PROSPECTUS SUPPLEMENT
(To Prospectus dated June 28, 2001)

                                  $361,304,150
                                 (Approximate)
               Bear Stearns Asset Backed Securities Trust 2001-2
                                     Issuer
                    Asset-Backed Certificates, Series 2001-2

                            EMC Mortgage Corporation
                           Seller and Master Servicer

                Wells Fargo Bank Minnesota, National Association
                                Master Servicer
                   Bear Stearns Asset Backed Securities, Inc.
                                   Depositor

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

The issuer is offering the following classes of certificates pursuant to this
prospectus supplement and the accompanying prospectus:



- -------------------------------------------------------------------------------------------------------
                   Original                                             Original
                 Certificate        Pass-Through                      Certificate       Pass-Through
  Class       Principal Balance         Rate            Class      Principal Balance        Rate
- -------------------------------------------------------------------------------------------------------
                                                                       
Class 1-A1       $ 21,050,000     6.85%(1)            Class M-2       $10,478,000     Adjustable (1)(2)
- -------------------------------------------------------------------------------------------------------
Class 1-A2       $178,584,000     6.47%(1)(2)         Class B         $ 9,394,000     Adjustable (1)(2)
- -------------------------------------------------------------------------------------------------------
Class 2-A        $ 93,968,000     Adjustable (1)(2)   Class R-1       $        50            N/A
- -------------------------------------------------------------------------------------------------------
Class 3-A        $ 36,991,000     7.50%(1)(2)         Class R-2       $        50            N/A
- -------------------------------------------------------------------------------------------------------
Class A-IO       Notional (3)     (1) (4)             Class R-3       $        50            N/A
- -------------------------------------------------------------------------------------------------------
Class M-1        $ 10,839,000     Adjustable (1)(2)
- ---------------------------------------------------



(1)      Subject to a maximum rate as described in this prospectus supplement.

(2)      Subject to a step-up if the optional termination right is not
         exercised.

(3)      Equal to the lesser of $36,000,000 and the aggregate outstanding
         principal balance of the mortgage loans

(4)      The per annum pass-through rate for the Class A-IO Certificates will be
         8.00% for the first twelve accrual periods, 7.00% for the following six
         accrual periods, 5.00% for the following six accrual periods and 4.00%
         for the final six accrual periods.

The certificates represent interests in a pool of fixed rate, conventional, FHA
insured and VA guaranteed, prime and sub-prime mortgage loans that are secured
by first liens on one- to four-family residential properties.

Credit enhancement will be provided by:

o        excess spread and overcollateralization

o        subordination of the Class M-1, Class M-2 and Class B Certificates

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

         Bear, Stearns & Co. Inc., as the underwriter, will offer the
certificates listed above at varying prices to be determined at the time of
sale.

         The underwriter will deliver the Class R-1, Class R-2 and Class R-3
Certificates in physical form and the remaining offered certificates in
book-entry form only through the facilities of The Depository Trust Company,
Clearstream and Euroclear, in each case, on or about June 29, 2001.

                            Bear, Stearns & Co. Inc.
             The date of the prospectus supplement is June 28, 2001


- --------------------------------------------------------------------------------
Consider carefully the risk factors beginning on page S-14 in this prospectus
supplement and on page 3 in the prospectus.

The certificates represent obligations of the trust only and do not represent an
interest in or obligation of Bear Stearns Asset Backed Securities, Inc., EMC
Mortgage Corporation, Wells Fargo Bank Minnesota, N.A., Bankers Trust Company of
California, N.A. or any of their affiliates.

This prospectus supplement may be used to offer and sell the offered
certificates only if accompanied by the prospectus.
- --------------------------------------------------------------------------------


                                      S-1


                               TABLE OF CONTENTS




                  PROSPECTUS SUPPLEMENT                                            PROSPECTUS
                  ---------------------                                            ----------
                                                                                                       
Summary...........................................S-4       Risk Factors...........................................3
Risk Factors.....................................S-14       Description of the Securities.........................12
The Mortgage Pool................................S-28       The Trust Funds.......................................16
Servicing of The Mortgage Loans..................S-35       Credit Enhancement....................................34
Description of the Certificates..................S-49       Servicing of Loans....................................38
Yield, Prepayment and                                       The Agreements........................................45
     Maturity Considerations.....................S-76       Material Legal Aspects of the Loans...................56
Use of Proceeds..................................S-89       The Depositor.........................................67
Federal Income Tax Consequences..................S-89       Use of Proceeds.......................................68
State Taxes......................................S-91       Material Federal Income
Erisa Considerations.............................S-91           Tax Considerations................................68
Method of Distribution...........................S-93       State Tax Considerations..............................93
Legal Matters....................................S-94       FASIT Securities......................................93
Ratings..........................................S-94       ERISA Considerations..................................98
Index of Defined Terms...........................S-95       Legal Matters........................................104
Schedule A - Mortgage Loan Statistical Data.......A-1       Financial Information................................104
Annex I - Global Clearance, Settlement and Tax              Available Information................................104
          Documentation Procedures................I-1       Incorporation of Certain
                                                                Information by Reference.........................104
                                                            Ratings..............................................105
                                                            Legal Investment Considerations......................106
                                                            Plan of Distribution.................................106
                                                            Glossary of Terms....................................106



                                      S-2


              Important Notice About Information Presented In This
             Prospectus Supplement And The Accompanying Prospectus

         We describe the certificates in two separate documents that provide
varying levels of detail: (a) the accompanying prospectus, which provides
general information, some of which may not apply to your certificates and (b)
this prospectus supplement, which describes the specific terms of your
certificates. If there is conflicting information 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 discussions about related topics. The table of contents on page S-2
above provides the pages on which these captions are located.

         You can find a listing of the pages where certain capitalized and other
terms used in this prospectus supplement and the accompanying prospectus are
defined under the caption "Glossary" beginning on page S-59 of this prospectus
supplement, "Index of Defined Terms" beginning on page S-96 of this prospectus
supplement or "Glossary of Terms" beginning on page 106 of the prospectus.


                                      S-3


                                    SUMMARY

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

o        Certain statements contained in or incorporated by reference in this
         prospectus supplement and the accompanying prospectus consist of
         forward-looking statements relating to future economic performance or
         projections and other financial items. These statements can be
         identified by the use of forward-looking words such as "may," "will,"
         "should," "expects," "believes," "anticipates," "estimates," or other
         comparable words. Forward-looking statements are subject to a variety
         of risks and uncertainties that could cause actual results to differ
         from the projected results. Those risks and uncertainties include,
         among others, general economic and business conditions, regulatory
         initiatives and compliance with governmental regulations, customer
         preferences and various other matters, many of which are beyond our
         control. Because we cannot predict the future, what actually happens
         may be very different from what is contained in our forward-looking
         statements.

