considerations--Yield  on the  Class  A-WIO  Certificates"  in  this  prospectus
supplement  for a more detailed  description  of the risks  associated  with the
purchase of the Class A-WIO  Certificates,  including a table  demonstrating the
particular   sensitivity  of  the  Class  A-WIO  Certificates  to  the  rate  of
prepayments.

     If you are purchasing the Class A-5 Certificates,  you should also consider
the risk that a


                                      S-15


high rate of LIBOR may result in a lower  actual yield
than you expected. In particular, if you are purchasing a Class A-5 Certificate,
you should  consider the risk that high  constant  rates of LIBOR  combined with
high constant  prepayment  rates on the mortgage loans will result in a negative
yield.

     See  "Prepayment  and  Yield  Considerations  --  Yield  on the  Class  A-5
Certificates" in this prospectus  supplement for a more detailed  description of
the risks associated with the purchase of the Class A-5 Certificates,  including
a table  demonstrating the particular  sensitivity of the Class A-5 Certificates
to the rate of prepayments and LIBOR.

     See  "Summary  of  Terms  --  Prepayment  and  Yield   Considerations"  and
"Prepayment and Yield Considerations" in this prospectus supplement.


Certificates May Not Be Appropriate
     For Individual Investors

     If you are an individual investor who does not have sufficient resources or
expertise to evaluate the particular  characteristics of the applicable class of
offered  certificates,  the  offered  certificates  may  not  be an  appropriate
investment for you. This may be the case because, among other things:

     o    if you  purchase  your  certificates  at a price other than par,  your
          yield to maturity will be sensitive to the  uncertain  rate and timing
          of principal prepayments on the mortgage loans;

     o    the rate of principal distributions on, and the weighted average lives
          of, the offered  certificates  will be sensitive to the uncertain rate
          and timing of  principal  prepayments  on the  mortgage  loans and the
          priority of principal distributions among the classes of certificates,
          and as such, the offered certificates may be inappropriate investments
          for you if you  require  a  distribution  of a  particular  amount  of
          principal  on a specific  date or an otherwise  predictable  stream of
          distributions;

     o    you may not be able to  reinvest  amounts  distributed  in  respect of
          principal on your certificates (which  distributions,  in general, are
          expected  to be greater  during  periods of  relatively  low  interest
          rates) at a rate at least as high as the applicable  pass-through rate
          or your expected yield;

     o    a  secondary  market for the offered  certificates  may not develop or
          provide you with liquidity of investment; and

     o    you must pay tax on any  interest  or original  issue  discount in the
          year it accrues, even if the cash is paid to you in a different year.

         If you  are an  individual  investor  considering  the  purchase  of an
offered  certificate,  you


                                      S-16


should  also  carefully  consider  the  other  risk  factors  discussed  in this
prospectus  supplement  and  the  special  considerations  discussed  under  the
headings  "Summary  of  Terms  --  Prepayment  and  Yield   Considerations"  and
"Prepayment and Yield  Considerations" in this prospectus  supplement and "Yield
Considerations" in the prospectus.


Subordination of Class B Certificates
    Increases Risk of Loss

         If you  purchase  Class B  Certificates,  you are more likely to suffer
losses as a result of losses or  delinquencies  on the  mortgage  loans than are
holders of the Class A Certificates.

     o    The rights of the  holders of each  class of Class B  Certificates  to
          receive  distributions  of interest and principal are  subordinated to
          the rights of the holders of the Class A Certificates  and the holders
          of  each  class  of  Class  B  Certificates  with  a  lower  numerical
          designation.  For example,  the holders of the Class B-2  Certificates
          will not receive  principal or interest on a  distribution  date until
          the  holders of the Class A  Certificates  and Class B-1  Certificates
          have received the amounts to which they are entitled on that date.

     o    Losses that are realized on the mortgage loans will be allocated first
          to the Class B-6 Certificates,  then to the Class B-5 Certificates and
          so on, in reverse of the numerical  order of the Class B Certificates,
          until the  outstanding  balances of those classes have been reduced to
          zero. After the outstanding  balances of the Class B Certificates have
          been  reduced to zero,  all losses  will be  allocated  to the Class A
          Certificates.


     For a more detailed description of the subordination feature of the Class B
Certificates,  see "Description of the Certificates -- Allocation of Losses" and
"Credit Support" in this prospectus supplement.


Limited Source of Payments - No
    Recourse to Depositor, Seller,
    Servicer or Trustee

     Proceeds of the  mortgage  loans will be the sole source of payments on the
certificates.  The certificates do not represent an interest in or obligation of
the depositor, the seller, the servicer, the trustee or any of their affiliates.
There are, however, limited obligations of the depositor with respect to certain
breaches of its representations  and warranties,  and limited obligations of the
servicer with respect to its servicing obligations.

     Neither the  certificates  nor the mortgage  loans will be guaranteed by or
insured  by any  governmental  agency or  instrumentality,  the  depositor,  the
seller, the servicer, the trustee or any of their affiliates.  Consequently,  if
payments on the mortgage loans are insufficient or otherwise


                                      S-17


unavailable to make all payments required on the certificates,  there will be no
recourse to the depositor, the seller, the servicer, the trustee or any of their
affiliates.

Limited Liquidity

     The  underwriters  intend  to make a market  for  purchase  and sale of the
offered certificates after their initial issuance,  but the underwriters have no
obligation  to do so.  There is no assurance  that such a secondary  market will
develop  or, if it does  develop,  that it will  provide you with  liquidity  of
investment or that it will continue for the life of the offered certificates. As
a result,  you may not be able to sell your  certificates or you may not be able
to sell your  certificates at a high enough price to produce your desired return
on investment.

     The secondary market for mortgage-backed securities has experienced periods
of  illiquidity  and can be expected to do so in the future.  Illiquidity  means
that there may not be any  purchasers for your class of  certificates.  Although
any class of  certificates  may experience  illiquidity,  it is more likely that
classes  of  certificates  that are more  sensitive  to  prepayment,  credit  or
interest  rate risk (such as the Class A-5,  Class A-WIO,  Class A-PO or Class B
Certificates) will experience illiquidity.

Geographic Concentration May
    Increase Risk of Loss Due to
    Adverse Economic Conditions or
    Natural Disasters

     At  various  times,  certain  geographic  regions  will  experience  weaker
economic  conditions  and housing  markets and,  consequently,  will  experience
higher rates of delinquency and loss on mortgage loans  generally.  In addition,
California, Florida and several other states have experienced natural disasters,
including earthquakes,  fires, floods and hurricanes, which may adversely affect
property values. Any concentration of mortgaged  properties in a state or region
may present unique risk considerations.  See the charts on page S- for a listing
of the locations and concentrations of mortgaged properties.

     Any  deterioration  in  housing  prices in a state or region due to adverse
economic conditions, natural disaster or other factors, and any deterioration of
economic  conditions in a state or region that adversely  affects the ability of
borrowers to make  payments on the mortgage  loans,  may result in losses on the
mortgage  loans.  Any losses may  adversely  affect the yield to maturity of the
offered certificates.

     See  "The  Mortgage  Pool"  in  this  prospectus   supplement  for  further
information regarding the geographic concentration of the mortgage loans.

Rights of Beneficial Owners May
    Be Limited by Book-Entry System

     All of the  offered  certificates,  other than the Class A-R and Class A-LR
Certificates,   are  book-entry  certificates  and  will  be  held  through  the
book-entry  system of The Depository  Trust Company.  Transactions  in the these
types of  certificates  generally  can be effected  only through


                                      S-18


the Depository Trust Company and their participants. As a result:

     o    your ability to pledge book-entry certificates to entities that do not
          participate in the Depository  Trust Company  system,  or to otherwise
          act with respect to book-entry certificates, may be limited due to the
          lack of a physical certificate for your certificates; and

     o    under a book-entry format, you may experience delays in the receipt of
          payments,  since  distributions  will be made  by the  trustee  to the
          Depository Trust Company, and not directly to you.

     For  a  more  detailed  discussion  of  the  book-entry  certificates,  see
"Description of the Certificates  --Book-Entry  Certificates" in this prospectus
supplement.

Tax Consequences of Residual Certificates

     o    The Class A-R and Class A-LR  Certificates  will be the sole "residual
          interests" in the respective REMICs for federal income tax purposes.

     o    The holders of the Class A-R and Class A-LR  Certificates  must report
          as  ordinary  income or loss their pro rata share of the net income or
          the  net  loss  of  the  respective  REMIC  whether  or not  any  cash
          distributions  are made to them. This allocation of income or loss may
          result in a zero or negative  after-tax return. No cash  distributions
          are  expected to be made with  respect to the Class A-R and Class A-LR
          Certificates  other than the  distribution of their respective $ class
          balances and interest on those balances.

     o    Treasury  regulations  have been proposed and a revenue  procedure has
          been issued, each effective February 4, 2000 if adopted in final form,
          that would require a seller of the Class A-R or Class A-LR Certificate
          to either pay the buyer an amount designed to compensate the buyer for
          assuming  the tax  liability  or  transfer  only to  certain  eligible
          transferees  should  the  seller  wish to  qualify  for "safe  harbor"
          protection from possible disregard of such a transfer.

     o    Due  to  their  tax  consequences,   the  Class  A-R  and  Class  A-LR
          Certificates  will be subject to  restrictions  on  transfer  that may
          affect  their  liquidity.  In  addition,  the Class A-R and Class A-LR
          Certificates may not be acquired by Plans.

     See  "Description  of the  Certificates  -- Restrictions on Transfer of the
Class A-R and Class A-LR Certificates,"  "Prepayment and Yield Considerations --
Yield on the Class A-R and Class A-LR Certificates," "ERISA  Considerations" and
"Federal Income Tax Consequences" in this prospectus supplement.

Recent Developments May Increase
    Risk of Loss on the Mortgage Loans


                                      S-19


     On  September  11,  2001,  the United  States  was  subjected  to  multiple
terrorist  attacks,  resulting  in the loss of many lives and  massive  property
damage and  destruction in New York City and the Washington,  D.C.  metropolitan
area.  Although  the damaged and  destroyed  properties  consisted  primarily of
commercial and government  buildings,  these tragic events may nevertheless have
an adverse effect on the value of residential  real estate in the United States,
particularly  in the New  York  and  Washington,  D.C.  metropolitan  areas.  In
addition,  it is possible (although the depositor cannot predict the likelihood)
that these events, or any consequential  events involving the United States, may
have a temporary or sustained adverse effect on the U.S. economy  generally,  or
economic  conditions in the New York or Washington,  D.C.  metropolitan areas or
other areas of the United States.

     The  depositor  has  not  made a  determination  as to  whether  any of the
mortgagors  of the  mortgage  loans  may have  been  adversely  affected  by the
terrorist attacks.  However, it is possible that there may be an increase in the
number of  delinquencies  and  foreclosures of the mortgage loans as a result of
these events.

     As a result of the terrorist attacks,  on September 14, 2001 President Bush
authorized the placement of 50,000 military reservists on active duty status. To
the extent that any such person is a mortgagor of a Mortgage  Loan, the interest
rate limitations and other provisions of the Soldiers' and Sailors' Civil Relief
Act of 1940, as amended,  and similar  state laws,  would apply to such mortgage
loan  during  the  period of active  duty.  It is  possible  that the  number of
reservists placed on active duty status in the near future may increase, and may
increase substantially.  In addition, other borrowers who enter military service
after the  origination  of their  mortgage  loans  (including  borrowers who are
members of the National  Guard at the time of the  origination of their mortgage
loans and are later  called to active duty) would be covered by the terms of the
Soldiers and Sailors'  Relief Act of 1940, as amended.  See  "Description of the
Certificates--Interest"  and "Recent  Developments--California  Legislation"  in
this   prospectus   supplement  and  "Certain  Legal  Aspects  of  the  Mortgage
Loans--Soldiers'  and Sailors' Civil Relief Act of 1940 and Similar Laws" in the
prospectus.


             [Additional Risk Factors to be provided as applicable]



                                      S-20



                           FORWARD LOOKING STATEMENTS

     This  prospectus   supplement  and  the  accompanying   prospectus  contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933, as amended. Specifically, forward-looking statements, together with
related  qualifying  language  and  assumptions,   are  found  in  the  material
(including  tables) under the headings "Risk Factors" and  "Prepayment and Yield
Considerations"  in this  prospectus  supplement  and "Risk  Factors" and "Yield
Considerations" in the accompanying prospectus.  Forward-looking  statements are
also  found  in other  places  throughout  this  prospectus  supplement  and the
prospectus, and may be identified by, among other things,  accompanying language
such  as  "expects,"   "intends,"   "anticipates,"   "estimates"   or  analogous
expressions, or by qualifying language or assumptions.  These statements involve
known and unknown risks,  uncertainties  and other important  factors that could
cause  the  actual  results  or  performance  to  differ   materially  from  the
forward-looking  statements.   These  risks,  uncertainties  and  other  factors
include,  among others,  general economic and business conditions,  competition,
changes in political, social and economic conditions, regulatory initiatives and
compliance with governmental regulations,  customer preference and various other
matters, many of which are beyond the depositor's control. These forward-looking
statements  speak  only  as of the  date  of  this  prospectus  supplement.  The
depositor  expressly  disclaims any obligation or undertaking to disseminate any
updates or revisions to any forward-looking statements to reflect changes in the
depositor's  expectations  with  regard  to those  statements  or any  change in
events,  conditions or circumstances on which any  forward-looking  statement is
based.


                                      S-21



                                THE MORTGAGE POOL


     The  following  descriptions  of  the  Mortgage  Loans  and  the  mortgaged
properties are based upon the expected  characteristics of the Mortgage Loans as
of the close of business  on the  Cut-off  Date.  The  balances  shown have been
adjusted for the scheduled principal payments due on or before the Cut-off Date.
Prior to the Closing Date,  Mortgage Loans may be removed from Mortgage Pool and
other Mortgage Loans may be  substituted  for them. The Depositor  believes that
the information set forth in this prospectus supplement is representative of the
characteristics  of the Mortgage Pool as they will be constituted on the Closing
Date. Unless the context requires otherwise,  references below to percentages of
the Mortgage Loans are approximate percentages of the aggregate Stated Principal
Balance of the Mortgage Loans as of the Cut-off Date.


     The Wachovia Asset Securitization  Issuance,  LLC 200 - Trust (the "Trust")
                                        ==============
will  consist   primarily  of  a  pool  (the  "Mortgage  Pool")  of  fixed-rate,
conventional,  fully-amortizing mortgage loans (the "Mortgage Loans") secured by
first liens on one- to four-family  residential  properties.  The Mortgage Loans
will consist of mortgage loans substantially all of which have original terms to
maturity of approximately years.  Borrowers may, however,  prepay their Mortgage
Loans at any time  without  penalty.  Accordingly,  the actual date on which any
Mortgage  Loan is paid in full may be earlier than the stated  maturity date due
to  unscheduled  payments of principal.  The Mortgage  Loans will have scheduled
monthly  payments of interest and  principal due on the first day of each month.
Each Mortgage Loan bears interest at a fixed rate.


     The Depositor  will purchase the Mortgage  Loans from (the "Seller") on the
Closing Date pursuant to a mortgage loan purchase  agreement  between the Seller
and the Depositor (the "Mortgage  Loan Purchase  Agreement").  The Mortgage Loan
Purchase  Agreement will provide the Depositor with remedies  against the Seller
for  breaches of  representations  and  warranties  made by the  Depositor  with
respect to the Mortgage  Loans in the Pooling  Agreement  and for the failure to
deliver  documentation  with  respect to the  Mortgage  Loans  under the Pooling
Agreement.

     As of the Cut-off  Date, no Mortgage  Loan was  delinquent  and no Mortgage
Loan has been more than 30 days  delinquent  more than once during the preceding
twelve  months.  None of the  Mortgage  Loans  will be  subject  to any  buydown
agreement.

     As of the Cut-off Date, no Mortgage Loan will have a Loan-to-Value Ratio of
more than %. For more  information on the  Loan-to-Value  Ratios of the Mortgage
Loans, see the "Original  Loan-to-Value  Ratios" tables below.  Subject to minor
exceptions  permitted  in the Seller's  discretion,  each  Mortgage  Loan with a
Loan-to-Value Ratio at origination in excess of 80% will be covered by a primary
mortgage guaranty insurance policy which conforms to the standards of Fannie Mae
("FNMA")  or the  Federal  Home Loan  Mortgage  Corporation  ("FHLMC").  No such
primary  mortgage  insurance  policy will be required  with  respect to any such
Mortgage  Loan after the date on which the related  Loan-to-Value  Ratio is less
than 80%.

     The "Loan-to-Value  Ratio" of a Mortgage Loan at any time is the percentage
equal to


                                      S-22


(i) the  principal  balance of the  related  Mortgage  Loan  divided by (ii) the
lesser of (a) the appraised value of the related mortgaged  property  determined
in an appraisal  obtained by the  originator at origination of the Mortgage Loan
or an  automated  valuation  model or tax  assessed  value (it  permitted by the
applicable  mortgage  loan  program) and (b) except for Mortgage  Loans made for
refinancing purposes,  the sales price for the mortgaged property.  The value of
any mortgaged  property generally will change from the level that existed on the
appraisal or sales date. If  residential  real estate  values  generally or in a
particular  geographic  area decline,  the  Loan-to-Value  Ratios might not be a
reliable  indicator of the rates of delinquencies,  foreclosures and losses that
could occur with respect to the Mortgage Loans.


                                      S-23



Mortgage Loan Data

     The  following  tables set forth  certain  characteristics  of the Mortgage
Loans as of the Cut-off Date. The balances and  percentages may not be exact due
to rounding.




                                                          All            Discount         Premium
                                                        Mortgage         Mortgage        Mortgage
                                                         Loans             Loans          Loans
- --------------------------------------------------------------------------------------------------
                                                                                
Number of Mortgage Loans.........................
Aggregate Stated Principal
    Balance(1)...................................          $                $                 $
Range of Original Terms to
    Stated Maturity(1)...........................          to               to                 to
Range of Stated Principal
    Balances(1)..................................        $ to $          $  to $           $  to $
Average Stated Principal
    Balance(1)...................................          $                $                 $
Latest Stated Maturity Date......................
Range of Mortgage Interest
    Rates(1).....................................        % to  %          % to  %           % to  %
Weighted Average Mortgage
    Interest Rate(1).............................           %                %                 %
Range of Remaining Terms to
    Stated Maturity(1)...........................          to               to                to
Weighted Average Remaining
    Term to Stated Maturity(1)...................
Range of Original Loan-to-Value
    Ratios(1)....................................        % to  %          % to  %           % to  %
Weighted Average Original
    Loan-to-Value Ratio(1).......................           %                %                 %
Geographic Concentration of
    Mortgaged Properties
    Securing Mortgage Loans
    in Excess of 5% of the
    Aggregate Stated Principal
    Balance(1)
          [State]................................             %                %                 %
          [State]................................             %                %                 %
          [State]................................             %                %                 %



- --------
(1) Approximate.



                                      S-24





                      Occupancy of Mortgaged Properties(1)

                                                                                Aggregate           % of
                                                              Number of     Stated Principal     Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Occupancy                                                       Loans         Cut-off Date         Balance
- ---------                                                    -----------    ---------------     -----------
                                                                                        
Primary Residence ..........................................                $                           %
Second Home.................................................
                                                             -----------    ---------------     ------------

         TOTAL..............................................                $                          %
                                                             ===========    ===============     ============




- ------------
(1) Based solely on  representations of the mortgagor at the time of origination
of the related Mortgage Loan.



                                 Property Types




                                                                                Aggregate          % of
                                                              Number of     Stated Principal    Cut-off Date
                                                              Mortgage       Balance as of    Pool Principal
Property Type                                                   Loans         Cut-off Date        Balance
- -------------                                                -----------    ---------------     ------------
                                                                                       
Single Family Residence.....................................                $                        %
PUD.........................................................
Condominium.................................................
Townhouse...................................................

3-Family....................................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                        %
                                                             ===========    ===============     ============









                              Mortgage Loan Purpose

                                                                                Aggregate            % of
                                                              Number of     Stated Principal     Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Purpose                                                         Loans          Cut-off Date        Balance
- -------                                                      -----------    ---------------     ------------
                                                                                       
Purchase....................................................                $                        %
Refinance--Rate/Term.........................................

Refinance--Cashout...........................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                            %
                                                             ===========    ===============     ============




                                      S-25





            Geographical Distribution of the Mortgaged Properties(1)

                                                                                Aggregate            % of
                                                              Number of     Stated Principal      Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Geographic Area                                                 Loans          Cut-off Date        Balance
- ---------------                                              -----------    ---------------     ------------
                                                                                        
.............................................................                $                        %
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
.............................................................
............................................................. -----------    ---------------     ------------

         TOTAL..............................................                $                             %
                                                             ===========    ===============     ============




- ------------
(1)  As of the Cut-off Date, no more than  approximately % of the Mortgage Loans
     are  expected  to be secured  by  mortgaged  properties  located in any one
     five-digit postal zip code.



                                      S-26






                   Current Mortgage Loan Principal Balances(1)

                                                                                Aggregate            % of
                                                              Number of     Stated Principal     Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Current Mortgage Loan Principal Balances                        Loans          Cut-off Date        Balance
- ----------------------------------------                     -----------    ---------------     ------------
                                                                                       
$0.01 to $200,000.00........................................                $                         %
$200,000.01 to $250,000.00..................................
$250,000.01 to $300,000.00..................................
$300,000.01 to $350,000.00..................................
$350,000.01 to $400,000.00..................................
$400,000.01 to $450,000.00..................................
$450,000.01 to $500,000.00..................................
$500,000.01 to $550,000.00..................................
$550,000.01 to $600,000.00..................................
$600,000.01 to $650,000.00..................................