The Certificates

Asset-Backed Certificates, Series 2001-2, represent beneficial ownership
interests in a trust fund that consists primarily of a pool of fixed rate,
conventional, FHA insured and VA guaranteed, prime and sub-prime mortgage loans
that are secured by first liens on one- to four-family residential properties
and certain other property and assets described in this prospectus supplement.

Originators

The principal originators of the mortgage loans are: United Companies Financial
Corporation, with respect to approximately 37.95% of the mortgage loans and
Wells Fargo Home Mortgage, Inc., with respect to approximately 19.06% of the
mortgage loans.

Depositor

Bear Stearns Asset Backed Securities, Inc., a Delaware corporation and a limited
purpose finance subsidiary of The Bear Stearns Companies Inc. and an affiliate
of Bear, Stearns & Co. Inc.

Seller

EMC Mortgage Corporation, a Delaware corporation and an affiliate of the
depositor and Bear, Stearns & Co. Inc., which will sell the mortgage loans to
the depositor.

Master Servicers

EMC Mortgage Corporation and Wells Fargo Bank Minnesota, National Association.

Servicers

The principal servicers or underlying master servicers are EMC Mortgage
Corporation, Wells Fargo Home Mortgage, Inc., First Union National Bank, First
Nationwide Mortgage Corporation, GMAC Mortgage Corporation and Liberty Lending
Services, Inc.


                                      S-4


We refer you to "Servicing of the Mortgage Loans" in this prospectus supplement
for a description of the servicing of the mortgage loans.

Trustee

Bankers Trust Company of California, N.A., a national banking association.

Securities Administrator

Wells Fargo Bank Minnesota, National Association, a national banking
association.

Yield Maintenance Provider

Bear Stearns Financial Products Inc., a subsidiary of The Bear Stearns Companies
Inc. and an affiliate of Bear, Stearns & Co. Inc. and EMC Mortgage Corporation.

Pooling and Servicing Agreement

The pooling and servicing agreement among the seller, each master servicer, the
depositor, the securities administrator and the trustee, under which the trust
will be formed and will issue the certificates.

Cut-Off Date

The close of business on June 1, 2001.

Closing Date

On or about June 29, 2001.

The Mortgage Loans

The aggregate principal balance of the mortgage loans as of the cut-off date is
$361,304,121. The mortgage loans are fixed rate mortgage loans that are secured
by first liens on one- to four-family residential properties. We will divide the
mortgage loans into three separate groups based in part on whether they have
agency conforming balances. We refer to each group of mortgage loans as a loan
group. The mortgage loans that we have allocated to loan group I have agency
conforming balances none of which are high cost loans, the mortgage loans that
we have allocated to loan group II have agency conforming balances a significant
number of which are high cost loans, and the mortgage loans that we have
allocated to loan group III are jumbo loans, some of which are high cost loans.
Certain mortgage loans in each loan group indirectly back pass-through
certificates which the trustee holds.

Total Pool

The following table summarizes the characteristics of all of the mortgage loans
in the trust fund as of the cut-off date:

Number of mortgage loans............            7,306
Aggregate principal balance.........     $361,304,121
Average principal balance...........          $49,453
Range of principal balances......... $170 to $807,908
Range of mortgage rates..........   3.000% to 17.750%
Weighted average
    mortgage rate...................           9.531%
Weighted average
    loan-to-value ratio.............           80.86%
Weighted average scheduled
    remaining term to maturity......       226 months
Range of scheduled remaining
    terms to maturity......     1 month to 399 months
Type of mortgaged properties
    Single-family dwellings.........           81.34%
    2-4 family dwellings............            7.02%
    Planned unit developments.......            2.37%
    Condominiums....................            2.83%
    Townhouse.......................            1.94%
    Mobile/Manufactured housing
       (treated as real property)...            1.94%
    Multifamily.....................            0.48%
    Unknown.........................            2.08%
Owner-occupied......................           89.65%
First liens.........................             100%
State concentrations
    California......................           18.96%
    New York........................            7.98%
    Florida.........................            6.95%
Conventional loans..................           99.28%
FHA insured loans...................            0.33%
VA guaranteed loans.................            0.39%
Balloon loans.......................            1.23%
31-60 days delinquent...............            2.05%


                                      S-5


Loan Group I

The following table summarizes the characteristics of the mortgage loans in loan
group I as of the cut-off date:

Number of mortgage loans............            4,569
Aggregate principal balance.........     $218,179,557
Average principal balance...........          $47,752
Range of principal balances......... $178 to $281,175
Range of mortgage rates.............5.000% to 17.500%
Weighted average
    mortgage rate...................           9.504%
Weighted average
    loan-to-value ratio.............           78.44%
Weighted average scheduled
    remaining term to maturity......       211 months
Range of scheduled remaining
    terms to maturity....       1 month to 358 months
Type of mortgaged properties
    Single-family dwellings.........           82.40%
    2-4 family dwellings............            8.17%
    Townhouse.......................            2.40%
    Condominiums....................            2.66%
    Planned unit developments.......            1.06%
    Mobile/Manufactured housing
       (treated as real property)...            1.03%
    Multifamily.....................            0.78%
    Unknown.........................            1.51%
Owner-occupied......................           87.88%
First liens.........................             100%
State concentrations
    California......................           17.85%
    New York........................            8.80%
    Florida.........................            7.37%
    North Carolina..................            5.46%
Conventional loans..................           98.94%
FHA insured loans...................            0.49%
VA guaranteed loans.................            0.57%
Balloon loans.......................            1.26%
31-60 days delinquent...............            1.58%

    Loan Group II

The following table summarizes the characteristics of the mortgage loans in loan
group II as of the cut-off date:

Number of mortgage loans............            2,614
Aggregate principal balance.........     $102,696,947
Average principal balance...........          $39,287
Range of principal balances          $170 to $271,868
Range of mortgage rates..........   3.000% to 17.750%
Weighted average
    mortgage rate...................          10.185%
Weighted average
    loan-to-value ratio.............           87.15%
Weighted average scheduled
    remaining term to maturity......       233 months
Range of scheduled remaining
    terms to maturity....       1 month to 399 months
Type of mortgaged properties
    Single-family dwellings.........           82.24%
    2-4 family dwellings............            4.79%
    Mobile/Manufactured housing
       (treated as real property)...            4.62%
    Condominiums....................            3.62%
    Planned unit developments.......            2.03%
    Townhouse.......................            1.27%
    Multifamily.....................            0.02%
    Unknown.........................            1.40%
Owner-occupied......................           93.34%
First liens.........................             100%
State concentrations
    California......................            9.17%
    Florida.........................            8.31%
    Ohio............................            5.47%
    North Carolina..................            5.33%
    Pennsylvania....................            5.38%
Conventional loans..................           99.72%
FHA insured loans...................            0.13%
VA guaranteed loans.................            0.15%
Balloon loans.......................            1.11%
31-60 days delinquent...............            3.77%