$750,000.01 to $800,000.00..................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                         %
                                                             ===========    ===============     ============


- ------------
(1)  As of the Cut-off Date, the average  outstanding  principal  balance of the
     Mortgage Loans is expected to be approximately $ .

                        Original Loan-to-Value Ratios(1)

                                                                                Aggregate           % of
                                                              Number of     Stated Principal     Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Original Loan-to-Value Ratios                                   Loans          Cut-off Date        Balance
- -----------------------------                                -----------    ---------------     ------------
25.01% to 30.00%............................................                $                        %
30.01% to 35.00%............................................
40.01% to 45.00%............................................
45.01% to 50.00%............................................
50.01% to 55.00%............................................
55.01% to 60.00%............................................
60.01% to 65.00%............................................
65.01% to 70.00%............................................
70.01% to 75.00%............................................
75.01% to 80.00%............................................
80.01% to 85.00%............................................
85.01% to 90.00%............................................

90.01% to 95.00%............................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                          %
                                                             ===========    ===============     ============




- ------------
(1)  As of the  Cut-off  Date,  the  weighted  average  Loan-to-Value  Ratio  at
     origination of the Mortgage Loans is expected to be approximately %.



                                      S-27






                           Mortgage Interest Rates(1)

                                                                                Aggregate           % of
                                                              Number of     Stated Principal    Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Mortgage Interest Rates                                         Loans          Cut-off Date        Balance
- -----------------------                                      -----------    ---------------     ------------
                                                                                       

     % to         %.........................................                $                          %
     % to         %.........................................
     % to         %.........................................
     % to         %.........................................
     % to         %.........................................
                                                             -----------    ---------------     ------------

         TOTAL..............................................                $                          %
                                                             ===========    ===============     ============

- ----------
(1)  As of the Cut-off Date, the weighted average mortgage  interest rate of the
     Mortgage Loans is expected to be approximately % per annum.

                               Remaining Terms(1)

                                                                                Aggregate           % of
                                                              Number of     Stated Principal    Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Remaining Term                                                  Loans          Cut-off Date        Balance
- --------------                                               -----------    ---------------     ------------
     to      months.........................................                $                        %
     to      months.........................................

     to      months.........................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                        %
                                                             ===========    ===============     ============

- ----------
(1)  As of the Cut-off  Date,  the  weighted  average  remaining  term to stated
     maturity of the Mortgage Loans is expected to be approximately months.

                         Credit Scoring of Mortgagors(1)

                                                                                Aggregate          % of
                                                              Number of     Stated Principal    Cut-off Date
                                                              Mortgage        Balance as of     Pool Principal
Credit Scores                                                   Loans          Cut-off Date        Balance
- -------------                                                -----------    ---------------     ------------
    to    ..................................................                $                          %
    to    ..................................................
    to    ..................................................
    to    ..................................................

Unknown Scores..............................................
                                                             -----------    ---------------     ------------
         TOTAL..............................................                $                          %
                                                             ===========    ===============     ============

- ----------
(1) The scores shown are Bureau  Credit  Scores from  Experian  (FICO),  Equifax
(Beacon) and TransUnion (Empirica).




                                      S-28



                                   THE SELLER

         On          or about , 200 (the "Closing Date") the Mortgage Loans will
                     be sold to the Depositor by (the "Seller").

           [Further Information Relating to the Seller to be Inserted]


                                  THE SERVICER


     The  information  in this  section  has  been  provided  by .  Neither  the
Depositor nor the  Underwriters  make any  representation  or warranty as to the
accuracy or completeness of this information.

General

     (in its capacity as servicer,  the "Servicer")  will act as servicer of the
Mortgage  Loans pursuant to the Pooling  Agreement.  The Servicer is an indirect
subsidiary of , a corporation.

     As of , the  Servicer and its  subsidiaries  were  servicing  approximately
mortgage  loans in its Owned and Managed  Servicing  Portfolio  representing  an
aggregate  outstanding  principal balance of approximately $ , and approximately
mortgage loans in its Third-Party Servicing Portfolio  representing an aggregate
outstanding principal balance of approximately $ .

         The  Certificates  will not  represent an interest in, or an obligation
of,  nor are the  Mortgage  Loans  guaranteed  by,  the  Servicer  or any of its
affiliates.

Delinquency and Loss Experience of the Servicer

        [Delinquency and Loss Experience of the Servicer to be Inserted]


                             UNDERWRITING STANDARDS

         The Seller provided the information in the following  paragraphs.  None
of the Depositor,  the Trustee,  the  Underwriters,  or any of their  respective
affiliates  have made or will make any  representations  as to the  accuracy  or
completeness  of  such  information.  The  following  is a  description  of  the
underwriting  standards used by the Seller in connection with its acquisition of
the Mortgage Loans.

              [Underwriting Standards of the Seller to be Inserted]



                                      S-29


                       THE POOLING AND SERVICING AGREEMENT

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement to be dated , 200 (the "Pooling Agreement"),  among the Depositor, the
Servicer  and  the  Trustee.   The  prospectus  contains  important   additional
information  regarding the terms and conditions of the Pooling Agreement and the
Certificates. See "Description of the Agreements" in the prospectus.

     The  following  summaries  do not purport to be complete and are subject to
the provisions of the Pooling Agreement which are incorporated by reference. The
Depositor  plans  to  file a  final  copy  of the  Pooling  Agreement  with  the
Securities  and  Exchange  Commission  pursuant to a Current  Report on Form 8-K
after the Closing Date.


Assignment of Mortgage Loans

     In connection with the transfer and assignment of the Mortgage Loans to the
Trustee,  the Depositor will deliver or cause to be delivered to the Trustee, or
a custodian for the Trustee,  among other things,  with respect to each Mortgage
Loan (collectively, the "Mortgage File"):

     o    the original  Mortgage Note endorsed  without  recourse in blank or to
          the order of the Trustee (or its nominee) or an affidavit signed by an
          officer of the Seller  certifying that the related  original  Mortgage
          Note has been lost;

     o    the  original or a certified  copy of the  Mortgage  with  evidence of
          recording indicated thereon (except for any Mortgage not returned from
          the public recording office, which will be delivered to the Trustee as
          soon as the same is available to the Depositor);

     o    except as described  below,  an assignment  in recordable  form of the
          Mortgage  (or a copy,  if  such  assignment  has  been  submitted  for
          recording); and

     o    if applicable,  any riders or  modifications to such Mortgage Note and
          Mortgage.

     Assignments  of the Mortgage  Loans to the Trustee (or its nominee) will be
recorded in the appropriate public office for real property records,  except (i)
in states  where,  in the opinion of counsel  acceptable  to the  Trustee,  such
recording  is not  required to protect the  Trustee's  interests in the Mortgage
Loan  against the claim of any  subsequent  transferee  or any  successor  to or
creditor of the Depositor or the Seller, (ii) in states where recordation is not
required  by  either  Rating  Agency  to  obtain  the  initial  ratings  on  the
Certificates described under "Certificate Ratings" in this prospectus supplement
or (iii) with  respect to any  Mortgage  which has been  recorded in the name of
Mortgage Electronic  Registration Systems,  Inc. ("MERS") or its designee.  With
respect  to any  Mortgage  which  has been  recorded  in the name of MERS or its
designee,  no mortgage assignment in favor of the Trustee will be required to be
prepared  or  delivered.  Instead,  the  Servicer  will be  required to take all
actions  as are  necessary  to cause  the


                                      S-30


Trust to be shown as the owner of the  related  Mortgage  Loan on the records of
MERS for purposes of the system of recording  transfers of beneficial  ownership
of mortgages  maintained by MERS. The Trustee will promptly review each Mortgage
File after the Closing  Date (or  promptly  after the  Trustee's  receipt of any
document  permitted to be delivered  after the Closing Date) to determine if any
of the foregoing documents is missing.

Repurchases of Mortgage Loans

         If any portion of the Mortgage  File is not delivered to the Trustee or
if a Mortgage Loan breaches any of the representations  made by the Depositor in
the Pooling  Agreement in any material  respect and the Depositor  does not cure
such  omission or defect within 90 days,  the Depositor  will be required on the
Distribution  Date in the month  following  the  expiration of the 90-day period
either (i) to repurchase the related Mortgage Loan (or any property  acquired in
respect  thereof) at a price (the "Purchase  Price") equal to 100% of the unpaid
principal balance of such Mortgage Loan plus accrued and unpaid interest on such
principal  balance at the related mortgage  interest rate, or (ii) to substitute
an Eligible Substitute Mortgage Loan;  however,  such substitution  generally is
permitted  only  within  two  years  of the  Closing  Date.  Any  Mortgage  Loan
repurchased  or subject to a  substitution  as  described  in this  paragraph is
referred to as a "Deleted Mortgage Loan."

         An "Eligible Substitute Mortgage Loan" generally will:

         o   have a  principal  balance,  after  deduction  of all  Monthly
             Payments due in the month of  substitution,  not in excess of,
             and not more than % less than, the Stated Principal Balance of
             the Deleted  Mortgage  Loan (the amount of any shortfall to be
             deposited  by the  Seller  and  held for  distribution  to the
             certificateholders   on  the  related   Distribution  Date  (a
             "Substitution Adjustment Amount"));

         o   have a Net Mortgage Interest Rate equal to that of the Deleted
             Mortgage Loan;

         o   have a Loan-to-Value Ratio not higher than that of the Deleted
             Mortgage Loan;

         o   have a remaining  term to maturity  not greater  than (and not
             more than one year less  than)  that of the  Deleted  Mortgage
             Loan; and

         o   comply with all of the  representations  and warranties in the
             Pooling Agreement as of the date of substitution.

         This cure, repurchase or substitution  obligation  constitutes the sole
remedy  available  to  certificateholders  or the Trustee for  omission of, or a
material defect in, a Mortgage Loan document.

Optional Repurchases of Certain Mortgage Loans

         The Depositor, in its sole discretion, may repurchase from the Trust:


                                      S-31



         o   any Mortgage Loan that is at least 180 days delinquent; and

         o   any Mortgage Loan as to which the originator or prior owner of
             such Mortgage Loan has breached a  representation  or warranty
             to the Seller regarding the  characteristics  of such Mortgage
             Loan.

         Any such repurchase will be at the Purchase Price.


Payments on Mortgage Loans; Accounts

         On or prior to the Closing Date, the Servicer will establish an account
(the "Servicer Custodial Account"), which will be maintained as a separate trust
account by the  Servicer in trust for the benefit of  certificateholders.  Funds
credited to the Servicer  Custodial  Account may be invested for the benefit and
at the risk of the Servicer in certain eligible investments, as described in the
Pooling Agreement,  that are scheduled to mature on or prior to the business day
preceding  the  next  Distribution  Date.  On  or  prior  to  the  business  day
immediately  preceding each  Distribution  Date, the Servicer will withdraw from
the Servicer  Custodial  Account the Pool  Distribution  Amount and will deposit
such amounts in an account established and maintained with the Trustee on behalf
of  certificateholders  (the  "Certificate  Account").  Funds  credited  to  the
Certificate  Account  may be  invested  for the  benefit  and at the risk of the
Trustee in certain eligible investments, as described in the Pooling Agreement.

Servicing Compensation and Payment of Expenses

         The  Administrative  Fees with  respect to the Trust are payable out of
the interest payments received on each Mortgage Loan. The "Administrative  Fees"
consist of (a) servicing  compensation payable to the Servicer in respect of its
servicing activities (the "Servicing Fee") and (b) fees paid to the Trustee. The
Administrative Fees will accrue on the Stated Principal Balance of each Mortgage
Loan at a rate (the "Administrative Fee Rate") equal to the sum of the Servicing
Fee Rate for such Mortgage Loan and the Trustee Fee Rate. The "Trustee Fee Rate"
will be % per annum. The "Servicing Fee Rate" with respect to each Mortgage Loan
will be % per annum.

         The Servicer is obligated to pay certain  ongoing  expenses  associated
with  the  Trust  and   incurred  by  the  Servicer  in   connection   with  its
responsibilities under the Pooling Agreement.  Those amounts will be paid by the
Servicer out of its Servicing Fee. The amount of the Servicer's Servicing Fee is
subject to adjustment with respect to prepaid Mortgage Loans, as described below
under "--  Compensating  Interest." The Servicer is also entitled to receive all
late payment fees,  assumption fees and other similar charges and all investment
income earned on amounts on deposit in the Servicer Custodial Account.

         The Trustee is also entitled to receive all investment income earned on
amounts on deposit in the Certificate  Account. In addition to its compensation,
the Trustee is entitled to be reimbursed  from and  indemnified by the Trust for
certain expenses incurred by the Trustee in connection with its responsibilities
under the Pooling Agreement.


                                      S-32


Compensating Interest

         When a Mortgage  Loan is subject to a partial  prepayment or is prepaid
in full  between due dates,  the  mortgagor  is required to pay  interest on the
amount  prepaid only to the date of  prepayment  in the case of a prepayment  in
full or to the due date in the month in which a partial  prepayment  is made. No
interest will be paid by the mortgagor on the amount  prepaid after those dates.
Prepayments will be distributed to  certificateholders  on the Distribution Date
in the month following the month of receipt.

         Pursuant to the Pooling Agreement,  the aggregate Servicing Fee payable
to the  Servicer  for any month will be reduced by an amount equal to the lesser
of (i) one-twelfth of % of the balance of the Mortgage Loans and (ii) the excess
of (x) 30 days'  interest at the mortgage  interest rate (less the Servicing Fee
Rate) on the amount of each prepayment on the Mortgage Loans over (y) the amount
of  interest  actually  paid by the  related  mortgagors  on the  amount of such
prepayments  during  the  preceding  month  (any such  reduction,  "Compensating
Interest").  Any such  shortfalls in interest as a result of  prepayments on the
Mortgage Loans in excess of the amount of the related Compensating  Interest for
a month will reduce the amount of interest  available to be  distributed  on the
Certificates  from  what  would  have  been  the  case  in the  absence  of such
prepayments.   See  "Description  of  the  Certificates  --  Interest"  in  this
prospectus supplement.

Advances

         Subject to the following limitations,  the Servicer will be required to
advance (any such advance,  an  "Advance")  prior to each  Distribution  Date an
amount equal to the  aggregate of payments of principal and interest (net of the
related  Servicing  Fee) which were due on the related due date on the  Mortgage
Loans and which were delinquent on the related  Determination  Date. Advances by
the Servicer will be made from its own funds or funds in the Servicer  Custodial
Account  that do not  constitute a portion of the Pool  Distribution  Amount for
such  Distribution  Date.  The obligation to make an Advance with respect to any
Mortgage Loan will continue  until the ultimate  disposition of the REO Property
or mortgaged  property  relating to such Mortgage  Loan. An "REO  Property" is a
mortgaged property that has been acquired by the Servicer on behalf of the Trust
through  foreclosure or grant of a deed in lieu of foreclosure.  With respect to
any Distribution Date, the "Determination Date" will be the sixteenth day of the
month in which such  Distribution  Date occurs or, if such day is not a business
day, the immediately preceding business day.

         Advances are intended to maintain a regular flow of scheduled  interest
and principal  payments on the  Certificates  rather than to guarantee or insure
against losses.  The Servicer is obligated to make Advances if the Advances are,
in its judgment,  reasonably recoverable from future payments and collections or
insurance  payments or proceeds of liquidation of the related  Mortgage Loan. If
the  Servicer  determines  on any  Determination  Date to make an Advance,  such
Advance will be included  with the  distribution  to  certificateholders  on the
related  Distribution  Date.  Any  failure  by the  Servicer  to make a required
Advance will  constitute  an event of default and the Trustee (if it succeeds to
the  obligations of the Servicer  under the Pooling  Agreement) or


                                      S-33


the successor servicer will be obligated to make the Advance, in accordance with
the terms of the Pooling Agreement.

Optional Termination

         The  circumstances  under which the obligations  created by the Pooling
Agreement  will  terminate  in  respect of the  Certificates  are  described  in
"Description  of the  Securities--Termination;  Optional  Purchase  of  Mortgage
Loans" in the  prospectus.  In addition,  the Depositor  will have the option to
purchase  all  remaining  Mortgage  Loans and other assets in the Trust when the
scheduled  balance of the Mortgage Pool as of the Distribution Date on which the
purchase proceeds are to be distributed is less than % of the initial balance of
the Mortgage Pool.  This  percentage may be reduced  through an amendment to the
Pooling  Agreement under the  circumstances  described below. The purchase price
will  generally  be equal to the sum of the  Stated  Principal  Balances  of the
Mortgage Loans and the fair market value of any REO Properties held by the Trust
together with the amount of any unpaid interest  shortfalls on the  Certificates
and one month's interest on the Stated Principal Balance of each Mortgage Loan.

         Distributions in respect of an optional  purchase  described above will
be paid to  certificateholders  in order of their  priority of  distribution  as
described  below  under   "Description  of  the   Certificates  --  Priority  of
Distributions."  The proceeds from such a distribution  may not be sufficient to
distribute the full amount to which each class is entitled if the purchase price
is based in part on the fair  market  value of the REO  Property  and such  fair
market value is less than the scheduled balance of the related Mortgage Loan.

         The  Pooling   Agreement   may  be  amended   without  the  consent  of
certificateholders  in order to reduce the percentage of the initial  balance of
the Mortgage  Pool at which the  Depositor  will have the option to purchase all
the remaining  Mortgage Loans, if such reduction is considered  necessary by the
Depositor, as evidenced by an officer's certificate delivered to the Trustee, to
preserve the treatment of the transfer of the Mortgage Loans to the Depositor by
the Seller or to the Trust by the Depositor as a sale for accounting purposes.

         In no event will the Trust  created by the Pooling  Agreement  continue
beyond the later of (a) the  repurchase  described  above,  if it results in the
Trust no longer owning any Mortgage  Loans,  (b) the expiration of 21 years from
the death of the survivor of the person named in the Pooling  Agreement  and (c)
the final distribution to  certificateholders  of amounts received in respect of
the assets of the Trust.  The  termination  of the Trust will be  effected  in a
manner  consistent with applicable  federal income tax regulations and the REMIC
status of the Trust.

Special Servicing Agreements

         The Pooling  Agreement will permit the Servicer to enter into a special
servicing  agreement  with  an  unaffiliated  holder  of  a  class  of  Class  B
Certificates or of a class of securities  representing  interests in one or more
classes  of Class B  Certificates  alone or  together  with  other  subordinated
mortgage pass-through  certificates.  Pursuant to such an agreement, such holder
may  instruct  the Servicer to commence or delay  foreclosure  proceedings  with
respect to delinquent Mortgage Loans.


                                      S-34


The Trustee

         ____________________  will be the Trustee under the Pooling  Agreement.
_______________  is  ____________  . The  ________________  principal  office is
located at _______________ (the "Corporate Trust Office").  Certificate transfer
services  are  conducted at the  Corporate  Trust  Office.  The Trustee may make
available  each  month,  to any  interested  party,  the  monthly  statement  to
certificateholders  via the Trustee's website located at  "______________."  The
Depositor,  the Seller and the Servicer may maintain other banking relationships
in the ordinary course of business with the Trustee. The Trustee may appoint one
or more  co-trustees  if  necessary  to comply with the  fiduciary  requirements
imposed by any jurisdiction in which a mortgaged property is located.

Voting Rights

         Voting rights for certain  actions  specified in the Pooling  Agreement
will be allocated as follows:

         o   % of all voting rights will be allocated  among the holders of
             the Class A  Certificates  (other  than the Class  A-5,  Class
             A-WIO,  Class A-R and Class A-LR Certificates) and Subordinate
             Certificates  based  on  the  outstanding  balances  of  their
             Certificates.

         o   % of all voting rights will be allocated to the holders of the
             Class A-5 Certificates.

         o   % of all voting rights will be allocated to the holders of the
             Class A-WIO Certificates.

         o   % of all voting rights will be allocated to the holders of the
             Class A-R and Class A-LR Certificates.

         The voting rights  allocated to each class will be allocated  among the
Certificates of such class based on their Percentage Interests.

         The "Percentage Interest" of a Certificate of a class is the percentage
obtained by dividing the initial  principal balance (or notional amount) of such
Certificate  by the  aggregate  initial  class  balance  (or  aggregate  initial
notional amount) of such class.

                         DESCRIPTION OF THE CERTIFICATES

         The  Certificates  will consist of (i) the thirteen  classes of Offered
Certificates  listed in the table on page S- of this prospectus  supplement (the
"Offered  Certificates")  and  (ii) the  Class  B-4,  Class  B-5 and  Class  B-6
Certificates, which are not offered by this prospectus supplement (collectively,
the "Certificates").

         The Senior  Certificates  in the  aggregate  will  evidence  an initial
beneficial   ownership


                                      S-35


         interest  of  approximately  _____% in the  Trust  and the  Subordinate
Certificates  will  evidence in the aggregate  the  remaining  _____%  undivided
interest  in  the  Trust.  The  Class  A-PO   Certificates  are  Principal  Only
Certificates and are not entitled to  distributions in respect of interest.  The
Class A-5 and Class A-WIO  Certificates  are Interest Only  Certificates and are
not entitled to distributions in respect of principal.

Denominations and Form

         The  Offered  Certificates  (other  than the Class  A-R and Class  A-LR
Certificates)  will  be  issuable  in  book-entry  form  only  (the  "Book-Entry
Certificates").  The  Class A-R and Class  A-LR  Certificates  will be issued in
definitive,  fully-registered  form (such form, the "Definitive  Certificates").
The  following  table sets forth the  original  Certificate  form,  the  minimum
denomination and the incremental  denomination of the Offered Certificates.  The
Offered  Certificates  are not  intended  to be and  should not be  directly  or
indirectly  held or  beneficially  owned in  amounts  lower  than  such  minimum
denominations.  A single  certificate  of each  class may be issued in an amount
different than described above.

                 Form and Denominations of Offered Certificates



                                                               Original            Minimum       Incremental
Class                                                      Certificate Form     Denomination    Denomination
- -----                                                      ----------------     ------------    ------------
                                                                                       
Classes A-1, A-2, A-3, A-4, A-5(1) and A-6..................  Book-Entry        $                $
Classes A-R and A-LR........................................  Definitive        $                $
Class A-WIO(1)..............................................  Book-Entry        $                $
Classes A-PO, B-1, B-2 and B-3..............................  Book-Entry        $                $



- ----------
(1) Denomination expressed in initial notional amount.

Book-Entry Certificates

         Persons  acquiring  beneficial  ownership  interests in the  Book-Entry
Certificates  ("Certificate  Owners")  will hold such  Certificates  through The
Depository  Trust  Company  ("DTC")  in the United  States,  or  Clearstream  or
Euroclear   (in  Europe)  if  they  are   participants   of  such  systems  (the
"Participants"),  or indirectly through  organizations which are participants in
such  systems  (the  "Indirect  Participants").  Each  class  of the  Book-Entry
Certificates  initially will be represented by one or more physical certificates
registered  in the  name of Cede & Co.,  the  nominee  of DTC.  Clearstream  and
Euroclear will hold omnibus  positions on behalf of their  Participants  through
customers'  securities  accounts in Clearstream's  and Euroclear's  names on the
books of their respective depositaries which in turn will hold such positions in
customers'  securities  accounts in the depositaries' names on the books of DTC.
Citibank will act as depositary for Clearstream and JPMorgan Chase Bank will act
as  depositary  for Euroclear (in such  capacities,  individually  the "Relevant
Depositary" and  collectively the "European  Depositaries").  Investors may hold
such beneficial interest in the Book-Entry Certificates in minimum denominations
of  $1,000.  Except  as  described  below,  no  person  acquiring  a  Book-Entry
Certificate  (each,  a  "beneficial  owner")  will  be  entitled  to  receive  a
Definitive


                                      S-36


Certificate.  Unless  and  until  Definitive  Certificates  are  issued,  it  is
anticipated  that the only  "Certificateholder"  of the Book-Entry  Certificates
will  be  Cede  & Co.,  as  nominee  of  DTC.  Certificate  Owners  will  not be
Certificateholders  as that term is used in the Pooling  Agreement.  Certificate
Owners  are  only  permitted  to  exercise  their  rights   indirectly   through
Participants and DTC.

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

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

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

         Because of time zone  differences,  credits of  securities  received in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent  securities  settlement processing and dated the business
day following the DTC settlement  date. Such credits or any transactions in such
securities  settled  during such  processing  will be  reported to the  relevant
Euroclear or  Clearstream  Participants  on such  business day. Cash received in


                                      S-37


Clearstream  or  Euroclear  as a result of sales of  securities  by or through a
Clearstream  Participant or Euroclear  Participant to a DTC Participant  will be
received  with value on the DTC  settlement  date but will be  available  in the
relevant  Clearstream  or  Euroclear  cash  account  only as of the business day
following  settlement in DTC. For information with respect to tax  documentation
procedures    relating   to   the   Certificates   see   "Federal   Income   Tax
Consequences--REMICs--Taxation   of  Certain  Foreign   Investors"  and  in  the
prospectus   and   "Global   Clearance,   Settlement   and   Tax   Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I to this prospectus supplement.

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

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

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

         Clearstream  International,  67 Bd  Grande-Duchesse  Charlotte,  L-1331
Luxembourg  ("Clearstream"),  a Luxembourg limited liability company, was formed
in January 2000 through the merger of Cedel  International  and Deutsche  Boerse
Clearing,  the  shareholders of which comprise 93 of the world's major financial
institutions.

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


         Clearstream   holds   securities   for  its   customers   ("Clearstream
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions  by  electronic   book-entry   transfers  between  their  accounts.
Clearstream provides various services,  including  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending and borrowing.  Clearstream also deals with domestic  securities markets
in several


                                      S-38


countries   through   established   depository   and  custodial   relationships.
Clearstream has  established an electronic  bridge with Euroclear Bank S.A./N.V.
as the Euroclear Operator in Brussels to facilitate settlement of trades between
systems.  Clearstream  currently  accepts over 200,000  securities issues on its
books.

         Clearstream's customers are world-wide financial institutions including
underwriters,  securities  brokers  and  dealers,  banks,  trust  companies  and
clearing  corporations.  Clearstream's  United  States  customers are limited to
securities   brokers  and  dealers  and  banks.   Currently,   Clearstream   has
approximately 2,500 customers located in over 80 countries,  including all major
European countries, Canada and the United States. Indirect access to Clearstream
is available to other  institutions  which clear  through or maintain  custodial
relationship with an account holder of Clearstream.

         The  Euroclear  System  ("Euroclear")  was  created  in  1968  to  hold
securities  for its  participants  ("Euroclear  Participants")  and to clear and
settle  transactions   between  Euroclear   Participants   through  simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical  movement  of  certificates  and any  risk  from  lack of  simultaneous
transfers of securities  and cash.  Transactions  may be settled in a variety of
currencies,  included United States dollars.  Euroclear  includes  various other
securities,  including  securities  lending and  borrowing and  interfaces  with
domestic markets in several countries  generally similar to the arrangements for
cross-market  transfers  with DTC  described  above.  Euroclear  is  operated by
Euroclear Bank S.A./N.V. (the "Euroclear Operator"). All operations are conduced
by the Euroclear Operator,  and all Euroclear  securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator.  Euroclear plc
establishes policy for Euroclear on behalf of Euroclear Participants.  Euroclear
Participants  include banks (including  central banks),  securities  brokers and
dealers and other  professional  financial  intermediaries.  Indirect  access to
Euroclear  is also  available  to other  firms that clear  through or maintain a
custodial  relationship  with  a  Euroclear  Participant,   either  directly  or
indirectly.

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

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


                                      S-39


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

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

         Definitive  Certificates  will be  issued to  beneficial  owners of the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer  willing,
qualified or able to  discharge  properly  its  responsibilities  as nominee and
depository with respect to the Book-Entry  Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor,  (b) the  Depositor,  at its
sole option,  elects to terminate a book-entry  system  through DTC or (c) after
the  occurrence of an event of default under the Pooling  Agreement,  beneficial
owners having voting rights  aggregating  not less than 51% of all voting rights
evidenced by each class of the  Book-Entry  Certificates  advise the Trustee and
DTC through the Financial  Intermediaries  and the DTC  Participants  in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interests of beneficial owners.

         Upon the occurrence of any of the events  described in the  immediately
preceding  paragraph,  the Trustee  will be  required  to notify all  beneficial
owners of the  occurrence  of such  event and the  availability  through  DTC of
Definitive  Certificates.  Upon  surrender by DTC of the global  certificate  or
certificates  representing  the Book-Entry  Certificates  and  instructions  for


                                      S-40


re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee  will  recognize  the  holders of such  Definitive  Certificates  as
Certificateholders under the Pooling Agreement.

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

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

Distributions

         Distributions  on the  Certificates  will be made by the Trustee on the
day of each month (or, if not a business day, the next business day), commencing
in 200  (each,  a  "Distribution  Date"),  to the  persons  in whose  names such
Certificates are registered at the close of business on the last business day of
the month preceding the month of such Distribution Date (the "Record Date").

         Distributions on each Distribution Date will be made by check mailed to
your  address as it appears on the  applicable  certificate  register or, if you
hold % of a class of Certificates or if you hold  Certificates with an aggregate
initial  denomination  of $ or more and have  notified the Trustee in writing in
accordance with the Pooling Agreement, by wire transfer in immediately available
funds  to  your  account  at a  bank  or  other  depository  institution  having
appropriate  wire  transfer  facilities.  However,  the  final  distribution  in
retirement of a Certificate  will be made only upon presentment and surrender of
the  Certificate  at the  Corporate  Trust Office of the  Trustee.  If you own a
Book-Entry Certificate, distributions will be made to you through the facilities
of DTC, as described above under "-- Book-Entry Certificates."

Pool Distribution Amount

         The "Pool  Distribution  Amount" with respect to any Distribution  Date
will be equal to the sum of:

                   (i)  all  scheduled  installments  of  interest  (net  of the
         related  Servicing  Fee) and principal due on the due date in the month
         in which  such  Distribution  Date  occurs  and  received  prior to the
         related  Determination  Date,  together  with any  Advances  in respect


                                      S-41


         thereof or any Compensating Interest;

                  (ii) all proceeds of any primary mortgage  guaranty  insurance
         policies and any other  insurance  policies to the extent such proceeds
         are not applied to the restoration of the related mortgaged property or
         released to the  mortgagor in  accordance  with the  Servicer's  normal
         servicing  procedures and all other cash amounts  received and retained
         in  connection  with the  liquidation  of defaulted  Mortgage  Loans by
         foreclosure or otherwise (collectively, "Liquidation Proceeds"), during
         the calendar month  preceding the month of such  Distribution  Date (in
         each case, net of unreimbursed  expenses  incurred in connection with a
         liquidation or foreclosure and unreimbursed Advances, if any);

                 (iii) all  partial  or full  prepayments  received  during  the
         calendar month preceding the month of such Distribution Date; and

                  (iv) amounts received with respect to such  Distribution  Date
         as the Substitution  Adjustment  Amount or Purchase Price in respect of
         any Deleted  Mortgage Loan or amounts  received in connection  with the
         optional termination of the Trust as of such Distribution Date, reduced
         by amounts in  reimbursement  for  Advances  previously  made and other
         amounts as to which the Servicer is entitled to be reimbursed  pursuant
         to the Pooling Agreement.

         The Pool  Distribution  Amounts will not include any profit received by
the Servicer on the foreclosure of a Mortgage Loan.  Such amounts,  if any, will
be retained by the Servicer as additional servicing compensation.

Priority of Distributions

         As more  fully  described  herein,  distributions  will be made on each
Distribution  Date from the Pool  Distribution  Amount in the following order of
priority (the "Pool Distribution Amount Allocation"):

                   (i) to the Trustee an amount in payment for its  services for
such Distribution Date;

                  (ii) to each  class of  Senior  Certificates  (other  than the
         Class A-PO Certificates) to pay interest;

                 (iii) pro rata (a) to the Class A-PO Certificates, based on the
         PO  Principal   Amount,   and  (b)  to  the  other  classes  of  Senior
         Certificates entitled to receive  distributions of principal,  based on
         the Senior Principal  Distribution Amount, as described below under "--
         Principal," to pay principal;

                  (iv) to the Class  A-PO  Certificates,  to pay any Class  A-PO
         Deferred  Amounts,  but only  from  amounts  that  would  otherwise  be
         distributable on such Distribution Date as principal of the Subordinate
         Certificates; and


                                      S-42


                   (v) to each class of Subordinate  Certificates,  first to pay
         interest  and then to pay  principal  in the  order of their  numerical
         class designations, beginning with the Class B-1 Certificates.

         The Class A-R and  Class  A-LR  Certificates  will be  entitled  to any
remaining  amounts in the Upper-Tier  REMC and Lower-Tier  REMIC,  respectively,
subject  to the  limitations  set  forth  below  under  "--  Interest"  and  "--
Principal."

Interest

         The pass-through  rate for each class of Offered  Certificates for each
Distribution  Date is as set forth or  described in the table on page S- of this
prospectus supplement.

         On each  Distribution  Date,  to the  extent  of the Pool  Distribution
Amount, each class of Certificates (other than the Class A-PO Certificates) will
be  entitled  to  receive  interest  (as  to  each  such  class,  the  "Interest
Distribution  Amount") with respect to the related Interest Accrual Period.  The
Interest  Distribution Amount for any class of Certificates will be equal to the
sum of (i) interest  accrued during the related  Interest  Accrual Period at the
applicable pass-through rate on the related class balance or notional amount and
(ii) the sum of the amounts, if any, by which the amount described in clause (i)
above on each prior  Distribution Date exceeded the amount actually  distributed
in respect of interest  on such prior  Distribution  Dates and not  subsequently
distributed.

         The Class A-PO  Certificates  are Principal Only  Certificates and will
not bear interest.

         The  interest  entitlement  described  in  clause  (i) of the  Interest
Distribution Amount for each class of Certificates will be reduced by the amount
of Net  Interest  Shortfalls  for such  Distribution  Date.  With respect to any
Distribution  Date, the "Net Interest  Shortfall" is equal to the sum of (i) the
shortfall in interest  received with respect to any Mortgage Loan as a result of
a Relief Act  Reduction  and (ii) any  Non-Supported  Interest  Shortfalls.  Net
Interest  Shortfalls on any  Distribution  Date will be allocated pro rata among
all  classes of  interest-bearing  Certificates  based on the amount of interest
accrued on each such class of  Certificates  on such  Distribution  Date  before
taking into  account  any  reduction  in such  amounts  resulting  from such Net
Interest  Shortfalls.  A "Relief Act  Reduction" is a reduction in the amount of
monthly  interest  payment on a Mortgage  Loan  pursuant  to the  Soldiers'  and
Sailors'  Civil Relief Act of 1940,  as amended  (the  "Relief  Act") or similar
state laws. See "Recent Developments--California Legislation" in this prospectus
supplement  and "Certain  Legal  Aspects of the Mortgage  Loans -- Soldiers' and
Sailors'  Civil  Relief Act of 1940 and Similar  Laws" in the  prospectus.  With
respect to any Distribution Date, the "Non-Supported  Interest Shortfall" is the
amount by which the  aggregate  of  Prepayment  Interest  Shortfalls  during the
calendar  month  preceding  the  month of such  Distribution  Date  exceeds  the
Compensating  Interest for such period. A "Prepayment Interest Shortfall" is the
amount by which interest paid by a mortgagor in connection  with a prepayment of
principal  on a Mortgage  Loan is less than one month's  interest at the related
mortgage  interest rate (net of the related Servicing Fee Rate) on the amount of
such prepayment.


                                      S-43


         Accrued  interest to be  distributed on any  Distribution  Date will be
calculated  for each class of  Certificates  on the basis of the  related  class
balance or notional amount with respect to such Distribution Date. Interest will
be  calculated  and payable on the basis of a 360-day year  consisting of twelve
30-day months.

         If on a particular  Distribution  Date,  the Pool  Distribution  Amount
applied in the order described above under "-- Priority of Distributions" is not
sufficient to make a full distribution of the Interest  Distribution  Amount for
each  class  of  Certificates  interest  will be  distributed  on each  class of
Certificates  of equal  priority  pro rata  based on the  Interest  Distribution
Amount the class would otherwise have been entitled to receive in the absence of
such  shortfall.  Any unpaid  amount  will be carried  forward  and added to the
Interest  Distribution  Amount  of  that  class  of  Certificates  on  the  next
Distribution Date. Such a shortfall could occur, for example, if Realized Losses
on the  Mortgage  Loans  were  exceptionally  high  or  were  concentrated  in a
particular month. Any such unpaid amount will not bear interest.

         Interest  will  accrue on each class of  Certificates  (other  than the
Class A-4 and Class A-5 Certificates) during each one-month period ending on the
last day of the month preceding the month in which each Distribution Date occurs
(each,  a "Regular  Interest  Accrual  Period").  The initial  Regular  Interest
Accrual  Period  will be  deemed to have  commenced  on , 200 .  Interest  which
accrues on each class of Certificates  during a Regular  Interest Accrual Period
will be  calculated on the  assumption  that  distributions  in reduction of the
principal  balances  thereof on the  Distribution  Date in that Regular Interest
Accrual Period are made on the first day of the Regular Interest Accrual Period.
Interest  will  accrue on the Class A-4 and Class A-5  Certificates  during each
one-month period commencing on the day of the month preceding the month in which
each  Distribution  Date occurs and ending on the day of the month in which such
Distribution  Date occurs (each,  a "LIBOR Based Interest  Accrual  Period" and,
together with a Regular Interest Accrual Period,  an "Interest Accrual Period").
The initial LIBOR Based Interest Accrual Period will commence on , 200 .

         The Class A-5 Certificates  are Interest Only  Certificates and have no
class balance. The "Class A-5 Notional Amount" with respect to each Distribution
Date  will  be  equal  to the  class  balance  of the  Class  A-4  Certificates.
Accordingly,  any  distribution  in respect of  principal  made to, or losses in
respect of principal  allocated in reduction  of, the class balance of the Class
A-4  Certificates  will  result  in a  proportional  reduction  in the Class A-5
Notional  Amount.  See  "--Principal"  and  "--Allocation  of  Losses"  in  this
prospectus  supplement.  The Class A-5 Notional Amount with respect to the first
Distribution Date will be $ .

         The Class A-WIO Certificates are Interest-Only Certificates and have no
class  balance.   The  "Class  A-WIO  Notional  Amount"  with  respect  to  each
Distribution  Date  will be  equal  to the  aggregate  of the  Stated  Principal
Balances of the Premium Mortgage Loans as of the due date in the month preceding
the month of such  Distribution  Date.  The Class  A-WIO  Notional  Amount  with
respect to the first Distribution Date will be approximately $ .

         The class balance of a class of Certificates at any time will equal its
initial  class  balance


                                      S-44


less  (i)  all  distributions  of  principal  made to such  class,  (ii)  losses
allocated to such class as described  under  "--Allocation  of Losses" and (iii)
other adjustments made to such class balance as described under "--Allocation of
Losses" below.

LIBOR

         The Class A-4 and Class A-5  Certificates  will bear  interest at their
respective  pass-through  rates,  which are each based on the arithmetic mean of
the London interbank  offered rate quotations for one-month U.S. dollar deposits
("LIBOR") determined monthly by the Trustee as described below. The Trustee will
determine  LIBOR  and the  respective  pass-through  rates for the Class A-4 and
Class A-5  Certificates  for each LIBOR  Based  Interest  Accrual  Period on the
second London  business day prior to the day on which such LIBOR Based  Interest
Accrual Period commences (each, a "LIBOR Determination Date").

         On each LIBOR  Determination Date, the Trustee will determine LIBOR for
the succeeding  LIBOR Based Interest  Accrual Period on the basis of the British
Bankers'  Association ("BBA") "Interest  Settlement Rate" for one-month deposits
in U.S.  dollars as found on Telerate page 3750 as of 11:00 A.M.  London time on
such LIBOR  Determination  Date.  Such Interest  Settlement  Rates currently are
based on rates  quoted by 16 BBA  designated  banks as being in the view of such
banks, the offered rate at which deposits are being quoted to prime banks in the
London  interbank  market.  Such  Interest  Settlement  Rates are  calculated by
eliminating  the four highest  rates and the four lowest  rates,  averaging  the
eight remaining rates,  carrying the results  (expressed as a percentage) out to
six  decimal  places,  and  rounding  to five  decimal  places.  As used  herein
"Telerate  page 3750"  means the display  designated  as page 3750 on the Bridge
Telerate Service.

         If on any LIBOR  Determination  Date the Trustee is unable to determine
LIBOR on the basis of the method set forth in the preceding paragraph, LIBOR for
the next LIBOR Based Interest  Accrual Period will be the higher of (i) LIBOR as
determined on the previous LIBOR Determination Date or (ii) the Reserve Interest
Rate.  The "Reserve  Interest Rate" will be the rate per annum which the Trustee
determines to be either (a) the arithmetic  mean (rounding such  arithmetic mean
upwards if necessary to the nearest  whole  multiple of 1/16%) of the  one-month
U.S.  dollar  lending rate that New York City banks  selected by the Trustee are
quoting on the relevant LIBOR Determination Date to the principal London offices
of at least two leading banks in the London interbank market or (b) in the event
that the Trustee can determine no such  arithmetic  mean,  the lowest  one-month
U.S.  dollar  lending rate that the New York City banks  selected by the Trustee
are quoting on such LIBOR Determination Date to leading European banks.

         If on any LIBOR  Determination  Date the  Trustee is  required,  but is
unable to  determine  the Reserve  Interest  Rate in the manner  provided in the
preceding paragraph, LIBOR for the next LIBOR Based Interest Accrual Period will
be LIBOR as determined on the previous LIBOR  Determination Date or, in the case
of the first LIBOR Determination Date, %.

         The  establishment  of LIBOR on each  LIBOR  Determination  Date by the
Trustee and the


                                      S-45


Trustee's  calculation  of the rate of interest  applicable to the Class A-4 and
Class A-5 Certificates for the related LIBOR Based Interest Accrual Period shall
(in the  absence  of  manifest  error) be final and  binding.  Each such rate of
interest may be obtained by telephoning the Trustee at .

Principal

         On each  Distribution  Date,  certificateholders  will be  entitled  to
receive principal  distributions from the applicable Pool Distribution Amount to
the extent described below and in accordance with the priorities set forth under
"-- Priority of Distributions" above. The Class A-5 and Class A-WIO Certificates
are  Interest  Only  Certificates  and  are not  entitled  to  distributions  of
principal.   The  principal   distributions   distributed  to  a  class  on  any
Distribution  Date will be allocated among the holders of such class pro rata in
accordance with their respective Percentage Interests.

         All payments and other amounts  received in respect of principal of the
Mortgage Loans will be allocated between (i) the Senior Certificates (other than
the Class A-PO Certificates) and the Subordinate Certificates and (ii) the Class
A-PO Certificates in each case based on the applicable Non-PO Percentage and the
applicable PO Percentage, respectively, of such amounts.

         The "Non-PO  Percentage"  with respect to any Mortgage  Loan with a Net
     Mortgage  Interest Rate less than % (each such  Mortgage  Loan, a "Discount
     Mortgage Loan") will be equal to the Net Mortgage Interest Rate
thereof  divided by %. The Non-PO  Percentage  with respect to any Mortgage Loan
with a Net Mortgage Interest Rate greater than or equal to % (each such Mortgage
Loan, a "Premium Mortgage Loan") will be 100%.

         The "PO Percentage" with respect to any Discount  Mortgage Loan will be
equal to 100%  minus  the  Non-PO  Percentage  for such  Mortgage  Loan.  The PO
Percentage with respect to any Premium Mortgage Loan will be 0%.