                                      S-6


Loan Group III

The following table summarizes the characteristics of the mortgage loans in loan
group III as of the cut-off date:

Number of mortgage loans............              123
Aggregate principal balance.........      $40,427,617
Average principal balance...........         $328,680
Range of  principal balances...   $25,882 to $807,908
Range of mortgage rates.............6.750% to 11.500%
Weighted average
    mortgage rate...................           8.017%
Weighted average
    loan-to-value ratio.............           77.66%
Weighted average scheduled remaining
    terms to maturity...............       291 months
Range of scheduled remaining
    terms to maturity......    9 months to 356 months
Type of mortgaged properties
    Single-family dwellings.........           73.40%
    2-4 family dwellings............            6.41%
    Planned unit developments.......           10.33%
    Unknown.........................            6.95%
    Condominiums....................            1.73%
    Townhouse.......................            1.18%
Owner-occupied......................           89.82%
First liens.........................             100%
State concentrations
    California......................           49.78%
    New York........................           11.40%
    New Jersey......................            5.25%
    Massachusetts...................            5.24%
Conventional loans..................             100%
FHA insured loans...................               0%
VA guaranteed loans.................               0%
Balloons Loans......................            1.33%
31-60 days delinquent...............            0.23%

Description of the Certificates

General

The trust will issue the certificates in three certificate groups. The Class
1-A1 and Class 1-A2 Certificates will represent interests principally in loan
group I, and we sometimes refer to them herein as the class A-I group. The Class
2-A Certificates will represent interests principally in loan group II and we
sometimes refer to them herein as the class A-II group. The Class 3-A
Certificates will represent interests principally in loan group III and we
sometimes refer to them herein as the class A-III group. The Class A-IO
Certificates will represent interests in all three loan groups, and the Class
M-1, Class M-2 and Class B Certificates will each represent subordinated
interests in all three loan groups.

The Class R-1, Class R-2 and Class R-3 Certificates represent the residual
interests in the real estate mortgage investment conduits established by the
trust. We sometimes refer to them as Class R Certificates or as residual
certificates.

The trust will also issue Class B-IO Certificates, which we are not offering by
this prospectus supplement.

The last scheduled distribution date for the offered certificates, other than
the Class A-IO Certificates, is October 25, 2034 and for the Class A-IO
Certificates is December 25, 2003.

Record Date

For each class of offered certificates which bears a fixed rate of interest and
the first distribution date, the closing date and for any distribution date
thereafter, the last business day of the month preceding the month in which such
distribution date occurs. For each class of offered certificates which bears an
adjustable rate of interest, the business day preceding the applicable
distribution date so long as the adjustable rate certificates remain in
book-entry form; and otherwise the record date shall be the same as for the
fixed rate certificates.

Denominations

$25,000 and multiples of $1,000 in excess thereof.

Registration of Certificates

The trust will issue the certificates, other than the Class R Certificates,
initially in book-entry form. Persons acquiring beneficial ownership interests
in the certificates may elect to hold their beneficial interests through The
Depository Trust Company, in the United States, or Clearstream Luxembourg or
Euroclear, in Europe.


                                      S-7


We refer you to "Description of Certificates -- Book-Entry Certificates" in this
prospectus supplement.

Pass-Through Rates

The pass-through rate for each class of offered certificates bearing a fixed
rate or rates of interest is the respective per annum fixed rate or rates set
forth on the cover of this prospectus supplement. On any distribution date, the
pass-through rate for each such class will be subject to an interest rate cap
which we describe below.

After the optional termination date, we will increase the pass-through rate for
the Class 1-A2 and Class 3-A Certificates, set forth on the cover of this
prospectus supplement by 0.50%. Each such increased rate will remain subject to
the applicable interest rate cap.

The pass-through rate for each class of certificates bearing an adjustable rate
of interest which we have identified on the cover page of this prospectus
supplement may change from distribution date to distribution date. On any
distribution date, the pass-through rate per annum for each such class will be
equal to:

(i)      LIBOR plus the per annum pass-through margins of

         o        for the Class 2-A Certificates, initially 0.32% and after the
                  optional termination date, 0.64%

         o        for the Class M-1 Certificates, initially 0.70% and after the
                  optional termination date, 1.05%,

         o        for the Class M-2 Certificates, initially 1.16% and after the
                  optional termination date, 1.74%,

         o        for the Class B Certificates, initially 2.15% and after the
                  optional termination date, 3.225%, but

(ii)     in each case subject to the applicable interest rate cap for such
         classes.

The initial pass-through rates for the Class 2-A, Class M-1, Class M-2 and Class
B Certificates will be 4.41%, 4.79%, 5.25% and 6.24%, respectively

The interest rate caps are as follows:

o        The interest rate cap for the Class A-IO Certificates, called the A-IO
         net rate cap, is equal to the weighted average of the net mortgage
         rates of all of the mortgage loans.

o        The interest rate cap for the Class A-I group, Class A-II group and
         Class A-III group is equal to

         (a)      through the applicable accrual period for each such class
                  relating to the distribution date in December 2003, the
                  weighted average of the net mortgage rates of all of the
                  mortgage loans minus the interest payable to the Class A-IO
                  Certificates with respect to each such accrual period
                  expressed as a per annum rate calculated based on the
                  aggregate mortgage loan balance and,

         (b)      thereafter, the weighted average of the net mortgage rates of
                  the mortgage loans in loan group I, loan group II or loan
                  group III, respectively,

                  adjusted, in the case of the Class 2-A Certificates, to an
                  effective rate reflecting the accrual of interest on an
                  actual/360 basis.


                                      S-8


         o        The interest rate cap for the Class M-1, Class M-2 and Class B
                  Certificates is equal to

                  (a)      through the applicable accrual period for each such
                           class relating to the distribution date in December
                           2003, the weighted average of the net mortgage rates
                           of all of the mortgage loans minus the interest
                           payable to the Class A-IO Certificates with respect
                           to each such accrual period expressed as a per annum
                           rate calculated based on the aggregate mortgage loan
                           balance and,

                  (b)      thereafter, the least of:

                           (i)      the weighted average of the net mortgage
                                    rates of the mortgage loans in loan group I,

                           (ii)     the weighted average of the net mortgage
                                    rates of the mortgage loans in loan group
                                    II, and

                           (iii)    the weighted average of the net mortgage
                                    rates of the mortgage loans in loan group
                                    III.

                           In each case adjusted to an effective rate reflecting
                           the accrual of interest on an actual/360 basis.

We refer you to "Description of the Certificates -- Pass-Through Rate" and " --
Calculation of One-Month LIBOR" in this prospectus supplement.

If on any distribution date, the pass-through rate for a class of offered
certificates is based on its respective interest rate cap and in the case of the
adjustable rate certificates, the amount of such limitation exceeds the amount
payable under the yield maintenance agreement, the holders of the related
certificates will receive a smaller amount of interest than such holders would
have received on such distribution date had the pass-through rate for that class
not been calculated based on the respective interest rate cap. There will be no
carryover of such shortfall to future distribution dates.

We refer you to "Description of the Certificates -- Distributions" in this
prospectus supplement.

Distribution Dates

The trustee will make distributions on the certificates on the 25th day of each
calendar month beginning in July 2001 to the appropriate holders of record. If
the 25th day of a month is not a business day, then the trustee will make
distributions on the next business day after the 25th day of the month.

Interest Payments

On each distribution date holders of the offered certificates will be entitled
to receive:

o        the interest that has accrued on the certificate principal balance or
         notional balance of such certificates at the related pass-through rate
         during the related accrual period, and

o        any interest due on a prior distribution date that was not paid, less

o        interest shortfalls allocated to such certificates.

The Class 2-A, Class M-1, Class M-2 and Class B Certificates may receive
additional interest distributions as we have described below under "Yield
Maintenance Agreements."


                                      S-9


The accrual period for the certificates bearing a fixed rate of interest will be
the calendar month immediately preceding the calendar month in which a
distribution date occurs. The accrual period for the certificates bearing an
adjustable rate of interest will be the period from and including the preceding
distribution date (or from the closing date, in the case of the first
distribution date) to and including the day prior to the current distribution
date. Calculations of interest on the certificates bearing a fixed rate of
interest will be based on a 360-day year that consists of twelve 30-day months.
Calculations of interest on the certificates bearing an adjustable rate of
interest will be based on a 360-day year and the actual number of days elapsed
during the related accrual period.

The notional balance of the Class A-IO Certificates for purposes of calculating
accrued interest will be equal to the lesser of $36,000,000 and the aggregate
outstanding principal balance of the mortgage loans immediately prior to the
applicable distribution date but without giving effect to payments or
prepayments of principal during the related due period or prepayment period.

Principal Payments

On each distribution date, holders of the offered certificates, other than the
Class A-IO certificates, will receive a distribution of principal on their
certificates if there is cash available on that date for the payment of
principal. Monthly principal distributions will generally include:

o        principal payments on the mortgage loans in the related loan group or
         in certain cases the other loan groups, and

o        until a specified overcollateralization level has been reached,
         interest payments on the mortgage loans not needed to pay interest on
         the certificates and monthly fees and expenses.

You should review the priority of payments described under "Description of the
Certificates -- Distributions" in this prospectus supplement.

Credit Enhancement

Credit enhancements provide limited protection to holders of specified
certificates against shortfalls in payments received on the mortgage loans. This
transaction employs the following forms of credit enhancement.

Subordination. By issuing senior certificates and subordinated certificates, the
trust has increased the likelihood that senior certificateholders will receive
regular payments of interest and principal. The Class 1-A1, Class 1-A2, Class
2-A, Class 3-A and Class A-IO Certificates constitute the senior certificates,
and the Class M-1, Class M-2 and Class B Certificates constitute the
subordinated certificates.

The certificates designated as senior certificates will have a payment priority
over the certificates designated as subordinated certificates. Among the classes
of subordinated certificates

o        the Class M-1 Certificates will have payment priority over the Class
         M-2 Certificates, and

o        the Class M-2 Certificates will have payment priority over the Class B
         Certificates


                                      S-10


Subordination provides the holders of certificates having a higher payment
priority with protection against losses realized when the remaining unpaid
principal balance on a mortgage loan exceeds the amount of proceeds recovered
upon the liquidation of that mortgage loan. In general, we accomplish this loss
protection by allocating any realized losses in excess of any current
overcollateralization among the certificates, beginning with the subordinated
certificates with the lowest payment priority, until the principal amount of
that subordinated class has been reduced to zero. We then allocate realized
losses to the next most junior class of subordinated certificates, until the
principal balance of each class of subordinated certificates is reduced to zero.
The pooling and servicing agreement does not provide for allocating realized
losses to the senior certificates.

Excess Spread, Overcollateralization and Crosscollateralization. We expect the
mortgage loans to generate more interest than is needed to pay interest on the
offered certificates because we expect the weighted average net interest rate of
the mortgage loans to be higher than the weighted average pass-through rate on
the offered certificates and, as overcollateralization increases, such higher
interest rate is paid on a principal balance of mortgage loans that is larger
than the principal balance of the certificates. Interest payments received in
respect of the mortgage loans in excess of the amount that is needed to pay
interest on the offered certificates and related trust expenses will be used
after the first distribution date to reduce the total principal balance of such
certificates until a required level of overcollateralization has been achieved.
As of the closing date, the aggregate principal balance of the mortgage loans is
approximately equal to the aggregate principal balance of the certificates.

In addition, the principal payment rules require that, under certain
circumstances, excess cashflow relating to one or more loan groups will be used
to cover shortfalls in the payment of principal allocated to the senior
certificates relating to the other loan group or groups. The principal payment
rules also require that, after the senior certificates relating to a loan group
or groups are no longer outstanding, principal payments from the related loan
group or groups otherwise allocable to such senior certificates will be
allocated to the senior certificates relating to the other loan group or groups.
These features are called "crosscollateralization."

We refer you to "Description of the Certificates - Excess Spread
Overcollateralization and Crosscollateralization Provisions" in this prospectus
supplement.

Yield Maintenance Agreements

The trust will have the benefit of four yield maintenance agreements, each
between Bear Stearns Financial Products Inc. and the trust, which will be
entered into on the closing date. Payments under the yield maintenance
agreements will be made to the holders of each class of adjustable rate
certificates pursuant to the respective formula described under "Description of
the Certificates - The Yield Maintenance Agreements" in this prospectus
supplement. Such payments may mitigate against the effects of the applicable
interest rate caps.

Advances

Each servicer will make cash advances with respect to delinquent payments of
scheduled interest and principal on the related mortgage loans for which it acts
as servicer in general to the extent that such servicer reasonably believes that
such cash advances can be repaid from future payments on the related mortgage
loans. If the servicer fails to make any required advances, the related master
servicer in general may be obligated to do so, as described in this prospectus
supplement. These cash advances are only intended to maintain a regular flow of
scheduled interest and principal payments on the certificates and are not
intended to guarantee or insure against losses.