         The "Net  Mortgage  Interest  Rate" of a Mortgage Loan is the excess of
its mortgage interest rate over the Administrative Fee Rate.


Non-PO Principal Amount

         On  each  Distribution  Date,  the  Non-PO  Principal  Amount  will  be
distributed  (i) as principal of the Senior  Certificates  (other than the Class
A-PO Certificates) in an amount up to the Senior Principal  Distribution  Amount
and (ii) as principal  of the  Subordinate  Certificates  in an amount up to the
Subordinate Principal Distribution Amount.

         The "Non-PO  Principal Amount" for any Distribution Date will equal the
sum of the applicable Non-PO Percentage of:

                   (a) all monthly  payments of principal  due on each  Mortgage
         Loan on the


                                      S-46


         related Due Date;

                   (b) the  principal  portion  of the  Purchase  Price  of each
         Mortgage Loan that was  repurchased  by the  Depositor  pursuant to the
         Pooling Agreement as of that Distribution Date;

                   (c) any Substitution  Adjustment  Amount in connection with a
         Deleted Mortgage Loan received with respect to that Distribution Date;

                   (d) any  Liquidation  Proceeds  allocable  to  recoveries  of
         principal of Mortgage Loans that are not yet Liquidated  Mortgage Loans
         received  during  the  calendar  month  preceding  the  month  of  that
         Distribution Date;

                   (e)  with  respect  to  each  Mortgage  Loan  that  became  a
         Liquidated  Mortgage Loan during the calendar month preceding the month
         of that  Distribution  Date,  the  amount of the  Liquidation  Proceeds
         allocable to principal received with respect to that Mortgage Loan; and

                   (f)  all  partial  and  full  principal  prepayments  on  the
         Mortgage  Loans  by  mortgagors  received  during  the  calendar  month
         preceding the month of that Distribution Date.

         The amounts  described  in clauses  (a) through (d) are  referred to as
"Scheduled Principal Payments." The amounts described in clauses (e) and (f) are
referred to as "Unscheduled Principal Payments."

Senior Principal Distribution Amount

         On each  Distribution  Date,  an amount  equal to the lesser of (a) the
Senior  Principal  Distribution  Amount for such  Distribution  Date and (b) the
product of (1) the Pool Distribution Amount remaining after payment of funds due
to the Trustee and distributions of interest on the Senior  Certificates and (2)
a fraction,  the numerator of which is the Senior Principal  Distribution Amount
and the  denominator  of which  is the sum of the PO  Principal  Amount  and the
Senior Principal  Distribution  Amount,  will be distributed as principal to the
following classes of Senior Certificates, sequentially, as follows:

                      [Payment Priorities to be Inserted]

         The   preceding   distribution   priorities   will  not  apply  on  any
Distribution  Date on or after the Senior Credit Support Depletion Date. On each
of those  Distribution  Dates,  the amount to be distributed as principal to the
Senior   Certificates   (other  than  the  Class  A-PO   Certificates)  will  be
distributed,  concurrently,  as principal of the classes of Senior  Certificates
pro rata in accordance with their respective class balances immediately prior to
that Distribution Date.

         The "Senior  Credit  Support  Depletion  Date" is the date on which the
aggregate


                                      S-47


balance of the Subordinate Certificates has been reduced to zero.

         The "Senior  Principal  Distribution  Amount" for any Distribution Date
will equal the sum of:

                   (a) the Senior Percentage of the applicable Non-PO Percentage
         of the Scheduled Principal Payments for that Distribution Date; and

                   (b) the Senior Prepayment Percentage of the applicable Non-PO
         Percentage of the Unscheduled  Principal Payments for that Distribution
         Date.

         "Stated Principal Balance" means, as to any Mortgage Loan and due date,
the unpaid  principal  balance  of such  Mortgage  Loan as of such due date,  as
specified in the amortization  schedule at the time relating thereto (before any
adjustment to such amortization  schedule by reason of any moratorium or similar
waiver or grace period),  after giving effect to any previous partial  principal
prepayments  and Liquidation  Proceeds  received and to the payment of principal
due on such due date and  irrespective  of any  delinquency  in  payment  by the
related mortgagor and after giving effect to any Deficient Valuation.

         The "Pool  Principal  Balance"  with respect to any  Distribution  Date
equals the  aggregate of the Stated  Principal  Balances of the  Mortgage  Loans
outstanding  on  the  due  date  in  the  month  preceding  the  month  of  such
Distribution Date.

         The "Senior  Percentage" for any  Distribution  Date will equal (i) the
aggregate  class balance of the Senior  Certificates  (other than the Class A-PO
Certificates)  immediately  prior to such date,  divided  by (ii) the  aggregate
class  balance of the  Certificates  (other  than the Class  A-PO  Certificates)
immediately prior to such date.

         The "Subordinate  Percentage" for any Distribution Date will equal 100%
minus the Senior Percentage for such date.

         As of the  Cut-off  Date,  the Senior  Percentage  and the  Subordinate
Percentage are expected to be approximately ___% and ___%, respectively.


                                      S-48


         The "Senior Prepayment  Percentage" for any Distribution Date occurring
during the periods set forth below will be as follows:



Distribution Date Occurring In                                             Senior Prepayment Percentage
- ------------------------------                                             ----------------------------
                                                                        
           through             ........................................    100%;
           through             ........................................    the applicable Senior Percentage, plus
                                                                           70% of the applicable Subordinate
                                                                           Percentage;
           through             ........................................    the applicable Senior Percentage, plus
                                                                           60% of the applicable Subordinate
                                                                           Percentage;
           through             ........................................    the applicable Senior Percentage, plus
                                                                           40% of the applicable Subordinate
                                                                           Percentage;
           through             ........................................    the applicable Senior Percentage, plus
                                                                           20% of the applicable Subordinate
                                                                           Percentage; and
           and thereafter..............................................    the applicable Senior Percentage;

provided,  however,  that if on any  Distribution  Date  the  Senior  Percentage
exceeds the initial Senior Percentage, the Senior Prepayment Percentage for such
Distribution Date will equal 100%.

..........No decrease in the Senior Prepayment Percentage will occur, however, if
as of the first Distribution Date as to which any such decrease applied, (i) the
outstanding  principal  balance  of all  Mortgage  Loans  (including,  for  this
purpose,  any Mortgage Loans in  foreclosure or any REO Property)  delinquent 60
days or more (averaged over the preceding  six-month period), as a percentage of
the aggregate class balance of the Subordinate  Certificates  (averaged over the
preceding six-month period), is equal to or greater than 50%, or (ii) cumulative
Realized Losses with respect to the Mortgage Loans exceed the percentages of the
aggregate  balance of the  Subordinate  Certificates as of the Closing Date (the
"Original Subordinate Principal Balance") indicated below:

                                                                                    Percentage of
                                                                                 Original Subordinate
Distribution Date Occurring                                                      In Principal Balance
- ---------------------------                                                      --------------------
            through            .............................................              30%
            through            .............................................              35%
            through            .............................................              40%
            through            .............................................              45%
            and thereafter..................................................              50%



         This  disproportionate  allocation of certain  unscheduled  payments in
respect of principal will have the effect of  accelerating  the  amortization of
the Senior Certificates  (other than the Class A-PO Certificates)  while, in the
absence of  Realized  Losses on the  Mortgage  Loans,  increasing  the  relative
interest  in  the  Pool   Principal   Balance   evidenced  by  the   Subordinate
Certificates. Increasing the respective interest of the Subordinate Certificates
relative  to  that  of


                                      S-49


the  Senior  Certificates  (other  than  the  Class  A-PO
Certificates)  is intended to preserve  the  availability  of the  subordination
provided by the Subordinate Certificates.

         The "Subordinate  Prepayment  Percentage" as of any  Distribution  Date
will equal 100% minus the Senior Prepayment Percentage for such date.

         If on any  Distribution  Date the  allocation  to any  class of  Senior
Certificates   (other  than  the  Class  A-PO  Certificates)  then  entitled  to
distributions of full and partial principal  prepayments and other amounts to be
allocated in  accordance  with the Senior  Prepayment  Percentage,  as described
above,  would reduce the outstanding class balance of such class below zero, the
distribution to that class of the Senior Prepayment  Percentage of those amounts
for such Distribution Date will be limited to the percentage necessary to reduce
the related class balance to zero.

Priority Amount

         On each  Distribution Date prior to the Senior Credit Support Depletion
Date,  the  Pool  Distribution  Amount,  up to  the  Priority  Amount  for  such
Distribution   Date,   will  be  distributed  as  principal  to  the  Class  A-6
Certificates.

         The "Priority  Amount" for any Distribution  Date will equal the lesser
of (i) the class balance of the Class A-6  Certificates  and (ii) the product of
(a)  the  Shift  Percentage,  (b) the  Priority  Percentage  and (c) the  Non-PO
Principal Amount.

         The "Priority  Percentage" for any Distribution Date will equal (i) the
class balance of the Class A-6 Certificates  divided by (ii) the aggregate class
balance of the Certificates (other than the Class A-PO Certificates) immediately
prior to such date.

         The "Shift Percentage" for any Distribution Date will be the percentage
indicated below:



                                                                                   Shift
Distribution Date Occurring In                                                  Percentage
- ------------------------------                                                  ----------
                                                                             

            through            ..............................................         0%
            through            ..............................................        30%
            through            ..............................................        40%
            through            ..............................................        60%
            through            ..............................................        80%
            and thereafter...................................................       100%



Class A-PO Principal Distribution Amount

         On each Distribution Date, distributions of principal of the Class A-PO
Certificates  will


                                      S-50


be made in an amount (the "Class A-PO Principal  Distribution  Amount") equal to
the lesser of:

                   (a) the PO Principal Amount for such Distribution Date; and

                   (b) the product of (1) the Pool Distribution Amount remaining
         after  distribution  of funds due to the  Trustee  and  interest on the
         Senior  Certificates and (2) a fraction,  the numerator of which is the
         PO Principal  Amount and the  denominator of which is the sum of the PO
         Principal Amount and the Senior Principal Distribution Amount.

         The "PO Principal  Amount" for any Distribution Date will equal the sum
of the applicable PO Percentage of:

                   (a) all monthly  payments of principal  due on each  Discount
         Mortgage Loan on the related Due Date;

                   (b) the  principal  portion  of the  Purchase  Price  of each
         Discount  Mortgage Loan that was repurchased by the Depositor  pursuant
         to the Pooling Agreement as of such Distribution Date;

                   (c) any Substitution  Adjustment  Amount in connection with a
         Deleted  Mortgage Loan that was a Discount  Mortgage Loan received with
         respect to such Distribution Date;

                   (d) any  Liquidation  Proceeds  allocable  to  recoveries  of
         principal  of  Discount  Mortgage  Loans  that  are not yet  Liquidated
         Mortgage Loans received  during the calendar month  preceding the month
         of such Distribution Date;

                   (e) with respect to each Discount Mortgage Loan that became a
         Liquidated  Mortgage Loan during the calendar month preceding the month
         of such Distribution Date, the amount of Liquidation Proceeds allocable
         to principal received with respect to such Discount Mortgage Loan; and

                   (f) all partial and full principal  prepayments by mortgagors
         on Discount Mortgage Loans received during the calendar month preceding
         such Distribution Date.

Subordinate Principal Distribution Amount

         On each Distribution Date, each class of Subordinate  Certificates that
is entitled to receive a principal  distribution will receive its pro rata share
(based  on the  class  balances  of all the  Subordinate  Certificates  that are
entitled  to receive a  principal  distribution)  of the  Subordinate  Principal
Distribution  Amount, to the extent that the remaining Pool Distribution  Amount
is sufficient therefor. With respect to each class of Subordinate  Certificates,
if on any Distribution Date the Fractional  Interest is less than the Fractional
Interest  for that class on the Closing  Date,  no classes  junior to that class
will be entitled to receive a principal distribution.


                                      S-51


         Distributions  of principal on the  Subordinate  Certificates  that are
entitled to receive a principal distribution on a Distribution Date will be made
sequentially  to each class of  Subordinate  Certificates  in the order of their
numerical class designations,  beginning with the Class B-1 Certificates,  until
each such class has received its respective pro rata share for the  Distribution
Date.  However,  the Class A-PO  Deferred  Amount will be paid to the Class A-PO
Certificates   from  amounts   otherwise   distributable  as  principal  to  the
Subordinate Certificates,  beginning with the amounts otherwise distributable as
principal to the class of Subordinate  Certificates  with the highest  numerical
designation.

         The  "Fractional  Interest" with respect to any  Distribution  Date and
each class of Subordinate Certificates will equal (i) the aggregate of the class
balances  immediately  prior  to  such  Distribution  Date  of  all  classes  of
Subordinate Certificates that have higher numerical class designations than such
class, divided by (ii) the aggregate balance of all the Certificates (other than
the Class A-PO Certificates) immediately prior to such Distribution Date.

         The approximate  Fractional Interests for the Subordinate  Certificates
on the Closing Date are expected to be as follows:

    Class B-1.................................................. %
    Class B-2.................................................. %
    Class B-3.................................................. %
    Class B-4.................................................. %
    Class B-5.................................................. %
    Class B-6.................................................. %

         The "Subordinate  Principal  Distribution  Amount" for any Distribution
Date will equal the sum of:

                   (a)  the  Subordinate  Percentage  of the  applicable  Non-PO
         Percentage of the Scheduled  Principal  Payments for such  Distribution
         Date; and

                   (b) the Subordinate  Prepayment  Percentage of the applicable
         Non-PO  Percentage  of the  Unscheduled  Principal  Payments  for  such
         Distribution Date.

Residual Certificates

         The Residual  Certificates  will remain  outstanding for so long as the
Trust  exists,  whether  or not  they are  receiving  current  distributions  of
principal or interest. In addition to distributions of interest and principal as
described  above,  on each  Distribution  Date,  the  holder of the  Class  A-LR
Certificate will be entitled to receive any Pool  Distribution  Amount remaining
after the payment of (i) interest and principal on the Senior Certificates, (ii)
Class A-PO Deferred  Amounts on the Class A-PO  Certificates  and (iii) interest
and principal on the  Subordinate  Certificates,  as described  above. It is not
anticipated  that there will be any significant  amounts  remaining for any such
distribution.


                                      S-52



Allocation of Losses

         On each Distribution Date, the applicable PO Percentage of any Realized
Loss  on  a  Discount  Mortgage  Loan  will  be  allocated  to  the  Class  A-PO
Certificates  until their principal balance is reduced to zero. In addition,  on
each  Distribution  Date, the principal  balance of the Class A-PO  Certificates
will be reduced if and to the extent that such  principal  balance (after taking
into  account the amount of all  distributions  to be made on such  Distribution
Date and the allocation of Realized  Losses on such  Distribution  Date) exceeds
the Adjusted Pool Amount (PO Portion) for such Distribution  Date. The amount of
any such  Realized  Loss  allocated  on or prior to the  Senior  Credit  Support
Depletion Date will be treated as a "Class A-PO Deferred  Amount." To the extent
funds are available on such Distribution Date or on any future Distribution Date
from amounts that would  otherwise  be  allocable to the  Subordinate  Principal
Distribution  Amount, Class A-PO Deferred Amounts will be paid on the Class A-PO
Certificates   prior  to   distributions   of  principal   on  the   Subordinate
Certificates.  Any  distribution of the Pool  Distribution  Amount in respect of
unpaid Class A-PO Deferred Amounts will not further reduce the principal balance
of such Class A-PO  Certificates.  The Class A-PO Deferred Amounts will not bear
interest.  The class  balance  of the  class of  Subordinate  Certificates  then
outstanding with the highest  numerical class designation will be reduced by the
amount of any payments in respect of Class A-PO Deferred Amounts.  Any excess of
these Class A-PO  Deferred  Amounts over the class balance of that class will be
allocated to the next most subordinate  class to reduce its class balance and so
on, as necessary.  After the Senior Credit Support  Depletion Date, no new Class
A-PO Deferred Amounts will be created.

         On each  Distribution  Date,  the applicable  Non-PO  Percentage of any
Realized Loss will be allocated  first to the Subordinate  Certificates,  in the
reverse order of their numerical class designations (beginning with the class of
Subordinate  Certificates  then  outstanding  with the highest  numerical  class
designation),  in each case until the class balance of the  respective  class of
Certificates  has been  reduced  to zero,  and then to the  Senior  Certificates
(other  than the Class A-PO  Certificates)  pro rata  based on their  respective
class balances.

         In addition,  on each such Distribution  Date, the class balance of the
class of Subordinate  Certificates  then outstanding with the highest  numerical
class designation will be reduced if and to the extent that the aggregate of the
class  balances of all classes of  Certificates  (after  taking into account the
amount  of all  distributions  to be  made  on such  Distribution  Date  and the
allocation of Realized Losses on such Distribution  Date) exceeds the applicable
Adjusted Pool Amount for such Distribution Date.

         After the  applicable  Senior Credit  Support  Depletion  Date, on each
Distribution  Date, the aggregate of the class balances of all classes of Senior
Certificates  (other than the Class A-PO  Certificates) then outstanding will be
reduced if and to the extent  that such  aggregate  balance  (after  taking into
account the amount of all distributions to be made on such Distribution Date and
the  allocation  of  Realized  Losses on such  Distribution  Date)  exceeds  the
difference  between the Adjusted  Pool Amount and the  Adjusted  Pool Amount (PO
Portion) for such  Distribution


                                      S-53


Date.  The  amount of any such  reduction  will be  allocated  among the  Senior
Certificates  (other than the Class A-PO  Certificates)  pro rata based on their
respective   class  balances.   Realized  losses  allocated  to  the  Class  A-4
Certificates will reduce the Class A-5 Notional Amount.

         Because  principal  distributions are paid to certain classes of Senior
Certificates  (other than the Class A-PO  Certificates)  before other classes of
Senior  Certificates,  holders of those Senior Certificates that are entitled to
receive  principal later bear a greater risk of being allocated  Realized Losses
on the  Mortgage  Loans than  holders of classes  that are  entitled  to receive
principal earlier.

         In general,  a "Realized Loss" means,  (a) with respect to a Liquidated
Mortgage Loan, the amount by which the remaining unpaid principal balance of the
Mortgage  Loan  exceeds  the  amount  of  Liquidation  Proceeds  applied  to the
principal balance of the related Mortgage Loan and (b) a Bankruptcy Loss.

         "Bankruptcy  Losses" are losses  that are  incurred as a result of Debt
Service  Reductions  or  Deficient  Valuations.   As  used  in  this  prospectus
supplement,  a "Deficient  Valuation" occurs when a bankruptcy court establishes
the value of a mortgaged  property  at an amount less than the  then-outstanding
principal  balance of the Mortgage  Loan secured by such  mortgaged  property or
reduces the  then-outstanding  principal balance of a Mortgage Loan. In the case
of a reduction in the value of the related mortgaged property, the amount of the
secured  debt could be reduced to such  value,  and the holder of such  Mortgage
Loan thus would become an unsecured creditor to the extent the  then-outstanding
principal  balance of such  Mortgage  Loan  exceeds the value so assigned to the
mortgaged  property  by  the  bankruptcy  court.  In  addition,   certain  other
modifications  of the terms of a  Mortgage  Loan can  result  from a  bankruptcy
proceeding,  including the reduction (a "Debt Service  Reduction") of the amount
of the Monthly  Payment on the related  Mortgage  Loan.  However,  none of these
events shall be  considered a Debt Service  Reduction or Deficient  Valuation so
long as the Servicer is pursuing any other  remedies that may be available  with
respect  to the  related  Mortgage  Loan  and (i) such  Mortgage  Loan is not in
default with respect to any payment due  thereunder  or (ii)  scheduled  Monthly
Payments are being  advanced by the Servicer  without  giving effect to any Debt
Service Reduction.

         A "Liquidated  Mortgage Loan" is a defaulted  Mortgage Loan as to which
the Servicer has determined that all recoverable  Liquidation Proceeds have been
received. See "Credit Support" in this prospectus supplement.

         With respect to any Distribution  Date, the "Adjusted Pool Amount" will
equal the aggregate  unpaid  principal  balance of the Mortgage  Loans as of the
Cut-off Date minus the sum of (i) all amounts in respect of  principal  received
in respect of the  Mortgage  Loans  (including  amounts  received  as  Advances,
principal  prepayments  and  Liquidation  Proceeds in respect of principal)  and
distributed  on the  Certificates  on  such  Distribution  Date  and  all  prior
Distribution  Dates and (ii) the principal portion of all Realized Losses (other
than Debt Service  Reductions)  incurred on the Mortgage  Loans from the Cut-off
Date through the end of the month preceding such Distribution Date.


                                      S-54


         With respect to any  Distribution  Date,  the "Adjusted Pool Amount (PO
Portion)" will equal the sum as to each Mortgage Loan outstanding at the Cut-off
Date of the product of (A) the PO Percentage  for such Mortgage Loan and (B) the
principal  balance of such  Mortgage Loan as of the Cut-off Date less the sum of
(i) all amounts in respect of  principal  received  in respect of such  Mortgage
Loan  (including  amounts  received  as  Advances,   principal  prepayments  and
Liquidation   Proceeds  in  respect  of  principal)   and   distributed  on  the
Certificates on such Distribution Date and all prior Distribution Dates and (ii)
the principal portion of any Realized Loss (other than a Debt Service Reduction)
incurred  on such  Mortgage  Loan from the Cut-off  Date  through the end of the
month preceding the month in which such Distribution Date occurs.


Restrictions on Transfer of the
    Class A-R and Class A-LR Certificates

         The  Class A-R and  Class  A-LR  Certificates  will be  subject  to the
following  restrictions  on transfer and will contain a legend  describing  such
restrictions.