                                      S-11


We refer you to "Servicing of the mortgage loans" in this prospectus supplement.

Optional Termination

EMC Mortgage Corporation may purchase all of the remaining assets in the trust
fund when the principal balance of the mortgage loans and any foreclosed real
estate owned by the trust fund has declined to or below 10% of the principal
balance of the mortgage loans as of the cut-off date. Such a purchase will
result in the early retirement of all the certificates.

Federal Income Tax Consequences

For federal income tax purposes, the trust will comprise multiple real estate
mortgage investment conduits, organized in a tiered REMIC structure. The
certificates offered by this prospectus supplement and the Class B-IO
Certificates will represent beneficial ownership of "regular interests" in the
related REMIC identified in the pooling and servicing agreement.

Each class of residual certificates will represent the beneficial ownership of
the sole class of "residual interest" in a REMIC. Certain classes of offered
certificates may be issued with original issue discount for federal income tax
purposes.

We refer you to "Federal Income Tax Consequences" in this prospectus supplement
and "Material Federal Income Tax Considerations" in the prospectus for
additional information concerning the application of federal income tax laws.

Legal Investment

The senior certificates and the Class M-1 Certificates will be "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984.

We refer you to "Legal Investment Considerations" in the prospectus.

ERISA Considerations

The senior certificates may be purchased by a pension or other employee benefit
plan subject to the Employee Retirement Income Security Act of 1974 or Section
4975 of the Internal Revenue Code of 1986, so long as a number of conditions are
met. A fiduciary of an employee benefit plan must determine that the purchase of
a certificate is consistent with its fiduciary duties under applicable law and
does not result in a nonexempt prohibited transaction under applicable law.

We refer you to "ERISA Considerations" in this prospectus supplement and in the
prospectus.


                                      S-12


Ratings

The classes of certificates listed below will not be offered unless they receive
the respective ratings set forth below from Moody's Investors Service, Inc.,
which we refer to as "Moody's," Standard & Poors Rating Services, a division of
The McGraw-Hill Companies, Inc., which we refer to as "Standard & Poor's" and
Fitch, Inc., which we refer to as "Fitch."


             Moody's       Standard &        Fitch
Class        Rating       Poor's Rating     Rating
- -----        ------       -------------     ------
1-A1           Aaa             AAA            AAA
1-A2           Aaa             AAA            AAA
2-A            Aaa             AAA            AAA
3-A            Aaa             AAA            AAA
A-IO           Aaa             AAA            AAA
M-1            Aa2             AA             AA
M-2            A2               A              A
B             Baa2             BBB            BBB
R-1            --              AAA            AAA
R-2            --              AAA            AAA
R-3            --              AAA            AAA

A rating is not a recommendation to buy, sell or hold securities and either
rating agency can revise or withdraw such ratings at any time. In general,
ratings address credit risk and do not address the likelihood of prepayments.


                                      S-13


                                  RISK FACTORS

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

The subordinated certificates
have a greater risk of loss
than the senior certificates        When certain classes of certificates provide
                                    credit enhancement for other classes of
                                    certificates it is sometimes referred to as
                                    "subordination." For purposes of this
                                    prospectus supplement, "related subordinated
                                    classes" means:

                                    o        with respect to the senior
                                             certificates, the Class M-1 Class
                                             M-2 and Class B Certificates and
                                             any overcollateralization;

                                    o        with respect to the Class M-1
                                             Certificates, the Class M-2 and
                                             Class B Certificates and any
                                             overcollateralization;

                                    o        with respect to the Class M-2
                                             Certificates, the Class B
                                             Certificates and any
                                             overcollateralization; and

                                    o        with respect to the Class B
                                             Certificates, any
                                             overcollateralization.

                                    We will provide credit enhancement for the
                                    certificates, first, by the right of the
                                    holders of the certificates to receive
                                    certain payments of interest and principal
                                    prior to the related subordinated classes
                                    and, second, by the allocation of realized
                                    losses to the related subordinated classes.
                                    This form of credit enhancement uses
                                    collections on the mortgage loans otherwise
                                    payable to the holders of the related
                                    subordinated classes to pay amounts due on
                                    the more senior classes. Such collections
                                    are the sole source of funds from which such
                                    credit enhancement is provided. Realized
                                    losses in excess of current
                                    overcollateralization are allocated to the
                                    offered certificates, beginning with the
                                    offered certificates with the lowest payment
                                    priority, until the principal amount of that
                                    class has been reduced to zero. This means
                                    that with respect to the certificates
                                    offered by this prospectus supplement,
                                    realized losses on the mortgage loans would
                                    first be allocated to the Class B
                                    Certificates until the principal balance of
                                    such Class B Certificates is reduced to
                                    zero. Subsequent realized losses would be
                                    allocated to the next most junior class of
                                    offered certificates, until the principal
                                    balance of that class of offered
                                    certificates is reduced to zero.
                                    Accordingly, if the aggregate principal
                                    balance of a subordinated class were to be
                                    reduced to zero, delinquencies and defaults
                                    on the mortgage loans would reduce the
                                    amount of funds available for distributions
                                    to holders of the remaining subordinated
                                    class or classes and, if the aggregate
                                    principal balance of all the subordinated
                                    classes were to be reduced to zero,
                                    delinquencies and defaults on the mortgage
                                    loans in a particular loan group would
                                    reduce the amount of funds available for
                                    monthly distributions to holders of the
                                    remaining related certificates.


                                      S-14


                                    You should fully consider the risks of
                                    investing in a subordinated certificate,
                                    including the risk that you may not fully
                                    recover your initial investment as a result
                                    of realized losses.

                                    See "Description of the Certificates" in
                                    this prospectus supplement.

Additional risks associated
with the subordinated
certificates                        The weighted average lives of, and the
                                    yields to maturity on, the Class M-1
                                    Certificates, the Class M-2 Certificates and
                                    the Class B Certificates will be
                                    progressively more sensitive, in that order,
                                    to the rate and timing of mortgagor defaults
                                    and the severity of ensuing losses on the
                                    mortgage loans. If the actual rate and
                                    severity of losses on the mortgage loans is
                                    higher than those assumed by an investor in
                                    such certificates, the actual yield to
                                    maturity of such certificates may be lower
                                    than the yield anticipated by such holder
                                    based on such assumption. The timing of
                                    losses on the mortgage loans will also
                                    affect an investor's actual yield to
                                    maturity, even if the rate of defaults and
                                    severity of losses over the life of the
                                    mortgage loans are consistent with an
                                    investor's expectations. In general, the
                                    earlier a loss occurs, the greater the
                                    effect on an investor's yield to maturity.
                                    Realized losses on the mortgage loans, to
                                    the extent they exceed the amount of
                                    overcollateralization following
                                    distributions of principal on the related
                                    distribution date, will reduce the
                                    certificate principal balance of the Class B
                                    Certificates, the Class M-2 Certificates and
                                    the Class M-1 Certificates, in that order.
                                    As a result of such reductions, less
                                    interest will accrue on such class of
                                    subordinated certificates than would
                                    otherwise be the case. Once a realized loss
                                    is allocated to a subordinated certificate,
                                    no interest will be distributable with
                                    respect to such written down amount.
                                    However, the amount of any realized losses
                                    allocated to the subordinated certificates
                                    may be reimbursed to the holders of the
                                    subordinated certificates according to the
                                    priorities set forth under "Description of
                                    the Certificates--Distributions" in this
                                    prospectus supplement.


                                      S-15


                                    Unless the certificate principal balances of
                                    the senior certificates have been reduced to
                                    zero, the subordinated certificates will not
                                    be entitled to any principal distributions
                                    until at least June 2004 or during any
                                    period in which delinquencies on the
                                    mortgage loans exceed certain levels. As a
                                    result, the weighted average lives of the
                                    subordinated certificates will be longer
                                    than would otherwise be the case if
                                    distributions of principal were allocated
                                    among all of the certificates at the same
                                    time. As a result of the longer weighted
                                    average lives of the subordinated
                                    certificates, the holders of such
                                    certificates have a greater risk of
                                    suffering a loss on their investments.
                                    Further, because such certificates might not
                                    receive any principal if certain delinquency
                                    levels occur, it is possible for such
                                    certificates to receive no principal
                                    distributions even if no losses have
                                    occurred on the mortgage pool.

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


                                      S-16


Credit enhancement may be
inadequate to cover losses
and/or to build
overcollateralization               The mortgage loans are expected to generate
                                    more interest than is needed to pay interest
                                    on the offered certificates because we
                                    expect the weighted average interest rate on
                                    the mortgage loans to be higher than the
                                    weighted average pass-through rate on the
                                    offered certificates. If the mortgage loans
                                    generate more interest than is needed to pay
                                    interest on the offered certificates and
                                    trust fund expenses, we will use such
                                    "excess spread" to make additional principal
                                    payments on the offered certificates, which
                                    will reduce the total principal balance of
                                    the offered certificates below the aggregate
                                    principal balance of the mortgage loans,
                                    thereby creating "overcollateralization."
                                    Overcollateralization is intended to provide
                                    limited protection to certificateholders by
                                    absorbing the certificate's share of losses
                                    from liquidated mortgage loans. In addition,
                                    under certain circumstances, aggregate
                                    excess cashflow may be used to provide
                                    crosscollateralization to the senior
                                    certificates related to one or more loan
                                    groups to cover any shortfalls in the
                                    payment of interest and principal allocated
                                    to such senior certificates. However, we
                                    cannot assure you that enough excess spread
                                    will be generated on the mortgage loans to
                                    establish or maintain the required level of
                                    overcollateralization or to provide
                                    crosscollateralization. The aggregate
                                    principal balances of the mortgage loans as
                                    of the cut-off date will approximately equal
                                    the aggregate certificate principal balance
                                    on the closing date and, therefore, the
                                    initial amount of overcollateralization will
                                    be considerably less then the specified
                                    overcollateralization amount we describe in
                                    this prospectus supplement.

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

                                    If the protection afforded by
                                    overcollateralization and
                                    cross-collateralization is insufficient,
                                    then you could experience a loss on your
                                    investment.


                                      S-17


Interest rate caps may reduce
the yields on the offered
certificates                        The pass-through rates on the offered
                                    certificates are each subject to an interest
                                    rate cap equal to the weighted average of
                                    the net mortgage rates on the mortgage loans
                                    in one or more loan groups. If on any
                                    distribution date the pass-through rate for
                                    a class of offered certificates is based on
                                    the applicable interest rate cap, and in the
                                    case of the adjustable rate certificates,
                                    the amount of such limitations exceeds the
                                    amount payable under the Yield Maintenance
                                    Agreement, the holders of the applicable
                                    certificates will receive a smaller amount
                                    of interest than they would have received on
                                    that distribution date had the pass-through
                                    rate for that class not been calculated
                                    based on the applicable interest rate cap.
                                    The holders of those certificates will not
                                    be entitled to recover any resulting
                                    shortfall in interest on that distribution
                                    date or on any other distribution date. If
                                    mortgage loans with relatively higher
                                    mortgage rates prepay or default, the
                                    applicable interest rate cap would result in
                                    lower interest than otherwise would be the
                                    case.

The Class 2-A and the
subordinated certificates may
not always receive interest
based on One-Month LIBOR plus
the related margin                  The Class 2-A Certificates and the
                                    subordinated certificates may not always
                                    receive interest at a rate equal to
                                    One-Month LIBOR plus the applicable margin.
                                    If the applicable interest rate cap is less
                                    than One-Month LIBOR plus the related
                                    margin, the interest rate on the related
                                    classes of certificates will be reduced to
                                    such interest rate cap. Thus, the yield to
                                    investors in such classes of certificates
                                    will be sensitive both to fluctuations in
                                    the level of One-Month LIBOR and to the
                                    adverse effects of the application of the
                                    applicable interest rate cap. The prepayment
                                    or default of mortgage loans with relatively
                                    higher net mortgage rates, particularly
                                    during a period of increased One-Month LIBOR
                                    rates, may result in the applicable interest
                                    rate cap being lower than otherwise would be
                                    the case. If on any distribution date the
                                    application of the related interest rate cap
                                    results in an interest payment lower than
                                    One-Month LIBOR plus the applicable margin
                                    on any of such classes of certificates
                                    during the related interest accrual period,
                                    the value of such class or class of
                                    certificates may be temporarily or
                                    permanently reduced.


                                      S-18


                                    To the extent interest on the Class 2-A
                                    Certificates or a class of subordinated
                                    certificates is limited to the applicable
                                    interest rate cap, the difference between
                                    such interest rate cap and One-Month LIBOR
                                    plus the related margin will create a
                                    shortfall. which will only be funded to the
                                    extent of payments under the related yield
                                    maintenance agreement. However, payments
                                    under the yield maintenance agreements are
                                    based on the lesser of the actual
                                    certificate principal balance of the Class
                                    2-A Certificates and subordinated
                                    certificates and the certificate principal
                                    balances that would have resulted under an
                                    assumed constant prepayment speed of
                                    approximately 15% CPR A slower prepayment
                                    speed may result in the yield maintenance
                                    agreements providing insufficient funds to
                                    cover such shortfalls. Such shortfalls may
                                    remain unpaid on the final distribution
                                    date, including the optional termination
                                    date.