         The  REMIC   provisions  of  the  Code  impose  certain  taxes  on  (i)
transferors of residual  interests to, or agents that acquire residual interests
on behalf of, Disqualified Organizations (as defined in the prospectus) and (ii)
certain  Pass-Through   Entities  (as  defined  in  the  prospectus)  that  have
Disqualified  Organizations  as beneficial  owners.  No tax will be imposed on a
Pass-Through  Entity (other than an "electing large  partnership" (as defined in
the prospectus))  with respect to the Class A-R or Class A-LR Certificate to the
extent it has  received an affidavit  from the owner  thereof that such owner is
not a Disqualified Organization or a nominee for a Disqualified Organization.

         The Pooling Agreement will provide that no legal or beneficial interest
in the Class A-R or Class A-LR  Certificate  may be transferred to or registered
in the name of any person unless:

         o   the proposed purchaser provides to the Trustee an affidavit to
             the effect that,  among other items,  such transferee is not a
             Disqualified  Organization and is not purchasing the Class A-R
             or  Class  A-LR  Certificate  as an agent  for a  Disqualified
             Organization  (i.e.,  as a broker,  nominee or other middleman
             thereof); and

         o   the transferor states in writing to the Trustee that it has no
             actual knowledge that such affidavit is false.

         Further,  such  affidavit will require the transferee to affirm that it
(a)  historically  has paid its debts as they have come due and intends to do so
in the future, (b) understands that it may incur tax liabilities with respect to
the Class A-R or Class  A-LR  Certificate  in  excess  of cash  flows  generated
thereby, (c) intends to pay taxes associated with holding the Class A-R or Class
A-LR  Certificate  as such taxes  become due and (d) will not transfer the Class
A-R or Class A-LR  Certificate  to any person or entity  that does not provide a
similar  affidavit.  The transferor must certify in writing to the Trustee that,
as of the date of the  transfer,  it had no knowledge or reason to know that the
affirmations  made by the  transferee  pursuant to the  preceding  sentence


                                      S-55


were false.

         In addition to the foregoing,  Treasury regulations have been proposed,
effective  February 4, 2000 if adopted,  that would add additional  requirements
for a transfer  of a  noneconomic  residual  interest,  such as the Class A-R or
Class A-LR  Certificate,  to be  eligible  for a safe  harbor  against  possible
disregard  of such  transfer.  Under  the  proposed  Treasury  regulations,  the
transferor of a Class A-R or Class A-LR Certificate would be required to pay the
transferee  thereof an amount designed to compensate the transferee for assuming
the related tax liability.

         In order to meet the safe harbor of the proposed Treasury  regulations,
the present value of the anticipated tax liabilities associated with holding the
noneconomic residual interest must not exceed the sum of:

                   (i) the  present  value  of any  consideration  given  to the
         transferee to acquire the residual interest;

                  (ii) the present value of the expected future distributions on
         the residual interest; and

                 (iii)  the  present  value  of  the   anticipated  tax  savings
         associated  with  holding the  residual  interest as the related  REMIC
         generates losses.

For purposes of these computations,  the transferee is assumed to pay tax at the
highest rate of tax specified in Section 11(b)(1) of the Code. Further,  present
values  generally  are computed  using a discount  rate equal to the  applicable
Federal rate set forth in Section 1274(d) of the Code  compounded  semiannually.
However,  a lower rate may be used if the  transferee  can  demonstrate  that it
regularly borrows, in the course of its trade or business,  substantial funds at
such lower rate from unrelated  third parties.  In some  situations,  to satisfy
this condition,  the transferor of a noneconomic  residual  interest may have to
pay more consideration to the transferee than would otherwise be the case if the
proposed regulations were not applicable.

         Additionally,  the IRS issued Revenue  Procedure  2001-12 (the "Revenue
Procedure") dealing with the transfer of noneconomic  residual interests such as
the Class A-R or Class A-LR Certificate. The Revenue Procedure restates the safe
harbor described in the proposed Treasury  regulations  discussed above and adds
an alternative test for meeting the safe harbor.  To meet the alternative  test,
(i) the transferee must be a domestic "C" corporation  (other than a corporation
exempt from taxation or a regulated investment company or real estate investment
trust) that meets certain asset tests; (ii) the transferee must agree in writing
that any  subsequent  transfer of the residual  interest would be to an eligible
"C" corporation and meet the  requirements  for a safe harbor transfer under the
Revenue Procedure; and (iii) the facts and circumstances known to the transferor
on or before the date of the  transfer  must not  reasonably  indicate  that the
taxes associated with ownership of the residual interest will not be paid by the
transferee.

         The Pooling  Agreement will not require that transfers of the Class A-R
or Class A-LR  Certificate  meet the safe harbor under either the test contained
in the proposed  Treasury

                                      S-56


regulations or the alternative test of the Revenue Procedure.  The holder of the
Class A-R or Class  A-LR  Certificate  is advised  to  consult  its tax  advisor
regarding the advisability of meeting the safe harbor.

         In addition,  neither the Class A-R nor the Class A-LR  Certificate may
be purchased by or transferred to any person that is not a U.S. Person, unless:

         o   such person holds the Class A-R or Class A-LR  Certificate  in
             connection  with the conduct of a trade or business within the
             United  States and furnishes  the  transferor  and the Trustee
             with an effective Internal Revenue Service Form W-8ECI; or

         o   the transferee delivers to both the transferor and the Trustee
             an  opinion  of a  nationally-recognized  tax  counsel  to the
             effect  that  such   transfer  is  in   accordance   with  the
             requirements  of the  Code  and  the  regulations  promulgated
             thereunder  and that such  transfer  of the Class A-R or Class
             A-LR  Certificate  will not be disregarded  for federal income
             tax purposes.

         The term  "U.S.  Person"  means a citizen  or  resident  of the  United
States,  a corporation  or  partnership  (unless,  in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United  States,  any state  thereof or the  District of
Columbia,  including  an entity  treated as a  corporation  or  partnership  for
federal income tax purposes,  an estate whose income is subject to United States
federal  income tax  regardless of its source,  or a trust if a court within the
United States is able to exercise primary supervision over the administration of
such trust,  and one or more such U.S. Persons have the authority to control all
substantial  decisions of such trust (or, to the extent  provided in  applicable
Treasury  regulations,  certain trusts in existence on August 20, 1996 which are
eligible to elect to be treated as U.S. Persons).

         The Pooling  Agreement  will  provide  that any  attempted or purported
transfer in violation of these transfer  restrictions  will be null and void and
will vest no rights in any purported transferee.

         Any transferor or agent to whom the Trustee provides  information as to
any applicable  tax imposed on such  transferor or agent may be required to bear
the cost of computing or providing such information.

         See "Federal Income Tax Consequences -- REMICs -- Taxation of Owners of
Residual  Securities  --  Tax-Related   Restrictions  on  Transfer  of  Residual
Securities" in the prospectus.

         Neither the Class A-R nor the Class A-LR  Certificate  may be purchased
by or transferred to any Plan or any person acting on behalf of or investing the
assets of such Plan.

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


                                      S-57


                      PREPAYMENT AND YIELD CONSIDERATIONS

         Delinquencies  on the  Mortgage  Loans which are not  advanced by or on
behalf of the Servicer (because amounts, if advanced,  would be nonrecoverable),
will adversely affect the yield on the Certificates.  Because of the priority of
distributions,  shortfalls  resulting from delinquencies not so advanced will be
borne  first by the  Subordinate  Certificates  (in the  reverse  order of their
priority of their numerical designations), and then by the Senior Certificates.

         Net Interest Shortfalls will adversely affect the yields on the Offered
Certificates.  In addition,  losses  generally will be borne by the  Subordinate
Certificates,  as described in this prospectus  supplement under "Description of
the  Certificates  --  Allocation  of  Losses."  As a result,  the yields on the
Offered Certificates will depend on the rate and timing of Realized Losses.

         The effective  yields to investors  (other than  investors in the Class
A-4 and Class A-5 Certificates) will be lower than the yields otherwise produced
by the applicable  rate at which interest is passed through to investors and the
purchase price of their Certificates  because monthly  distributions will not be
payable to investors until the day (or, if not a business day, the next business
day) of the month following the month in which interest  accrues on the Mortgage
Loans (without any additional  distribution  of interest or earnings  thereon in
respect of such delay).

Prepayment Considerations and Risks

         Because principal payments on the Mortgage Loans will be distributed to
certificateholders  currently,  the rate of  principal  payments  on the Offered
Certificates,  the  aggregate  amount of each  interest  payment on the  Offered
Certificates,  and the yield to maturity of Offered Certificates  purchased at a
price other than par are  directly  related to the rate of payments of principal
on the  Mortgage  Loans  (or,  in the case of the Class A-PO  Certificates,  the
Discount  Mortgage  Loans or, in the case of the Class A-WIO  Certificates,  the
Premium Mortgage Loans).  The principal payments on the Mortgage Loans may be in
the form of  scheduled  principal  payments or principal  prepayments  (for this
purpose,  the term  "principal  prepayment"  includes  prepayments and any other
recovery  of  principal  in  advance  of  its  scheduled  due  date,   including
repurchases and  liquidations  due to default,  casualty,  condemnation  and the
like).  Any such prepayments will result in distributions to you of amounts that
would  otherwise be distributed  over the remaining term of the Mortgage  Loans.
See "Yield Considerations" in the prospectus.

         The rate at which mortgage loans in general prepay may be influenced by
a number of factors,  including  general  economic  conditions,  mortgage market
interest rates, availability of mortgage funds and homeowner mobility.

         o   In  general,   if  prevailing  mortgage  interest  rates  fall
             significantly   below  the  mortgage  interest  rates  on  the
             Mortgage  Loans,  the  Mortgage  Loans are likely to prepay at
             higher rates than if prevailing mortgage

                                      S-58


             interest rates remain at or above the mortgage  interest rates
             on the Mortgage Loans.

         o   Conversely,  if prevailing  mortgage interest rates rise above
             the mortgage interest rates on the Mortgage Loans, the rate of
             prepayment would be expected to decrease.

         The  timing of  changes in the rate of  prepayments  may  significantly
affect  the  actual  yield  to  you,  even  if the  average  rate  of  principal
prepayments is consistent with your  expectations.  In general,  the earlier the
payment of principal of the Mortgage  Loans the greater the effect on your yield
to  maturity.  As a result,  the effect on your yield of  principal  prepayments
occurring  at a rate higher (or lower) than the rate you  anticipate  during the
period immediately following the issuance of the Certificates will not be offset
by  a  subsequent  like  reduction  (or  increase)  in  the  rate  of  principal
prepayments.  You  should  also  consider  the risk,  in the case of an  Offered
Certificate purchased at a discount, particularly a Class A-PO Certificate, that
a slower than  anticipated  rate of payments in respect of principal  (including
prepayments)  on the Mortgage  Loans (or on the Discount  Mortgage  Loans in the
case of the Class A-PO Certificates) will have a negative effect on the yield to
maturity of such Offered Certificate.  You should also consider the risk, in the
case of an  Offered  Certificate  purchased  at a premium  or in the case of the
Class A-5 and Class A-WIO Certificates (which have no principal balance), that a
faster than  anticipated  rate of payments  in respect of  principal  (including
prepayments) on the Mortgage Loans (or on the Premium Mortgage Loans in the case
of the Class  A-WIO  Certificates)  will have a negative  effect on the yield to
maturity of such Offered Certificate. You must make your own decisions as to the
appropriate  prepayment  assumptions to be used in deciding  whether to purchase
Offered Certificates.

         Mortgagors are permitted to prepay the Mortgage  Loans,  in whole or in
part, at any time without penalty.  The rate of payment of principal may also be
affected by any  repurchase of the Mortgage  Loans  permitted or required by the
Pooling  Agreement  including any optional  termination of the Trust Fund by the
Depositor.  See "The Pooling and Servicing Agreement -- Optional Termination" in
this  prospectus  supplement  for a  description  of the  Depositor's  option to
repurchase the Mortgage  Loans when the scheduled  balance of the Mortgage Loans
is less than
    % of the  initial  balance  of the  Mortgage  Loans.  The  Depositor  may be
required to  repurchase  Mortgage  Loans because of defective  documentation  or
material  breaches in its  representations  and warranties  with respect to such
Mortgage Loans.  Any repurchases  will shorten the weighted average lives of the
classes of Offered Certificates.

         All of the Mortgage  Loans will  include  "due-on-sale"  clauses  which
allow the holder of the Mortgage Loan to demand payment in full of the remaining
principal  balance upon sale or certain  transfers of the property securing such
Mortgage  Loan. To the extent that the Servicer has knowledge of the  conveyance
or proposed conveyance of the underlying  mortgaged property,  the Servicer will
enforce  "due-on-sale"  clauses  to the  extent  permitted  by  applicable  law.
However, the Servicer will not take any action in relation to the enforcement of
any  "due-on-sale"  provisions  which  would  impair or  threaten  to impair any
recovery  under any  related  primary  mortgage  insurance  policy.  See  "Yield
Considerations" in the prospectus. Acceleration of Mortgage Loans as a result of
enforcement of such "due-on-sale" provisions in connection with transfers of the
related mortgaged properties or the occurrence of certain other events resulting
in



                                      S-59


acceleration  would  affect  the level of  prepayments  on the  Mortgage  Loans,
thereby  affecting  the  weighted  average  lives of the  classes of the Offered
Certificates.

         Investors in the Class A-4 Certificates should understand that if LIBOR
is greater  than or equal to % per annum,  the  pass-through  rate of such class
will  remain at its  maximum  rate of % per  annum.  Investors  in the Class A-4
Certificates  should consider the risk that if LIBOR is lower than  anticipated,
the actual yields to such investors will be lower than the  anticipated  yields.
Conversely,  investors in the Class A-5  Certificates  should  consider the risk
that if LIBOR is higher than  anticipated,  the actual yields to such  investors
will be significantly lower than the anticipated yields.  Investors in the Class
A-5  Certificates  should also understand that if LIBOR is greater than or equal
to % per annum, the Class A-5  Certificates  will accrue interest at the minimum
rate of % per annum. Further,  based on the Modeling Assumptions,  high constant
rates of LIBOR,  especially when combined with certain high constant  prepayment
rates on the  Mortgage  Loans,  are  expected  to  produce a  negative  yield to
investors in the A-5  Certificates.  See "--Yield on the Class A-5 Certificates"
below.

         Investors in the Class A-4 and Class A-5 Certificates should understand
that the  timing  of  changes  in LIBOR may  affect  the  actual  yields to such
investors even if the average rate of LIBOR is consistent  with such  investors'
expectations.  Each  investor  must  make  an  independent  decision  as to  the
appropriate LIBOR assumptions to be used in deciding whether to purchase a Class
A-4 or Class A-5 Certificate.

         As described in this prospectus  supplement  under  "Description of the
Certificates -- Principal," the Senior  Prepayment  Percentage of the applicable
Non-PO  Percentage of all  principal  prepayments  (excluding  for this purpose,
liquidations due to default, casualty, condemnation and the like) initially will
be distributed to the classes of Senior  Certificates (other than the Class A-PO
Certificates) then entitled to receive principal prepayment distributions.  This
may  result  in  all  (or a  disproportionate  percentage)  of  those  principal
prepayments being distributed to the Senior  Certificates  (other than the Class
A-PO  Certificates)  and none (or  less  than  their  pro  rata  share)  of such
principal   prepayments   being   distributed  to  holders  of  the  Subordinate
Certificates  during the periods of time  described in the definition of "Senior
Prepayment Percentage."

         As  described   herein  under   "Description  of  the  Certificates  --
Principal,"  unless the class balances of the other Class A Certificates  (other
than the Class  A-PO  Certificates)  have been  reduced  to zero,  the Class A-6
Certificates  will not be entitled to any  distributions  of principal  for five
years  following the Closing Date, and during the next five years the percentage
of principal  payments  allocated to the Class A-6  Certificates  will gradually
increase.

Assumptions Relating to Tables

         The tables  beginning  on page S- (the  "Decrement  Tables")  have been
prepared on the basis of the following assumptions (the "Modeling Assumptions"):

                   (a) the Mortgage Pool consists of two  hypothetical  mortgage
         loans having the following characteristics:


                                      S-60



                                                                     Remaining
        Unpaid                 Mortgage               Term              Age
   Principal Balance         Interest Rate          (Months)         (Months)
   -----------------         -------------          --------         --------
     $                        %
     $                        %

                   (b) the  initial  balances  and  pass-through  rates  for the
         Offered Certificates are as set forth or described in the table on page
         S- ;

                   (c) there are no Net Interest  Shortfalls,  delinquencies  or
         Realized Losses with respect to the Mortgage Loans;

                   (d) scheduled payments of principal and interest with respect
         to the Mortgage Loans are received on the applicable due date beginning
         on , 200 ;

                   (e)  prepayments  are  received,  together  with  a 30  days'
         interest thereon, on the last day of each month beginning in 200 ;

                   (f) the Mortgage Loans prepay at the indicated percentages of
         PSA;

                   (g) optional termination of the Trust does not occur;

                   (h) no Mortgage Loans are required to be repurchased from the
         Trust and no Mortgage  Loans are  substituted  for the  Mortgage  Loans
         included in the Trust on the Closing Date;

                   (i) the Certificates are issued on the Closing Date; and

                   (j) cash payments on the Certificates are received on the day
         of each month  beginning in 200 in accordance  with the  priorities and
         amounts described in this prospectus  supplement under  "Description of
         the Certificates."

         Although the  characteristics  of the mortgage  loans for the Decrement
Tables have been prepared on the basis of the weighted  average  characteristics
of the Mortgage Loans which are expected to be in the Mortgage Pool, there is no
assurance that the Modeling Assumptions will reflect the actual  characteristics
or  performance  of the Mortgage  Loans or that the  performance  of the Offered
Certificates will conform to the results set forth in the tables.

Weighted Average Lives of the Offered Certificates

         Weighted  average life of a class of Offered  Certificates  (other than
the Class A-5 and Class A-WIO Certificates) refers to the average amount of time
that will elapse from the date of issuance of the Certificate  until each dollar
in reduction of its balance is  distributed  to  investors.  With respect to the
Class A-5  Certificates,  weighted  average life refers to the average amount of


                                      S-61


time that will elapse  from the date of  issuance  of the  Offered  Certificates
until  each  dollar  in  reduction  of  the  class  balance  of  the  Class  A-4
Certificates  is  distributed  to  investors.  With  respect to the Class  A-WIO
Certificates,  the weighted  average  life refers to the average  amount of time
that will elapse from the date of issuance of the Offered Certificates until the
date on which the  aggregate  of the Stated  Principal  Balances  of the Premium
Mortgage Loans has been reduced to zero.  The weighted  average lives of classes
of Offered  Certificates will be influenced by, among other things,  the rate at
which  principal  of the  Mortgage  Loans is paid,  which  may be in the form of
scheduled  principal  payments or principal  prepayments (for this purpose,  the
term  "prepayments"  includes  prepayments  and  liquidations  due  to  default,
casualty,  condemnation  and the  like),  the  timing of changes in such rate of
principal  payments and the priority  sequence of  distributions of principal of
such Offered  Certificates.  The  interaction of the foregoing  factors may have
different  effects on each class of Offered  Certificates and the effects on any
such  class  may  vary at  different  times  during  the  life  of  such  class.
Accordingly,  no assurance  can be given as to the weighted  average life of any
such class of Offered  Certificates.  For an example of how the weighted average
lives of the  Offered  Certificates  are  affected by the  foregoing  factors at
various constant percentages of PSA, see the Decrement Tables set forth below.

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  standard  or model.  The  prepayment  model used in this  prospectus
supplement is the Prepayment Standard  Assumption  ("PSA"),  which represents an
assumed rate of principal prepayment each month relative to the then-outstanding
principal  balance  of a pool of  mortgage  loans for the life of such  mortgage
loans. A prepayment  assumption of 100% PSA assumes constant prepayment rates of
0.2% per annum of the then-outstanding  principal balance of such mortgage loans
in the first month of the life of the mortgage loans and an additional  0.2% per
annum in each month  thereafter  until the  thirtieth  month.  Beginning  in the
thirtieth  month and in each month  thereafter  during the life of the  mortgage
loans,  100% PSA assumes a constant  prepayment rate of 6% per annum each month.
As used in the table  below,  "0% PSA" assumes  prepayment  rates equal to 0% of
PSA, i.e., no prepayments.  Correspondingly, "300% PSA" assumes prepayment rates
equal to 300% of PSA,  and so forth.  PSA does not  purport  to be a  historical
description of prepayment  experience or a prediction of the anticipated rate of
prepayment  of any pool of mortgage  loans,  including the Mortgage  Loans.  The
Depositor  believes  that no existing  statistics of which it is aware provide a
reliable  basis for  investors to predict the amount or the timing of receipt of
prepayments on the Mortgage Loans.

         The Decrement Tables set forth below have been prepared on the basis of
the  Modeling  Assumptions  described  above under "--  Assumptions  Relating to
Tables." There will likely be discrepancies  between the  characteristics of the
actual Mortgage Loans included in the Mortgage Pool and the  characteristics  of
the  Mortgage  Loans  assumed  in  preparing  the  Decrement  Tables.  Any  such
discrepancy  may have an effect upon the  percentages  of initial class balances
(or  initial  notional  amount,  in the case of the Class  A-5 and  Class  A-WIO
Certificates)  outstanding  set forth in the Decrement  Tables (and the weighted
average lives of the Offered Certificates).  In addition, to the extent that the
Mortgage   Loans  that   actually  are  included  in  the  Mortgage   Pool  have
characteristics  that  differ  from those  assumed in  preparing  the  following
Decrement  Tables,  the class  balance or notional  amount of a class of Offered
Certificates  could be reduced to zero


                                      S-62


earlier or later than indicated by such Decrement Tables.

         Furthermore,  the  information  contained in the Decrement  Tables with
respect  to  the  weighted  average  life  of  any  Offered  Certificate  is not
necessarily  indicative  of the  weighted  average life of that class of Offered
Certificates  that might be calculated or projected  under  different or varying
prepayment assumptions.