                                    To the extent that payments on the
                                    adjustable rate certificates depend in part
                                    on payments to be received under the yield
                                    maintenance agreement, the ability of the
                                    trust to make payments on the adjustable
                                    rate certificates will be subject to the
                                    credit risk of Bear Stearns Financial
                                    Products Inc.

The originator of a
substantial portion of the
mortgage loans has ceased
operations as a result of
financial difficulties              Mortgage loans constituting approximately
                                    38.87% and 50.95% of the cut-off date
                                    principal balance of the mortgage loans in
                                    loan group I and loan group II,
                                    respectively, were originated or purchased
                                    by United Companies Financial Corporation
                                    (referred to herein as United Companies)
                                    primarily during the period from 1987
                                    through 1999. In March 1999, United
                                    Companies filed for bankruptcy protection.
                                    The seller acquired some of these mortgage
                                    loans in September 2000 in a bankruptcy
                                    auction of the assets of United Companies'
                                    bankruptcy estate and the remainder from
                                    clean up calls of series of United
                                    Companies' sponsored mortgage pass-through
                                    certificates which such loans backed. There
                                    can be no assurance that the performance of
                                    these mortgage loans will correlate with the
                                    performance of mortgage loans originated by
                                    United Companies in prior years, or
                                    correlate with the performance of mortgage
                                    loans historically serviced by EMC Mortgage
                                    Corporation.


                                      S-19


Certain mortgage loans were
underwritten to non-conforming
underwriting standards, which
may result in losses or
shortfalls to be incurred on
the offered certificates            Certain mortgage loans were underwritten
                                    generally in accordance with underwriting
                                    standards which are primarily intended to
                                    provide for single family "non-conforming"
                                    mortgage loans. A "non-conforming" mortgage
                                    loan means a mortgage loan which is
                                    ineligible for purchase by Fannie Mae or
                                    Freddie Mac due to either credit
                                    characteristics of the related mortgagor or
                                    documentation standards in connection with
                                    the underwriting of the related mortgage
                                    loan that do not meet the Fannie Mae or
                                    Freddie Mac underwriting guidelines for "A"
                                    credit mortgagors. These credit
                                    characteristics include mortgagors whose
                                    creditworthiness and repayment ability do
                                    not satisfy such Fannie Mae or Freddie Mac
                                    underwriting guidelines and mortgagors who
                                    may have a record of credit write-offs,
                                    outstanding judgments, prior bankruptcies
                                    and other credit items that do not satisfy
                                    such Fannie Mae or Freddie Mac underwriting
                                    guidelines. These documentation standards
                                    may include mortgagors who provide limited
                                    or no documentation in connection with the
                                    underwriting of the related mortgage loan.
                                    Accordingly, mortgage loans underwritten
                                    under such non-conforming credit
                                    underwriting standards are likely to
                                    experience rates of delinquency, foreclosure
                                    and loss that are higher, and may be
                                    substantially higher, than mortgage loans
                                    originated in accordance with the Fannie Mae
                                    or Freddie Mac underwriting guidelines. Any
                                    resulting losses, to the extent not covered
                                    by credit enhancement, may affect the yield
                                    to maturity of the offered certificates.

Defaults could cause payment
delays and losses                   There could be substantial delays in the
                                    liquidation of defaulted mortgage loans and
                                    corresponding delays in your receiving your
                                    portion of the proceeds of liquidation.
                                    These delays could last up to several years.
                                    Furthermore, an action to obtain a
                                    deficiency judgment is regulated by statutes
                                    and rules, and the amount of a deficiency
                                    judgment may be limited by law. In the event
                                    of a default by a borrower, these
                                    restrictions may impede the ability of the
                                    related servicer to foreclose on or to sell
                                    the mortgaged property or to obtain a
                                    deficiency judgment. In addition,
                                    liquidation expenses such as legal and
                                    appraisal fees, real estate taxes and
                                    maintenance and preservation expenses, will
                                    reduce the amount of security for the
                                    mortgage loans and, in turn, reduce the
                                    proceeds payable to certificateholders.


                                      S-20


                                    In the event that:

                                    o        the mortgaged properties fail to
                                             provide adequate security for the
                                             related mortgage loans, and

                                    o        the protection provided by the
                                             subordination of certain classes
                                             and the availability of
                                             overcollateralization are
                                             insufficient to cover any
                                             shortfall,

                                    you could lose all or a portion of the money
                                    you paid for your certificates.

Your yield could be adversely
affected by the
unpredictability of
prepayments                         No one can accurately predict the level of
                                    prepayments that the trust will experience.
                                    The trust's prepayment experience may be
                                    affected by many factors, including:

                                    o        general economic conditions,

                                    o        the level of prevailing interest
                                             rates,

                                    o        the availability of alternative
                                             financing, and

                                    o        homeowner mobility.

                                    Substantially all of the mortgage loans
                                    contain due-on-sale provisions, and the
                                    related servicers intend to enforce those
                                    provisions unless doing so is not permitted
                                    by applicable law or the related servicer,
                                    in a manner consistent with reasonable
                                    commercial practice, permits the purchaser
                                    of the mortgaged property in question to
                                    assume the related mortgage loan. In
                                    addition, certain of the mortgage loans, by
                                    cut-off date principal balance, imposed a
                                    prepayment charge in connection with
                                    voluntary prepayments made within up to five
                                    years after origination, which charges may
                                    discourage prepayments during the applicable
                                    period. However, mortgage loans imposing
                                    such a prepayment charge at origination
                                    constitute less than 10% of the mortgage
                                    loans, by aggregate principal balance, and
                                    due to the seasoning of the mortgage loans,
                                    these prepayment charge periods have expired
                                    with respect to a significant number of
                                    these mortgage loans.


                                      S-21


                                    The weighted average lives of the
                                    certificates will be sensitive to the rate
                                    and timing of principal payments, including
                                    prepayments, on the mortgage loans, which
                                    may fluctuate significantly from time to
                                    time.