         It is not  likely  that (i) all of the  Mortgage  Loans  will  have the
interest rates or remaining terms to maturity assumed or (ii) the Mortgage Loans
will prepay at the indicated percentage of PSA until maturity. In addition,  the
diverse  remaining  terms to maturity of the Mortgage  Loans (which include many
recently originated Mortgage Loans) could produce slower or faster reductions of
the class balances or notional amount than indicated in the Decrement  Tables at
the various percentages of PSA specified.

         Based upon the Modeling  Assumptions,  the following  Decrement  Tables
indicate  the  projected  weighted  average  life of each  class of the  Offered
Certificates  and set forth the  percentages  of the  initial  class  balance or
notional amount of each class that would be outstanding  after each of the dates
shown at various constant percentages of the PSA.


                                      S-63




               Percentage of Initial Class Balance(1) Outstanding
              at the Respective Percentages of PSA Set Forth Below:



                                   Class A-1, Class A-3,
                                   Class A-4 and Class A-5                                 Class A-2
                                  -------------------------------------       ------------------------------------
Distribution Date                 0%    125%     300%     400%     500%       0%    125%     300%     400%    500%
- -----------------                 --    ----     ----     ----     ----       --    ----     ----     ----    ----
                                                                                
Initial Percentage...........
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
Weighted Average Life (in years)(2)



- --------------
(1)  With respect to the Class A-5  Certificates,  percentages  are expressed as
     percentages of the initial Class A-5 Notional Amount.
(2)  The weighted  average life of a class of  Certificates is determined by (i)
     multiplying  the  amount of each  distribution  in  reduction  of the class
     balance or notional  amount thereof by the number of years from the date of
     the issuance of such class to the related  Distribution  Date,  (ii) adding
     the results and (iii)  dividing the sum by the initial  balance or notional
     amount of that class.


                                      S-64




                 Percentage of Initial Class Balance Outstanding
              at the Respective Percentages of PSA Set Forth Below:



                                               Class A-6                           Class A-R and Class A-LR
                                  -------------------------------------       ------------------------------------
Distribution Date                 0%    125%     300%     400%     500%       0%    125%     300%     400%    500%
- -----------------                 --    ----     ----     ----     ----       --    ----     ----     ----    ----
                                                                                
Initial Percentage...........
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
                .............
Weighted Average Life (in years)(1)



- --------------
(1)  The weighted  average life of a class of  Certificates is determined by (i)
     multiplying  the  amount of each  distribution  in  reduction  of the class
     balance  thereof by the number of years  from the date of the  issuance  of
     such class to the related  Distribution  Date,  (ii) adding the results and
     (iii) dividing the sum by the initial balance of that class.



                                      S-65





                 Percentage of Initial Class Balance Outstanding
              at the Respective Percentages of PSA Set Forth Below:




                                              Class A-PO                                  Class A-WIO
                                  -------------------------------------       ------------------------------------
Distribution Date                 0%    125%     300%     400%     500%       0%    125%     300%     400%    500%
                                  --    ----     ----     ----     ----       --    ----     ----     ----    ----
                                                                                
Initial Percentage...........
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
               ..............
Weighted Average Life (in years)(1)



- --------------
(1)  The weighted  average life of a class of  Certificates is determined by (i)
     multiplying  the  amount of each  distribution  in  reduction  of the class
     balance  thereof by the number of years  from the date of the  issuance  of
     such class to the related  Distribution  Date,  (ii) adding the results and
     (iii) dividing the sum by the initial balance of that class.





                                      S-66



                 Percentage of Initial Class Balance Outstanding
              at the Respective Percentages of PSA Set Forth Below:


                                                            Class B-1, Class B-2 and Class B-3
                                                   -------------------------------------------------------
Distribution Date                                  0%         125%          300%         400%         500%
- -----------------                                  --         ----          ----         ----         ----
                                                                                       
Initial Percentage..........................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
               .............................
Weighted Average Life (in years)(1).........



- --------------
(1)  The weighted  average life of a class of  Certificates is determined by (i)
     multiplying  the  amount of each  distribution  in  reduction  of the class
     balance  thereof by the number of years  from the date of the  issuance  of
     such class to the related  Distribution  Date,  (ii) adding the results and
     (iii) dividing the sum by the initial balance of that class.




                                      S-67



Yield on the Class A-5 Certificates

         The significance of the effects of prepayment on the Mortgage Loans and
changes in LIBOR on the Class A-5  Certificates  is illustrated in the following
table which shows the pre-tax yield (on a corporate  bond  equivalent  basis) to
the holders of Class A-5 Certificates  under different  constant  percentages of
PSA and  rates of  LIBOR.  The  yields  of such  Certificates  set  forth in the
following  table  were  calculated  using  the  Modeling   Assumptions  and  the
additional  assumptions  that (i) on the first LIBOR  determination  Date and on
each LIBOR Determination Date thereafter,  LIBOR will be as indicated,  (ii) the
Class A-5  Certificates are purchased on the Closing Date at an assumed purchase
price equal to % of their notional amount plus accrued interest from
        , 200 to (but not  including)  the Closing  Date and (iii) the  notional
amount for the Class A-5 Certificates applicable on the Distribution Date in 200
is $ .

         As  indicated  in the  following  table,  the yield to investors in the
Class A-5  Certificates  will be  extremely  sensitive to changes in the rate of
LIBOR.  Increases in LIBOR may have a negative  effect on the yield to investors
in Class A-5 Certificates. In addition, investors in the Class A-5 Certificates,
which are Interest Only Certificates and have no class balance,  should consider
the risk that a rapid rate of prepayment  on the Mortgage  Loans or a high level
of LIBOR could result in the failure of investors in the Class A-5  Certificates
to fully recover their initial investment.

         It is not likely that the Mortgage Loans will prepay at a constant rate
until  maturity,  that all of the Mortgage Loans will prepay at the same rate or
that they will have the characteristics  assumed. There can be no assurance that
the Mortgage  Loans will prepay at any of the rates shown in the table or at any
other  particular  rate.  The timing of changes in the rate of  prepayments  may
affect  significantly  the yield realized by a holder of a Class A-5 Certificate
and  there  can be no  assurance  that  your  pre-tax  yield  on the  Class  A-5
Certificates  will  correspond  to any of  the  pre-tax  yields  shown  in  this
prospectus  supplement.  You must make your own  decision as to the  appropriate
prepayment  assumptions  to be used in deciding  whether to purchase a Class A-5
Certificate.

         Changes in LIBOR may not correlate with changes in prevailing  mortgage
interest  rates.  Each investor must make its own decision as to the appropriate
interest rate assumptions to be used in deciding whether to purchase a Class A-5
Certificate.


                                      S-68


          Sensitivity of the Class A-5 Certificates to Changes in LIBOR
                          (Pre-Tax Yields to Maturity)



                                                                     Percentage of PSA
                                                   -------------------------------------------------------
LIBOR                                              0%         125%          300%         400%         500%
- -----                                              --         ----          ----         ----         ----
                                                                                       
       %....................................
       %....................................
       %....................................
       %....................................
       %....................................
       % and above..........................




         The yields set forth in the  preceding  table  were  calculated  by (i)
determining the monthly discount rates that, when applied to the assumed streams
of cash  flows  to be paid on the  Class  A-5  Certificates,  would  cause  that
discounted  present  value of such  assumed  streams  of cash flows to equal the
assumed  purchase price of the Class A-5  Certificates  indicated above and (ii)
converting  such  monthly  rates  to  corporate  bond  equivalent   rates.  Such
calculation does not take into account variations that may occur in the interest
rates at  which  you may be able to  reinvest  funds  received  as  payments  of
interest  on the Class A-5  Certificates  and  consequently  does not purport to
reflect the return on any  investment  in the Class A-5  Certificates  when such
reinvestment rates are considered.

Yield on the Class A-PO Certificates

         The Class A-PO  Certificates  are Principal Only  Certificates  and, as
such,  will not be entitled to receive  distributions  of interest in respect of
the Mortgage Loans.

         The  significance  of the  effects  of  prepayments  on the Class  A-PO
Certificates  is  illustrated  in the  following  tables  which show the pre-tax
yields  (on a  corporate  bond  equivalent  basis) to the  holders of Class A-PO
Certificates under different  constant  percentages of PSA. The yields set forth
were calculated  using the Modeling  Assumptions  and the additional  assumption
that the Class A-PO Certificates are purchased on the Closing Date at an assumed
purchase price equal to % of their class balance.

         As  indicated  in  the   following   table,   because  the  Class  A-PO
Certificates  represent  the right to receive  only a portion  of the  principal
received with respect to the Discount  Mortgage Loans,  the yield to maturity on
the Class A-PO Certificates  will be extremely  sensitive to the rate and timing
of principal payments (including prepayments) on the Discount Mortgage Loans.

         It is not likely  that the  Discount  Mortgage  Loans will  prepay at a
constant  rate until  maturity,  that all of the  Discount  Mortgage  Loans will
prepay at the same rate or that  they  will  have the  characteristics  assumed.
There can be no assurance that the Discount Mortgage Loans will prepay at any of
the rates  shown in the table or at any other  particular  rate.  The  timing of


                                      S-69


changes in the rate of prepayments may affect  significantly  the yield realized
by a holders of the Class A-PO  Certificates  and there can be no assurance that
your pre-tax yield on your Class A-PO Certificates will correspond to any of the
pre-tax  yields  shown in this  prospectus  supplement.  You must  make your own
decision as to the  appropriate  prepayment  assumptions  to be used in deciding
whether to purchase a Class A-PO Certificate.


            Sensitivity of the Class A-PO Certificates to Prepayments
                          (Pre-Tax Yields to Maturity)


                                                                            Percentage of PSA
                                                              ------------------------------------------
                                                                                  
                                                              0%       125%     300%    400%     500%
                                                              --       ----     ----    ----     ----
         Class A-PO Certificates......................



         The yields set forth in the  preceding  table  were  calculated  by (i)
determining the monthly discount rates that, when applied to the assumed streams
of cash  flows  to be paid on the  Class  A-PO  Certificates,  would  cause  the
discounted  present  values of such  assumed  streams of cash flows to equal the
assumed purchase price of the Class A-PO  Certificates  indicated above and (ii)
converting  such  monthly  rates  to  corporate  bond  equivalent   rates.  This
calculation does not take into account variations that may occur in the interest
rates at  which  you may be able to  reinvest  funds  received  as  payments  of
principal of the Class A-PO  Certificates and  consequently  does not purport to
reflect the return on any  investment in the Class A-PO  Certificates  when such
reinvestment rates are considered.

Yield on the Class A-WIO Certificates

         The Class A-WIO  Certificates  are Interest Only  Certificates  and, as
such, will not be entitled to receive  distributions  of principal in respect of
the Mortgage Loans.

         The  significance  of the  effects of  prepayments  on the Class  A-WIO
Certificates is illustrated in the following table which shows the pre-tax yield
(on  a  corporate  bond  equivalent   basis)  to  the  holders  of  Class  A-WIO
Certificates  under  different  percentages  of PSA.  The  yields set forth were
calculated using the Modeling Assumptions and the additional assumption that the
Class  A-WIO  Certificates  are  purchased  on the  Closing  Date at an  assumed
purchase price equal to % of the assumed  initial  notional  amount plus accrued
interest from
        , 200 to (but not  including)  the  Closing  Date  and that the  initial
notional amount applicable to the Distribution Date in 200 will be approximately
$ .

         As indicated in the following  table,  because interest accrued on each
Distribution  Date on the Class A-WIO  Certificates is based on a per annum rate
equal to the weighted average of the Net Mortgage  Interest Rates of the Premium
Mortgage  Loans less %, the yield to maturity  on the Class  A-WIO  Certificates
will be  extremely  sensitive  to the  rate and  timing  of  principal  payments
(including prepayments) on the Premium Mortgage Loans,  particularly the Premium
Mortgage Loans with higher mortgage  interest rates. In general,  mortgage loans
with higher  mortgage  interest  rates may tend to  experience  faster


                                      S-70


rates of  prepayment  in respect of  principal  than  mortgage  loans with lower
mortgage  interest  rates in response to changes in market  interest  rates.  An
investor in the Class A-WIO  Certificates  should fully  consider the associated
risks,  including  the risk that a rapid rate of principal  payments  (including
prepayments)  could result in the failure of such  investor to fully recover its
initial investment.

         It is not likely  that the  Premium  Mortgage  Loans  will  prepay at a
constant rate until maturity, that all of the Premium Mortgage Loans will prepay
at the same rate or that they will have the characteristics  assumed.  There can
be no assurance that the Premium  Mortgage Loans will prepay at any of the rates
shown in the table or at any other particular rate. The timing of changes in the
rate of prepayments may affect significantly the yield realized by a holder of a
Class A-WIO  Certificate and your pre-tax yield on the Class A-WIO  Certificates
will likely not correspond to any of the pre-tax yields shown in this prospectus
supplement.  You must make your own  decision as to the  appropriate  prepayment
assumptions  to  be  used  in  deciding   whether  to  purchase  a  Class  A-WIO
Certificate.




             Sensitivity of Class A-WIO Certificates to Prepayments
                          (Pre-Tax Yields to Maturity)

                                                                            Percentage of PSA
                                                              ------------------------------------------
                                                              0%       125%     300%    400%     500%
                                                              --       ----     ----    ----     ----
                                                                                  
         Class A-WIO Certificates   ......................



         The yields set forth in the  preceding  table  were  calculated  by (i)
determining  the monthly  discount rates that when applied to the assumed stream
of cash  flows to be paid on the  Class  A-WIO  Certificates,  would  cause  the
discounted  present  value of such  assumed  stream  of cash  flows to equal the
assumed purchase price of the Class A-WIO Certificates  indicated above and (ii)
converting  such  monthly  rates  to  corporate  bond  equivalent   rates.  This
calculation does not take into account variations that may occur in the interest
rates at  which  you may be able to  reinvest  funds  received  as  payments  of
interest on the Class A-WIO  Certificates and  consequently  does not purport to
reflect the return on any investment in the Class A-WIO  Certificates  when such
reinvestment rates are considered.

Yield on the Class A-R and Class A-LR Certificates

         The  after-tax  rate of return to the  holder of the Class A-R or Class
A-LR Certificate  will reflect its pre-tax rate of return,  reduced by the taxes
required to be paid with respect to such Certificate.  If you hold the Class A-R
or Class A-LR Certificate,  you may have tax liabilities  during the early years
of the  applicable  REMIC's  term that  substantially  exceed any  distributions
payable  thereon during any such period.  In addition,  the present value of the
tax  liabilities  with respect to your Class A-R or Class A-LR  Certificate  may
substantially  exceed the present value of expected  distributions on your Class
A-R or Class  A-LR  Certificate  and of any tax  benefits  that may  arise  with
respect to it.  Accordingly,  the  after-tax  rate of return on the Class A-R or
Class  A-LR  Certificate  may be  negative  or may  be  otherwise  significantly
adversely affected.  The timing and amount of taxable income attributable to the
Class A-R or


                                      S-71


Class A-LR  Certificate  will  depend on,  among  other  things,  the timing and
amounts of  prepayments  and losses  experienced  with  respect to the  Mortgage
Loans.

         If you own the Class A-R or Class A-LR Certificate,  you should consult
your tax advisors  regarding the effect of taxes and the receipt of any payments
made in connection with the purchase of the Class A-R or Class A-LR  Certificate
on your after-tax rate of return.  See "Federal Income Tax Consequences" in this
prospectus supplement and in the prospectus.

Yield on the Subordinate Certificates

         The  weighted  average  life of,  and the  yield to  maturity  on,  the
Subordinate   Certificates,   in  increasing  order  of  their  numerical  class
designation,  will be  progressively  more  sensitive  to the rate and timing of
mortgagor  defaults and the severity of ensuing losses on the Mortgage Loans. If
the actual  rate and  severity  of losses on the  Mortgage  Loans is higher than
those you assumed, the actual yield to maturity of your Subordinate  Certificate
may be lower than the yield you expected. The timing of losses on Mortgage Loans
will also affect your actual yield to maturity, even if the rate of defaults and
severity  of  losses  over  the  life of the  Trust  are  consistent  with  your
expectations.  In general,  the earlier a loss occurs, the greater the effect on
an investor's  yield to maturity.  Realized Losses on the Mortgage Loans will be
allocated  to  reduce  the  balance  of  the  applicable  class  of  Subordinate
Certificates (as described in this prospectus  supplement under  "Description of
the Certificates -- Allocation of Losses"), without the receipt of cash equal to
the reduction.  In addition,  shortfalls in cash available for  distributions on
the  Subordinate  Certificates  will result in a reduction in the balance of the
class of Subordinate  Certificates  then outstanding with the highest  numerical
class designation if and to the extent that the aggregate balance of all classes
of  Certificates,  following all  distributions  and the  allocation of Realized
Losses on a  Distribution  Date,  exceeds the balance of the Mortgage Pool as of
the due date  occurring in the month of such  Distribution  Date. As a result of
such  reductions,  less  interest  will  accrue  on that  class  of  Subordinate
Certificates  than  otherwise  would be the case.  The yield to  maturity of the
Subordinate   Certificates  will  also  be  affected  by  the   disproportionate
allocation of principal  prepayments to the Senior  Certificates (other than the
Class A-PO Certificates).  Net Interest Shortfalls, other cash shortfalls in the
Pool Distribution  Amount and distribution of funds to holders of the Class A-PO
Certificates   otherwise   available  for   distribution   on  the   Subordinate
Certificates to the extent of reimbursement for Class A-PO Deferred Amounts. See
"Description  of the  Certificates  -- Allocation of Losses" in this  prospectus
supplement.

         If on any Distribution  Date, the Fractional  Interest for any class of
Subordinate  Certificates  is less than its original  Fractional  Interest,  all
partial  principal  prepayments and principal  prepayments in full available for
distribution on the Subordinate  Certificates  will be allocated  solely to that
class and all other classes of  Subordinate  Certificates  with lower  numerical
class designations,  thereby  accelerating the amortization  thereof relative to
that of the classes junior to that class and reducing the weighted average lives
of  the  classes  of  Subordinate  Certificates  receiving  such  distributions.
Accelerating  the amortization of the classes of Subordinate  Certificates  with
lower numerical class designations  relative to the other classes of


                                      S-72


Subordinate  Certificates  is  intended  to  preserve  the  availability  of the
subordination provided by those other classes.

Yield Considerations with Respect to the Class B-2 and Class B-3 Certificates

         Defaults  on  mortgage  loans  may be  measured  relative  to a default
standard or model.  The model used in this prospectus  supplement,  the standard
default  assumption  ("SDA"),  represents  an assumed rate of default each month
relative  to the  outstanding  performing  principal  balance  of a pool  of new
mortgage loans. A default  assumption of 100% SDA assumes constant default rates
of 0.02% per annum of the outstanding  principal  balance of such mortgage loans
in the first month of the life of the mortgage loans and an additional 0.02% per
annum in each month thereafter until the 30th month. Beginning in the 30th month
and in each month thereafter  through the 60th month of the life of the mortgage
loans,  100% SDA assumes a constant  default rate of 0.60% per annum each month.
Beginning in the 61st month and in each month thereafter through the 120th month
of the life of the mortgage  loans,  100% SDA assumes that the constant  default
rate  declines  each month by 0.0095% per annum,  and that the constant  default
rate  remains at 0.03% per annum in each month  after the 120th  month.  For the
following  tables,  it is assumed that there is no delay between the default and
liquidation of the mortgage  loans.  As used in the following  tables,  "0% SDA"
assumes no defaults.  SDA is not a historical  description of default experience
or a prediction of the rate of default of any pool of mortgage loans.

         The following  tables  indicate the sensitivity of the pre-tax yield to
maturity  on the  Class  B-2 and  Class B-3  Certificates  to  various  rates of
prepayment and varying levels of Realized Losses. The tables set forth below are
based  upon,  among  other  things,  the  Modeling  Assumptions  (other than the
assumption  that no defaults  shall have  occurred  with respect to the Mortgage
Loans)  and the  additional  assumption  that  liquidations  (other  than  those
scenarios indicated as 0% of SDA (no defaults)) occur monthly on the last day of
the  preceding  month (other than on a due date) at the  percentages  of SDA set
forth in the table.

         In addition, it was assumed that (i) Realized Losses on liquidations of
% or % of the outstanding principal balance of the Liquidated Mortgage Loans, as
indicated in the tables below  (referred  to as a "Loss  Severity  Percentage"),
will  occur at the time of  liquidation  and (ii) the  Class  B-2 and  Class B-3
Certificates  are purchased on the Closing Date at assumed purchase prices equal
to % and %, in each case, of their  balance plus accrued  interest from , 200 to
(but not including) the Closing Date.

         It is highly  unlikely  that the  Mortgage  Loans will have the precise
characteristics  referred  to in this  prospectus  supplement  or that they will
prepay or  liquidate at any of the rates  specified or that the Realized  Losses
will be incurred according to one particular pattern. The assumed percentages of
SDA and PSA and the Loss Severity  Percentages  shown below are for illustrative
purposes  only.  Those  assumptions  may not be correct and the actual  rates of
prepayment and  liquidation  and loss severity  experience of the Mortgage Loans
may not correspond to any of the assumptions made in this prospectus supplement.
For  these  reasons,  and  because  the  timing  of cash  flows is  critical  to
determining  yield, the pre-tax yield to maturity of the Class B-2 and Class B-3
Certificates  are likely to differ  from the pre-tax  yields to  maturity  shown
below.


                                      S-73


         The pre-tax  yields to  maturity  set forth  below were  calculated  by
determining  the  monthly  discount  rates  which,  when  applied to the assumed
streams  of cash  flows to be paid on the Class B-2 and Class B-3  Certificates,
would cause the discounted  present value of those assumed streams of cash flows
to equal the aggregate  assumed  purchase  prices of the Class B-2 and Class B-3
Certificates set forth above. In all cases, monthly rates were then converted to
the semi-annual  corporate bond equivalent  yields shown below.  Implicit in the
use of any discounted present value or internal rate of return calculations such
as these is the assumption  that  intermediate  cash flows are reinvested at the
discount rates at which investors may be able to reinvest funds received by them
as  distributions  on the Class B-2 and  Class B-3  Certificates.  Consequently,
these yields do not purport to reflect the total return on any investment in the
Class B-2 and Class B-3 Certificates when reinvestment rates are considered.


           Sensitivity of Pre-Tax Yields to Maturity of the Class B-2
                 Certificates to Prepayments and Realized Losses


                                      Loss                              Percentage of  PSA
Percentage                          Severity      ---------------------------------------------------------------
of SDA                             Percentage        0%            125%          300%          400%          500%
- ------                             ----------     ---------        ----          ----          ----          ----
                                                                                           
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................







                                      S-74





           Sensitivity of Pre-Tax Yields to Maturity of the Class B-3
                 Certificates to Prepayments and Realized Losses

                                      Loss                              Percentage of  PSA
Percentage                          Severity      ---------------------------------------------------------------
of SDA                             Percentage        0%            125%          300%          400%          500%
- ------                             ----------     ---------        ----          ----          ----          ----
                                                                                           

   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................

..........The following table sets forth the amount of Realized Losses that would
be incurred with respect to the Mortgage Loans, expressed as a percentage of the
aggregate  outstanding principal balance of the Mortgage Loans as of the Cut-off
Date.

                            Aggregate Realized Losses

                                      Loss                              Percentage of  PSA
Percentage                          Severity      ---------------------------------------------------------------
of SDA                             Percentage        0%            125%          300%          400%          500%
- ------                             ----------     ---------        ----          ----          ----          ----
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................
   %.............................



         You should make your investment  decisions based on your determinations
of  anticipated  rates of  prepayment  and  Realized  Losses  under a variety of
scenarios.  If you are purchasing Class B-2 or Class B-3 Certificates you should
fully consider the risk that Realized  Losses on the Mortgage Loans could result
in the failure to fully recover your investments.

                                 CREDIT SUPPORT

         The  rights  of  each  class  of  Class  B   Certificates   to  receive
distributions  of principal and interest are  subordinated to such rights of the
Class A  Certificates  and of each  class of Class B  Certificates  with a lower
numerical designation.  For example, the Class B-2 Certificates will not receive
principal or interest on a Distribution  Date until the Class A Certificates and
Class B-1


                                      S-75


Certificates  have  received  the  amounts  to which they are  entitled  on that
Distribution Date. The subordination described above is intended to increase the
likelihood of receipt by the Class A  Certificates  and the Class B Certificates
with lower numerical class designations of the amount to which they are entitled
on any  Distribution  Date and to provide those holders with protection  against
Realized Losses on the Mortgage Loans.

         The  applicable  Non-PO  Percentage of Realized  Losses on the Mortgage
Loan will be allocated  to the class of Class B  Certificates  then  outstanding
with the highest numerical class designation.  In addition,  the balance of that
Class of Class B Certificates  will be reduced by the amount of distributions on
the  Class  A-PO  Certificates  in  reimbursement  for the Class  A-PO  Deferred
Amounts.

         The Senior  Certificates  (other than the Class A-PO Certificates) will
receive 100% of the Non-PO  Percentage  of principal  prepayments  received with
respect  to the  Mortgage  Loans  until  the  fifth  anniversary  of  the  first
Distribution  Date. During the following four years,  those Senior  Certificates
will  receive  a  large,  but  generally  decreasing,  share  of such  principal
prepayments.  This disproportionate  allocation of prepayments will result in an
acceleration of the  amortization of those Senior  Certificates and will enhance
the likelihood that holders of those Certificates will receive the entire amount
of  principal  to which they are  entitled.  In  addition  to this  acceleration
mechanism,  on any Distribution Date on which the Senior Percentage  exceeds the
initial Senior Percentage,  the Senior  Certificates  (other than the Class A-PO
Certificates)  will be  entitled  to receive  100% of the Non-PO  Percentage  of
principal   prepayments  received  with  respect  to  the  Mortgage  Loans.  See
"Description of the Certificates -- Principal" in this prospectus supplement.

                                USE OF PROCEEDS

         The  Depositor  will apply the net  proceeds of the sale of the Offered
Certificates against the purchase price of the Mortgage Loans.

                         FEDERAL INCOME TAX CONSEQUENCES

         Elections  will be made to treat the Trust as two separate "real estate
mortgage investment conduits" (the "Upper-Tier REMIC" and the "Lower-Tier REMIC"
and each, a "REMIC") for federal income tax purposes under the Internal  Revenue
Code of 1986, as amended (the "Code").

         o   The  Certificates  (other  than the Class  A-R and Class  A-LR
             Certificates) will be designated as "regular interests" in the
             REMIC.  All the  Certificates  (other  than the  Class A-R and
             Class  A-LR  Certificates)  are  "Regular   Certificates"  for
             purposes of the following discussion.

         o   The Class A-R and Class A-LR  Certificates  will be designated
             as the sole class of "residual  interests"  in the  Upper-Tier
             REMIC and Lower-Tier REMIC, respectively.


                                      S-76


         See "Federal Income Tax Consequences -- Federal Income Tax Consequences
for REMIC Certificates" in the prospectus.


Regular Certificates

         The Regular Certificates  generally will be treated as debt instruments
issued by the Upper-Tier  REMIC for federal  income tax purposes.  Income on the
Regular Certificates must be reported under an accrual method of accounting.

         The Class A-5,  Class A-WIO and Class A-PO  Certificates  will, and the
other classes of Offered  Certificates may,  depending on their respective issue
prices,  be treated for federal  income tax  purposes as having been issued with
original  issue  discount.  See "Federal  Income Tax  Consequences  -- REMICs --
Taxation of Owners of Regular  Securities  -- Original  Issue  Discount"  in the
prospectus.  Certain  classes of the  Regular  Certificates  may be treated  for
federal  income tax  purposes as having  been  issued at a premium.  Whether any
holder of such a class of Certificates  will be treated as holding a Certificate
with amortizable bond premium will depend on such  certificateholder's  purchase
price and the distributions remaining to be made on such Certificate at the time
of its  acquisition  by  such  certificateholder.  Holders  of such  classes  of
Certificates  should consult their own tax advisors regarding the possibility of
making  an  election  to  amortize  such  premium.   See  "Federal   Income  Tax
Consequences  -- REMICs -- Taxation of Owners Regular  Securities -- Amortizable
Premium" in the prospectus.  For purposes of determining the amount and the rate
of accrual of original issue discount and market discount, the Depositor intends
to assume that there will be  prepayments  on the Mortgage Loans at a rate equal
to % PSA. No  representation is made as to the actual rate at which the Mortgage
Loans will be prepaid.

         The  Regular  Certificates  will be treated as regular  interests  in a
REMIC under Section 860G of the Code.  Accordingly,  to the extent  described in
the prospectus:

         o   the Regular  Certificates  will be treated as assets described
             in Section 7701(a)(19)(C) of the Code;

         o   the  Regular  Certificates  will be  treated  as "real  estate
             assets"  within the  meaning of  Section  856(c)(4)(A)  of the
             Code; and

         o   interest  on the  Regular  Certificates  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.

         See "Federal  Income Tax  Consequences -- REMICs --  Classification  of
REMICs" in the prospectus.


Residual Certificates


                                      S-77


         If you hold the Class A-R or Class A-LR  Certificate,  you must include
the  taxable  income  or loss  of the  Upper-Tier  REMIC  or  Lower-Tier  REMIC,
respectively,  in determining  your federal taxable  income.  Your resulting tax
liability  may exceed  cash  distributions  to you during  certain  periods.  In
addition,  all or a portion of the taxable  income you recognize  from the Class
A-R or Class A-LR  Certificate  may be treated  as  "excess  inclusion"  income,
which,  among  other  consequences,  will  result in your  inability  to use net
operating  losses to offset such income from the Upper-Tier  REMIC or Lower-Tier
REMIC, respectively.

         You should consider carefully the tax consequences of any investment in
the Class A-R or Class A-LR  Certificate  discussed in the prospectus and should
consult  your tax  advisors  with  respect to those  consequences.  See "Federal
Income Tax  Consequences"  in the prospectus.  Specifically,  you should consult
your tax advisors regarding whether,  at the time of acquisition,  the Class A-R
or Class A-LR Certificate will be treated as a "noneconomic"  residual  interest
and "tax  avoidance  potential"  residual  interest.  See  "Federal  Income  Tax
Consequences  --  REMICs  --  Taxation  of  Owners  of  Residual  Securities  --
Tax-Related  Restrictions  on  Transfer of Residual  Securities  --  Noneconomic
Residual  Interests," "-- Foreign Investors" and "-- Mark to Market Regulations"
in  the  prospectus.   Additionally,   for  information   regarding   Prohibited
Transactions,  see "Federal Income Tax  Consequences -- REMICs -- Taxes That May
Be Imposed on the REMIC Pool -- Prohibited Transactions" in the prospectus.


Backup Withholding and Reporting Requirements

         Certain holders or other beneficial owners of Offered  Certificates may
be subject to backup  withholding a phasing down from 30% to 28% over the period
2002 to 2006 with respect to interest paid on the Offered  Certificates if those
holders or beneficial owners, upon issuance, fail to supply the Trustee or their
broker with their taxpayer  identification number, furnish an incorrect taxpayer
identification  number, fail to report interest,  dividends or other "reportable
payments" (as defined in the Code)  properly,  or, under certain  circumstances,
fail to provide the Trustee or their  broker with a certified  statement,  under
penalty  of  perjury,  that  they are not  subject  to backup  withholding.  See
"Federal  Income  Tax  Consequences  -- REMICs -  Taxation  of  Certain  Foreign
Investors -- Backup Withholding" in the prospectus.

         The Trustee will be required to report annually to the Internal Revenue
Service  (the "IRS"),  and to each  certificateholder  of record,  the amount of
interest  paid (and  original  issue  discount  accrued,  if any) on the Regular
Certificates  and the amount of interest  withheld for federal income taxes,  if
any, for each calendar  year,  except as to exempt holders  (generally,  holders
that are corporations,  certain  tax-exempt  organizations or nonresident aliens
who provide  certification as to their status as  nonresidents).  As long as the
only  "certificateholder"  of record of the Offered Certificates (other than the
Class  A-R and Class  A-LR  Certificates)  is Cede & Co.,  as  nominee  for DTC,
beneficial  owners of the Offered  Certificates and the IRS will receive tax and
other  information  including the amount of interest  paid on such  Certificates
from DTC Participants rather than from the Trustee. (The Trustee,  however, will
respond to requests for necessary information to enable Participants and certain
other persons to complete their reports.) See "Federal  Income Tax  Consequences
- -- REMICs - Taxation of Certain Foreign Investors --

                                      S-78


Reporting Requirements" in the prospectus.

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

                                   STATE TAXES

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

                   RECENT DEVELOPMENTS--CALIFORNIA LEGISLATION

         In  California,  Assembly Bill No. 1433 (the "New  Legislation")  which
revises  certain  provisions  of the  California  Military and Veterans  Code to
provide  protection  equivalent to that provided by the Relief Act to California
national guard members  called up to active service by the Governor,  California
national  guard  members  called  up to  active  service  by the  President  and
reservists called to active duty.

         The New  Legislation  could result in  shortfalls in interest and could
affect the ability of the Servicer to foreclose on the affected Mortgage Loan in
a timely  fashion.  In  addition,  the New  Legislation,  like the  Relief  Act,
provides broad discretion for a court to modify a mortgage loan upon application
by the  mortgagor.  None  of the  Depositor,  the  Seller  or the  Servicer  has
undertaken a determination  as to which Mortgage Loans, if any, may be affected.
See "Certain Legal Aspects of the Mortgage Loans -- Soldiers' and Sailors' Civil
Relief Act of 1940 and Similar Laws" and similar laws in the prospectus.

                              ERISA CONSIDERATIONS

         A fiduciary  or other person  acting on behalf of any employee  benefit
plan or  arrangement,  including an  individual  retirement  account (an "IRA"),
subject to the  Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA"),  the Code or any federal, state or local law ("Similar Law") which is
similar to ERISA or the Code  (collectively,  a "Plan") should  carefully review
with  its  legal  advisors  whether  the  purchase  or  holding  of  an  Offered
Certificate  could  give  rise  to a  transaction  prohibited  or not  otherwise
permissible under ERISA, the Code or Similar Law. See "ERISA  Considerations" in
the prospectus.


         [On April 3, 1996,  the U.S.  Department of Labor  extended to Wachovia
Securities, Inc.Capital Markets, LLC (formerly First Union Securities, Inc.), an
                =====================
indirect,   wholly-owned   subsidiary   of   Wachovia   Corporation   ("Wachovia
SecuritiesCapital  Markets"), an administrative  exemption (amended and restated
as Prohibited Transaction Exemption 2000-58, 65 Fed. Reg. 67765)] [On , the U.S.
Department of Labor extended to [Other Underwriter], an administrative exemption
(amended and restated as Prohibited  Transaction Exemption 2000-58, 65 Fed. Reg.
67765)] (the  "Exemption")  from certain of the prohibited


                                      S-79


transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by certain Plans of certificates  in pass-through  trusts that consist of
certain  receivables,  loans and other  obligations that meet the conditions and
requirements of the Exemption.  The Exemption  applies to mortgage loans such as
the Mortgage Loans, but does not cover certain IRAs and certain employee benefit
plans  covering  only  self-employed   individuals  which  are  subject  to  the
prohibited transaction provisions of the Code.


         For a general description of the Exemption and the conditions that must
be satisfied  for the  Exemption  to apply,  see "ERISA  Considerations"  in the
prospectus.

         The Underwriter  believes that the Exemption will cover the acquisition
and holding of the Offered Certificates (other than the Class A-R and Class A-LR
Certificates)  by the Plans to which it applies and that all  conditions  of the
Exemption  other than those within the control of the investors  will be met. In
addition,  as of the date  hereof,  there  is no  single  mortgagor  that is the
obligor on 5% of the initial balance of the Mortgage Pool.

         Prospective  Plan  investors  should  consult with their legal advisors
concerning the impact of ERISA,  the Code and Similar Law, the  applicability of
PTCE 83-1  described  under "ERISA  Considerations"  in the  prospectus  and the
Exemption, and the potential consequences in their specific circumstances, prior
to  making  an  investment  in the  Offered  Certificates.  Moreover,  each Plan
fiduciary should determine  whether under the governing plan instruments and the
applicable  fiduciary standards of investment prudence and  diversification,  an
investment in the Offered  Certificates is appropriate for the Plan, taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.

         The Class A-R and Class A-LR  Certificates  may not be  purchased by or
transferred  to a Plan or a person acting on behalf of or investing  assets of a
Plan. See  "Description  of the  Certificates -- Restrictions on Transfer of the
Class A-R and Class A-LR Certificates" in this prospectus supplement.

                             METHOD OF DISTRIBUTION


         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  (the   "Underwriting   Agreement")  among  the  Depositor,   Wachovia
SecuritiesCapital  Markets and [Other  Underwriter]  ("Other  Underwriter"  and,
          ================
together with  Wachovia  SecuritiesCapital  Markets,  the  "Underwriters"),  the
Depositor  has agreed to sell to the  Underwriters,  and the  Underwriters  have
agreed to  purchase  the Offered  Certificates  as  follows:  [To Be  Provided].
Wachovia Corporation conducts its investment banking, institutional, and capital
markets  businesses   through  its  various  bank,   broker-dealer  and  nonbank
subsidiaries (including Wachovia SecuritiesCapital Markets) under the trade name
                                           ===============
of   Wachovia    SecuritiesCapital   Markets.   Any   references   to   Wachovia
SecuritiesCapital Markets in this prospectus supplement, however, do not include
Wachovia  Securities,  Inc.Capital  Markets,  LLC, member NASD/SIPC,  a separate
                           ======================
broker-dealer  subsidiary  of  Wachovia  Corporation  and  sister  affiliate  of
Wachovia SecuritiesCapital Markets which is not participating as a selling group
                   ===============
member  in  the  distribution


                                      S-80


of the  Offered  Certificates.  Proceeds to the  Depositor  from the sale of the
Offered  Certificates  are expected to be approximately % of the initial balance
of those Certificates, before deducting expenses payable by the Depositor.


         Distribution  of  the  Offered   Certificates   will  be  made  by  the
Underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale. In connection with the purchase and
sale of the Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

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

         The Depositor has agreed to indemnify the Underwriters against, or make
contributions  to  the  Underwriters  with  respect  to,  certain   liabilities,
including liabilities under the Securities Act of 1933, as amended.


         Wachovia  SecuritiesCapital  Markets is an affiliate of the  Depositor,
                             ================
the Seller and the Servicer, and is a registered broker/dealer.  Any obligations
of Wachovia  SecuritiesCapital  Markets are the sole  responsibility of Wachovia
                       ================
SecuritiesCapital  Markets and do not create any  obligation or guarantee on the
          ================
part of any affiliate of Wachovia SecuritiesCapital Markets.
                                             ===============



                                  LEGAL MATTERS


The validity of and certain  federal income tax matters with respect
to the Offered  Certificates will be passed upon for the Depositor and
Underwriters
by Cadwalader,  Wickersham & Taft LLP, New York, New York and Orrick, Herrington
                                  ==============================================
& Sutcliffe LLP, New York, New York.
===============



                               CERTIFICATE RATINGS

         At their issuance, each class of Offered Certificates is required to
receive from ("      ") and                  ("       " and, together with,
       , the "Rating Agencies") at least the rating set forth in the table on
page S- of this prospectus supplement.

         Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of payments required under the Pooling Agreement.

                and           ratings take into consideration the credit quality
of the Mortgage Pool, including any credit support,  structural and legal
aspects associated with the Offered Certificates, and the extent to which the
payment stream of the Mortgage Pool is adequate to make payments required under
the Offered  Certificates.  and ratings on the Offered  Certificates  do not,
however,  constitute  a statement regarding frequency of prepayments on the


                                      S-81



Mortgage Loans.

                   and ratings do not address the possibility  that, as a result
of principal prepayments, a holder of a Class A-5 or Class A-WIO Certificate may
not fully recover its initial investment.

         The  Depositor  has not  requested  a rating  of any  class of  Offered
Certificates  by any rating  agency  other than and .  However,  there can be no
assurance  as  to  whether  any  other  rating  agency  will  rate  the  Offered
Certificates  or, if it does, what rating would be assigned by such other rating
agency.  The  rating  assigned  by any such  other  rating  agency to a class of
Offered Certificates may be lower than the ratings assigned by and .

         The   rating  of  the   Offered   Certificates   should  be   evaluated
independently  from  similar  ratings on other types of  securities.  A security
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the assigning rating agency.


                                      S-82




             INDEX OF SIGNIFICANT PROSPECTUS SUPPLEMENT DEFINITIONS

Adjusted Pool Amount...............................53
Adjusted Pool Amount (PO Portion)..................53
Administrative Fee Rate............................30
Administrative Fees................................30
Advance............................................31
Bankruptcy Losses..................................52
BBA................................................43
beneficial owner...................................35
Book-Entry Certificates............................34
Certificate Account................................30
Certificate Owners.................................34
Certificateholder..................................35
Certificates.......................................34
Class A-5 Notional Amount..........................43
Class A-PO Deferred Amount.........................51
Class A-PO Principal Distribution Amount...........49
Class A-WIO Notional Amount........................43
Clearstream........................................37
Clearstream Participants...........................37
Closing Date.......................................27
Code...............................................75
Compensating Interest..............................31
Corporate Trust Office.............................33
Debt Service Reduction.............................53
Decrement Tables...................................59
Deficient Valuation................................52
Definitive Certificates............................34
Deleted Mortgage Loan..............................29
Determination Date.................................31
Discount Mortgage Loan.............................45
Distribution Date..................................39
DTC................................................34
Eligible Substitute Mortgage Loan..................29
ERISA..............................................78
Euroclear..........................................37
Euroclear Operator.................................37
Euroclear Participants.............................37
European Depositaries..............................35
Exemption..........................................79
FHLMC..............................................20
Financial Intermediary.............................35
FNMA...............................................20
Fractional Interest................................50
Global Securities...................................1
Indirect Participants..............................35
Interest Accrual Period............................43
Interest Distribution Amount.......................41
Interest Settlement Rate...........................43
IRA................................................78
IRS................................................77
LIBOR..............................................43
LIBOR Based Interest Accrual Period................43


                                      S-83


LIBOR Determination Date...........................43
Liquidated Mortgage Loan...........................53
Liquidation Proceeds...............................40
Loan-to-Value Ratio................................21
Loss Severity Percentage...........................72
Lower-Tier REMIC...................................75
MERS...............................................28
Modeling Assumptions...............................59
Mortgage File......................................28
Mortgage Loan Purchase Agreement...................20
Mortgage Loans.....................................20
Mortgage Pool......................................20
Net Interest Shortfall.............................42
Net Mortgage Interest Rate.........................45
New Legislation....................................78
New Regulations.....................................5
Non-PO Percentage..................................45
Non-PO Principal Amount............................45
Non-Supported Interest Shortfall...................42
Offered Certificates...............................34
Original Subordinate Principal Balance.............48
Other Underwriter..................................79
Participants.......................................34
Percentage Interest................................33
Plan...............................................78
PO Percentage......................................45
PO Principal Amount................................49
Pool Distribution Amount...........................40
Pool Distribution Amount Allocation................41
Pool Principal Balance.............................47
Pooling Agreement..................................28
Premium Mortgage Loan..............................45
Prepayment Interest Shortfall......................42
Priority Amount....................................48
Priority Percentage................................48
PSA................................................61
Purchase Price.....................................29
Rating Agencies....................................80
Realized Loss......................................52
Record Date........................................39
Regular Certificates...............................75
Regular Interest Accrual Period....................42
Relevant Depositary................................35
Relief Act.........................................42
Relief Act Reduction...............................42
REMIC..............................................75
REO Property.......................................31
Reserve Interest Rate..............................44
Revenue Procedure..................................55
Rules..............................................35
Scheduled Principal Payments.......................46
SDA................................................72
Seller.........................................20, 27
Senior Credit Support Depletion Date...............46


                                      S-84


Senior Percentage..................................47
Senior Prepayment Percentage.......................47
Senior Principal Distribution Amount...............46
Servicer...........................................27
Servicer Custodial Account.........................30
Servicing Fee......................................30
Servicing Fee Rate.................................30
Shift Percentage...................................49
Similar Law........................................78
Stated Principal Balance...........................46
Subordinate Percentage.............................47
Subordinate Prepayment Percentage..................48
Subordinate Principal Distribution Amount..........51
Substitution Adjustment Amount.....................29
Telerate page 3750.................................44
Terms and Conditions...............................38
Trust..............................................20
Trustee Fee Rate...................................30
U.S. Person........................................55
Underwriters.......................................79
Underwriting Agreement.............................79
Unscheduled Principal Payments.....................46
Upper-Tier REMIC...................................75


Wachovia Securities.................79Capital Markets........................79
                                     =========================================



                                      S-85



                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES


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

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

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

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

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

Initial Settlement

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

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


                                       A-1


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

Secondary Market Trading

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

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

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

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

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

                                       A-2


Euroclear  until the Global  Securities  are credited to their  accounts one day
later.

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

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

         Trading between Clearstream or Euroclear Seller and DTC Purchaser.  Due
to time zone differences in their favor,  Clearstream Participants and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to Clearstream or Euroclear  through a Clearstream  Participant or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases  Clearstream  or Euroclear  will instruct the  respective  Depositary,  as
appropriate,  to deliver the Global Securities to the DTC Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement  date
on the basis of either a 360-day year  comprised of 30-day  months or the actual
number of days in such accrual period and a year assumed to consist of 360 days,
as applicable.  For transactions settling on the 31st of the month, payment will
include  interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Clearstream Participant
or Euroclear  Participant the following day, and receipt of the cash proceeds in
the  Clearstream  Participant's  or  Euroclear  Participant's  account  would be
back-valued to the value date (which would be the preceding day, when settlement
occurred  in  New  York).  Should  the  Clearstream   Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in debt in  anticipation  of receipt of the sale  proceeds in its account,
the  back-valuation  will  extinguish  any overdraft  incurred over that one-day
period.  If settlement is not  completed on the intended  value date (i.e.,  the
trade fails),  receipt of the cash proceeds in the Clearstream  Participant's or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

         Finally,  day  traders  that  use  Clearstream  or  Euroclear  and that
purchase  Global  Securities


                                       A-3


from DTC  Participants  for delivery to Clearstream
Participants  or  Euroclear  Participants  should note that these  trades  would
automatically  fail on the sale side unless  affirmative  action were taken.  At
least three techniques  should be readily  available to eliminate this potential
problem:

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

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

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


   Certain U.S. Federal Income Tax Documentation Requirements

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

         Exemption for non-U.S.  Persons  (Form  W-8BEN).  Beneficial  owners of
Global Securities that are non-U.S. Persons can obtain a complete exemption from
the  withholding  tax by filing a signed  Form  W-8BEN  (Certificate  of Foreign
Status  of  Beneficial  Owner  for  United  States  Tax  Withholding).   If  the
information shown on Form W-8BEN changes, a new Form W-8BEN must be filed within
30 days of such change.

         Exemption for non-U.S.  Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption  from  Withholding  of Tax on Income  Effectively  Connected  with the
Conduct of a Trade or Business in the United States).



                                       A-4


         Exemption  or reduced  rate for  non-U.S.  Persons  resident  in treaty
countries (Form W-8BEN).  Non-U.S.  Persons that are Certificate Owners residing
in a  country  that has a tax  treaty  with the  United  States  can  obtain  an
exemption  or reduced tax rate  (depending  on the treaty  terms) by filing Form
W-8BEN.

         Exemption  for U.S.  Persons  (Form  W-9).  U.S.  Persons  can obtain a
complete  exemption from the withholding tax by filing Form W-9 (Payer's Request
for Taxpayer Identification Number and Certification).

         U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a
Global  Security  or, in the case of a Form W-8ECI  filer,  his agent,  files by
submitting  the  appropriate  form to the  person  through  whom it  holds  (the
clearing  agency,  in the case of persons  holding  directly on the books of the
clearing  agency).  Form  W-8BEN and Form W-8ECI are  effective  until the third
succeeding calendar year from the date the form is signed.

         Final withholding regulations (the "New Regulations") effective January
1, 2001  affect  the  documentation  required  from  non-U.S.  Persons.  The New
Regulations  replace a number of prior tax  certification  forms  (including IRS
Form  W-8,  1001 and  4224)  with a new  series  of IRS  Form W-8 and  generally
standardize  the  period of time for which  withholding  agents can rely on such
forms  (although  certain of the new forms may remain valid  indefinitely if the
beneficial owner provides a United States taxpayer identification number and the
information on the form does not change).

         This summary does not deal with all aspects of U.S.  Federal income tax
withholding  that may be relevant to foreign  holders of the Global  Securities.
Investors  are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Global Securities.



                                       A-5






                Wachovia Asset Securitization, Inc.Issuance, LLC
                                                   ==============

                                    Depositor


                             [                     ]
                                    Servicer


                                  $
                                  (Approximate)


                              Mortgage Pass-Through
                           Certificates, Series 200 -


                              PROSPECTUS SUPPLEMENT


         You  should  rely  only  on  the   information   contained  or
         incorporated  by reference in this  prospectus  supplement and
         the  accompanying  prospectus.  No one has been  authorized to
         provide you with different information.

         The Offered  Certificates  are not being  offered in any state
         where the offer is not permitted.

         The Depositor  does not claim the accuracy of the  information
         in this prospectus supplement and the accompanying  prospectus
         as of any date other than the dates stated on their respective
         covers.

         Dealers will deliver a prospectus  supplement  and  prospectus
         when acting as  underwriters of the Offered  Certificates  and
         with respect to their unsold allotments or  subscriptions.  In
         addition,  all dealers selling the Offered  Certificates  will
         deliver a prospectus  supplement and  prospectus  until ninety
         days following the date of this prospectus supplement.


Wachovia SecuritiesCapital Markets                    [Other Underwriter]
                   ===============


                                                          , 200





                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS



Other Expenses of Issuance and Distribution (Item 14 of Form S-3).

         The expenses  expected to be incurred in  connection  with the issuance
and distribution of the Securities  being  registered,  other than  underwriting
compensation,  are as set forth below. All such expenses,  except for the filing
fee, are estimated.


Filing Fee for Registration Statement                        $80.90  1,237,770
                                                                     =========
Legal Fees and Expenses                                      *  $3,000,000
                                                                ==========
Accounting Fees and Expenses                                 *  $600,000
                                                                ========
Trustee's Fees and Expenses                                  *  $250,000
                                                                ========

   (including counsel fees)

Blue Sky Fees and Expenses                                   *  $150,000
                                                                ========
Printing and Engraving Expenses                              *  $300,000
                                                                ========
Rating Agency Fees                                           *  $4,500,000
                                                                ==========
Insurance Fees and Expenses                                  *  $750,000
                                                                ========
Miscellaneous                                                *  $4,500,000
                                                                ==========

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


Total                                                        *  $15,287,770
                                                                ===========



*To be provided by amendment.

Indemnification of Directors and Officers (Item 15 of Form S-3).

         The Pooling and  Servicing  Agreement or  Indenture  for each Series of
Securities  will provide  either that the  Registrant,  the Servicer  and/or the
Master Servicer, and their respective directors, officers, employees and agents,
will be entitled to  indemnification by the Trust Fund and will be held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action  relating to the Pooling and  Servicing  Agreement  or  Indenture  or the
Securities,  other than any loss,  liability  or expense  incurred  by reason of
willful misfeasance,  bad faith or gross negligence in the performance of his or
its  duties  thereunder  or by  reason  of  reckless  disregard  of  his  or its
obligations and duties thereunder.

         Sections 55-8-50 through 55-8-58 of the revised North Carolina Business
Corporation  Act  (the  "NCBCA")   contain  specific   provisions   relating  to
indemnification  of directors and officers of North  Carolina  corporations.  In
general,  the statute  provides that (i) a corporation must indemnify a director
or officer who is wholly  successful in defense of a proceeding to which he is a
party  because  of his  status  as  such,  unless  limited  by the  articles  of
incorporation,  and (ii) a corporation may indemnify a director or officer if he
is not wholly successful in such defense, if it is determined as provided in the
statute  that the  director  or officer  meets a certain  standard  of  conduct;
provided  when  a  director  or  officer  is  liable  to  the  corporation,  the
corporation  may not  indemnify  him.  The  statute  also  permits a director or
officer of a
                                      -2-

corporation  who is a party to a proceeding to apply to the courts
for indemnification, unless the articles of incorporation provide otherwise, and
the court may order indemnification under certain circumstances set forth in the
statute. The statute further provides that a corporation may, in its articles of
incorporation,  bylaws,  contract  or  resolution,  provide  indemnification  in
addition to that  provided by the  statute,  subject to certain  conditions  set
forth in the statute.

Article 3, Part 3 of the North Carolina Limited  Liability  Company Act provides
in substance  that North Carolina  limited  liability  companies  shall have the
power, under specified  circumstances,  to indemnify their managers,  directors,
executives and members in connection  with  judgments,  settlements,  penalties,
fines or  expenses  incurred  in a  proceeding  to which such  person is a party
because of their  activities as a manager or member.  The North Carolina Limited
Liability  Company  Act also  provides  that North  Carolina  limited  liability
companies may purchase insurance on behalf of any member,  manager,  employee or
agent. Sections 4 and 5 of the Registrant's Operating Agreement incorporates the
indemnification  provisions of Article 3 of the North Carolina Limited Liability
Company Act to the fullest extent provided for therein.


         The Registrant  maintains  directors and officers liability  insurance,
which provides coverage for the benefit of its subsidiaries,  subject to certain
deductible  amounts.  In  general,  the  policy  insures  (i)  the  Registrant's
directors and its officers  against  certain  losses and/or (ii) the  Registrant
against loss arising from claims against the directors and officers by reason of
their wrongful  acts,  all subject to the terms and conditions  contained in the
policy.

                  Under  agreements  that may be entered into by the Registrant,
certain  controlling  persons,  directors and officers of the  Registrant may be
entitled to  indemnification  by underwriters  and agents who participate in the
distribution of the Securities  covered by the  Registration  Statement  against
certain liabilities,  including liabilities under the Securities Act of 1933, as
amended.

Exhibits (Item 16 of Form S-3).


     1.1  Form of Underwriting  Agreement  (Incorporated by reference to Exhibit
          1.1 to Registration Statement No. 333-97457)..
                                                       =

         3.1      Articles of Incorporation.

         3.2      Operating Agreement.


     4.1  Form of Pooling and Servicing Agreement  (Incorporated by reference to
          Exhibit 4.1 to Registration Statement No.

                  333-97457). .
                              ==

     4.2  Form  of  Indenture  (Incorporated  by  reference  to  Exhibit  4.2 to
          Registration Statement No. 333-97457)..
                                                =

     4.3  Form of Mortgage Loan Purchase Agreement.

     4.4  Form of Trust Agreement.

     4.5  Form of Servicing Agreement.


     *5.1 Opinion of Cadwalader, Wickersham & Taft LLP with respect to legality.


                                      -3-



     *5.2 Opinion  of  Orrick,  Herrington  &  Sutcliffe  LLP  with  respect  to
          legality.

     *8.1 Opinion of  Cadwalader,  Wickersham & Taft LLP with respect to certain
          tax matters.

     *8.2 Opinion of Orrick,  Herrington & Sutcliffe LLP with respect to certain
          tax matters.

     *23.1Consent of  Cadwalader,  Wickersham  & Taft LLP  (included  as part of
          Exhibit 5.1 and Exhibit 8.1).

     *23.2Consent of Orrick,  Herrington  & Sutcliffe  LLP  (included as part of
          Exhibit 5.2 and Exhibit 8.2).

     24.1 Power of Attorney.



          * To be filed by Pre-Effective Amendment.


Undertakings (Item 17 of Form S-3).

         The Registrant hereby undertakes:

     (a)(1) To file,  during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement;

          (i)  to include any  prospectus  required  by Section  10(a)(3) of the
               Securities Act of 1933;

          (ii) to reflect in the  prospectus  any facts or events  arising after
               the effective  date of this  Registration  Statement (or the most
               recent post-effective  amendment thereof) which,  individually or
               in  the  aggregate,   represent  a  fundamental   change  in  the
               information   set   forth   in   this   Registration   Statement.
               Notwithstanding  the  foregoing,  any increase or decrease in the
               volume  of  securities  offered  (if the  total  dollar  value of
               securities  offered  would not exceed that which was  registered)
               and any  deviation  from  the low or  high  end of the  estimated
               maximum offering range may be reflected in the form of prospectus
               filed  with the  Commission  pursuant  to Rule  424(b) if, in the
               aggregate, the changes in volume and price represent no more than
               20 percent  change in the maximum  aggregate  offering  price set
               forth  in the  "Calculation  of  Registration  Fee"  table in the
               effective  registration   statement;   provided,   however,  that
               (a)(1)(i)  and  (a)(1)(ii)  will  not  apply  if the  information
               required to be included in a post-effective  amendment

                                      -4-


               thereby is  contained  in  periodic  reports  filed  pursuant  to
               Section 13 or 15(d) of the  Securities  Exchange Act of 1934 that
               are incorporated by reference in this Registration Statement; and

          (iii)to include any material  information  with respect to the plan of
               distribution  not  previously   disclosed  in  this  Registration
               Statement  or any  material  change to such  information  in this
               Registration Statement;

          (2) That,  for the  purpose of  determining  any  liability  under the
     Securities Act of 1933, each such post-effective  amendment shall be deemed
     to be a new  registration  statement  relating  to the  securities  offered
     therein,  and the offering of such  securities at that time shall be deemed
     to be the initial bona fide offering thereof; and

          (3) To remove from registration by means of a post-effective amendment
     any  of  the  securities  being  registered  which  remain  unsold  at  the
     termination of the offering.

     (b) The Registrant  hereby undertakes that, for purposes of determining any
liability  under the  Securities  Act of 1933,  each filing of the  Registrant's
annual  report  pursuant  to Section  13(a) or Section  15(d) of the  Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in this Registration  Statement shall be
deemed to be a new  Registration  Statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

     (c) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities  Act of 1933 and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  Registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the Registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

     (d) The undersigned Registrant hereby undertakes to file an application for
the  purpose  of  determining  the  eligibility  of the  trustee  to  act  under
subsection  (a) of Section 310 of the Trust  Indenture Act of 1939 in accordance
with the  rules and  regulations  prescribed  by the  Commission  under  Section
305(b)(2) of the Trust Indenture Act of 1939.



                                      -5-



                                   SIGNATURES


                  Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for filing on Form S-3,  reasonably  believes
that the security rating requirement referred to in Transaction  Requirement B.2
or B.5 of Form S-3 will be met by the time of sale of the securities  registered
hereby, and has duly caused this Amendment No 1 to the Registration Statement to
                                 =====================
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
City of Charlotte, North Carolina, on September 29,October 31, 2003.
                                                   ==========

                                       WACHOVIA ASSET SECURITIZATION,
                                       INC.  ISSUANCE, LLC
                                            ===============



                                       By:    /s/ Thomas Wickwire
                                         ---------------------------------------
                                         Thomas Wickwire

                                         Manager, President and Chief Executive
                                         =======
                                         Officer



                  Pursuant to the requirements of the Securities Act of 1933, as
amended, this Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.




               Signature                                    Title                                   Date
- -------------------------------------    ---------------------------------------       ------------------------------
                                                                                 

/s/ Thomas Wickwire                      Manager, President and Chief Executive        September 29,October 31, 2003
- -------------------------------------    =========                                                  ===========

Thomas Wickwire                          Officer


/s/ David L. Pitelka                     Treasurer, (Chief Financial Officer and       September 29,October 31, 2003
- -------------------------------------             =                                                 ===========
David L. Pitelka                         Chief Accounting Officer)

/s/ Lana Cummings                        Chief Accounting Officer                             October 31, 2003
=====================================    ========================                             ================
Lana Cummings
=============

/s/ Curtis Y. Arledge                    DirectorManager                               September 29,October 31, 2003
- -------------------------------------            =======                                            ===========

Curtis Y. Arledge


/s/ Juliana C. Johnson                   DirectorManager                               September 29,October 31, 2003
- -------------------------------------            =======                                            ===========

Juliana C. Johnson

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



*Note:   Powers of Attorney  appointing  Thomas Wickwire,  David L. Pitelka and,
         Lana Cummings, Curtis Y. Arledge, and Juliana C. Johnson or any of them
         =============                     ======================
         acting singly, to execute any amendments to the Registration Statement,
                                   =================
         any amendments  thereto and any  registration  statement for additional
         Mortgage Asset-Backed Pass-Through Certificates and Assets-Backed Notes
         that is to be  effective  on filing  pursuant to Rule 462(b)  under

                                      -6-


          the Securities Act of 1933, as amended,  on behalf of the  above-named
          individuals, are filed as Exhibit 24.1 hereto.




                                      -7-



                                  EXHIBIT INDEX

EXHIBIT NUMBER                      DESCRIPTION OF EXHIBIT


     1.1  Form of Underwriting  Agreement  (Incorporated by reference to Exhibit
          1.1 to Registration Statement No. 333-97457)..
                                                       =

     3.1  Articles of Incorporation.

     3.2  Operating Agreement.


     4.1  Form of Pooling and Servicing Agreement  (Incorporated by reference to
          Exhibit 4.1 to Registration Statement No.

                  333-97457). .
                              ==

     4.2  Form  of  Indenture  (Incorporated  by  reference  to  Exhibit  4.2 to
          Registration Statement No. 333-97457)..
                                                =

     4.3  Form of Mortgage Loan Purchase Agreement.

     4.4  Form of Trust Agreement.

     4.5  Form of Servicing Agreement.


     *5.1 Opinion of Cadwalader, Wickersham & Taft LLP with respect to legality.

     *5.2 Opinion  of  Orrick,  Herrington  &  Sutcliffe  LLP  with  respect  to
          legality.

     *8.1 Opinion of  Cadwalader,  Wickersham & Taft LLP with respect to certain
          tax matters.

     *8.2 Opinion of Orrick,  Herrington & Sutcliffe LLP with respect to certain
          tax matters.

     *23.1Consent of  Cadwalader,  Wickersham  & Taft LLP  (included  as part of
          Exhibit 5.1 and Exhibit 8.1).

     *23.2Consent of Orrick,  Herrington  & Sutcliffe  LLP  (included as part of
          Exhibit 5.2 and Exhibit 8.2).

     24.1 Power of Attorney.

- --------------------
* To be filed by Pre-Effective Amendment.



                                      -8-






                                                                    Exhibit 24.1



                WACHOVIA ASSET SECURITIZATION, INC. ISSUANCE, LLC
                                                    ==============



                                POWER OF ATTORNEY


KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears below
constitutes and appoints Thomas  Wickwire,  David L. Pitelka and, Lana Cummings,
                                                                  =============
Curtis Y. Arledge and Juliana C.  Johnson,  and each of them, as his or her true
                  =======================
and lawful  attorney-in-fact  and agent,  with full  power of  substitution  and
resubstitution,  for him or her and in his or her name,  place and stead, in any
and all  capacities  (including  his  capacity  as  director  and/or  officer of
Wachovia Asset Securitization Issuance,  Inc.LLC (the "Registrant")) to sign the
                              ========       ===
Registration  Statement,  any  and  all  amendments  (including   post-effective
amendments) to the Registration  Statement,  and any registration  statement for
additional    Mortgage     Asset-Backed     Pass-Through     Certificates    and
AssetsAsset-Backed  Notes that is to be effective  upon filing  pursuant to Rule
      =====
462(b) under the Securities Act of 1933, and to file the same, with all exhibits
thereto,  and other documents in connection  therewith,  with the Securities and
Exchange  Commission,  granting unto said  attorney-in-fact and agent full power
and  authority  to do and  perform  each and every act and thing  requisite  and
necessary to be done in and about the premises,  as fully and to all intents and
purposes as might or could be done in person,  hereby  ratifying and  confirming
all that said attorney-in-fact and agent, or her substitute or substitutes,  may
lawfully do or cause to be done by virtue hereof.





               SIGNATURE                                   TITLE                                   DATE
- ---------------------------------------  ---------------------------------------      -------------------------------
                                                                                

/s/ Thomas Wickwire                      Manager, President and Chief Executive       September 29,October 31, 2003
- -------------------                      =========                                                 ===========

- ---------------------------------------  Officer

Thomas Wickwire


/s/ David L. Pitelka                     Treasurer, (Chief Financial Officer and      September 29,October 31, 2003
- --------------------                              =                                                ===========
                                         Chief Accounting Officer)
=====================================
David L. Pitelka

/s/ Lana Cummings                        Chief Accounting Officer                           October 31, 2003
=====================================    ========================                           ================
Lana Cummings
=============

/s/ Curtis Y. Arledge_                   DirectorManager                              September 29,October 31, 2003
- ----------------------                           =======                                           ===========


Curtis Y. Arledge


/s/ Juliana C. Johnson                   DirectorManager                              September 29,October 31, 2003
- ----------------------                           =======                                           ===========


Juliana C. Johnson



                                      -9-