                                    You should note that:

                                    o        if you purchase your certificates
                                             at a discount and principal is
                                             repaid on the related mortgage
                                             loans slower than you anticipate,
                                             then your yield may be lower than
                                             you anticipate;

                                    o        if you purchase your certificates
                                             at a premium and principal is
                                             repaid on the related mortgage
                                             loans faster than you anticipate,
                                             then your yield may be lower than
                                             you anticipate;

                                    o        if you purchase a certificate
                                             bearing interest at an adjustable
                                             rate, your yield will also be
                                             sensitive both to the level of
                                             one-month LIBOR and the applicable
                                             interest rate cap;

                                    o        the yield to maturity of the Class
                                             A-IO Certificates will be extremely
                                             sensitive to the rate of principal
                                             prepayment on the mortgage loans,
                                             if prior to December 25, 2003 the
                                             aggregate principal balance of the
                                             mortgage loans is reduced to or
                                             below $36,000,000. Investors in the
                                             Class A-IO Certificates should
                                             fully consider the risk that an
                                             extremely rapid rate of principal
                                             prepayment on the mortgage loans
                                             could result in the failure of such
                                             investors to recover their initial
                                             investments;

                                    o        since repurchases of mortgage loans
                                             as a result of breaches of
                                             representations and warranties and
                                             liquidations of mortgage loans
                                             following default have the same
                                             effect as prepayments, your yield
                                             may be lower than you expect if the
                                             rate of such repurchases and
                                             liquidations is higher than you
                                             expect;


                                      S-22


                                    o        the overcollateralization
                                             provisions, initially and whenever
                                             overcollateralization is at a level
                                             below the required level, are
                                             intended to result in an
                                             accelerated rate of principal
                                             distributions to holders of the
                                             classes of offered certificates
                                             then entitled to distributions of
                                             principal. An earlier return of
                                             principal to the holders of the
                                             offered certificates as a result of
                                             the overcollateralization
                                             provisions will influence the yield
                                             on the offered certificates in a
                                             manner similar to the manner in
                                             which principal prepayments on the
                                             mortgage loans will influence the
                                             yield on the offered certificates;
                                             and

                                    o        you bear the reinvestment risks
                                             resulting from a faster or slower
                                             rate of principal payments than you
                                             expected.

                                    We refer you to "The mortgage pool" and
                                    "Yield, Prepayment and Maturity
                                    Considerations" in this prospectus
                                    supplement and "Material Legal Aspects of
                                    the Loans -- Due-on-Sale Clauses in mortgage
                                    loans" in the prospectus for a description
                                    of certain provisions of the mortgage loans
                                    that may affect the prepayment experience on
                                    the mortgage loans.

Mortgage loan modifications
may affect interest rate caps       Modifications of mortgage loans agreed to by
                                    the related servicer in order to maximize
                                    ultimate proceeds of such mortgage loans may
                                    extend the period over which principal is
                                    received on the certificates or, if such
                                    modifications downwardly adjust interest
                                    rates, may lower the applicable interest
                                    rate cap or caps.

Violations of consumer
protection laws may result in
losses                              Certain of the mortgage loans 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,
                                    if such mortgage loans

                                    o        were originated on or after
                                             October 1, 1995

                                    o        are not mortgage loans made to
                                             finance the purchase of the
                                             mortgaged property and


                                      S-23


                                    o        have interest rates or origination
                                             costs in excess of certain
                                             prescribed levels.

                                    We refer to these mortgage loans as high
                                    cost loans herein. EMC generally does not
                                    possess sufficient information regarding the
                                    origination costs of the mortgage loans to
                                    determine whether such mortgage loans would
                                    be high cost loans. However, based upon a
                                    review of the mortgage rates, origination
                                    dates and loan purposes with respect to the
                                    mortgage loans, EMC believes that there are
                                    no high cost loans in loan group I, a
                                    significant number of high cost loans in
                                    loan group II and a small number of high
                                    cost loans in loan group III.

                                    The act provides that any purchaser or
                                    assignee of a high cost loan is subject to
                                    all of the claims and defenses which the
                                    borrower could assert against the original
                                    lender. The maximum damages that may be
                                    recovered under the act from an assignee is
                                    the remaining amount of indebtedness plus
                                    the total amount paid by the borrower in
                                    connection with the high cost loan.

                                    The trust could be subject to all of the
                                    claims and defenses which the borrower could
                                    assert against the originator. Remedies
                                    available to the borrower include monetary
                                    penalties, as well as rescission rights if
                                    the appropriate disclosures were not given
                                    as required. Any violation of the Home
                                    Ownership and Equity Protection Act of 1994
                                    which would result in this type of liability
                                    would be a breach of the seller's
                                    representations and warranties and the
                                    seller would be obligated to cure or
                                    repurchase (or in certain instances
                                    substitute for) the mortgage loan in
                                    question, which could accelerate the timing
                                    of principal distributions with respect to
                                    the related loan group and may thereby
                                    affect the yields and weighted average lives
                                    of the related certificates. If the seller
                                    fails to cure, repurchase or substitute for
                                    the applicable mortgage loan, the related
                                    certificateholders may suffer a loss.

                                    The mortgage loans are also subject to other
                                    federal and state laws. We refer you to
                                    "Material Legal Aspects of Loans" in the
                                    prospectus for a discussion of certain of
                                    those laws.


                                      S-24


A reduction in certificate
rating could have an adverse
effect on the value of your
certificates                        The ratings of each class of offered
                                    certificates will depend primarily on an
                                    assessment by the rating agencies of the
                                    related mortgage loans, the amount of
                                    overcollateralization and the subordination
                                    afforded by certain classes of certificates.
                                    The ratings by each of the rating agencies
                                    of the offered certificates are not
                                    recommendations to purchase, hold or sell
                                    the offered certificates because such
                                    ratings do not address the market prices of
                                    the certificates or suitability for a
                                    particular investor.

                                    The rating agencies may suspend, reduce or
                                    withdraw the ratings on the offered
                                    certificates at any time. Any reduction in,
                                    or suspension or withdrawal of, the rating
                                    assigned to a class of offered certificates
                                    would probably reduce the market value of
                                    such class of offered certificates and may
                                    affect your ability to sell them.

Your distributions could be
adversely affected by the
bankruptcy or insolvency of
certain parties                     The seller will treat its transfer of the
                                    mortgage loans to the depositor as a sale of
                                    the mortgage loans. However, if the seller
                                    becomes bankrupt, the trustee in bankruptcy
                                    may argue that the mortgage loans were not
                                    sold but were only pledged to secure a loan
                                    to the seller. If that argument is made, you
                                    could experience delays or reductions in
                                    payments on the certificates. If that
                                    argument is successful, the bankruptcy
                                    trustee could elect to sell the mortgage
                                    loans and pay down the certificates early.
                                    Thus, you could lose the right to future
                                    payments of interest, and might suffer
                                    reinvestment loss in a lower interest rate
                                    environment.

                                    In addition, if any of the servicers or
                                    either master servicer becomes bankrupt, a
                                    bankruptcy trustee or receiver may have the
                                    power to prevent the appointment of a
                                    successor servicer or successor master
                                    servicer. Any related delays in servicing
                                    could result in increased delinquencies or
                                    losses on the mortgage loans.


                                      S-25


Developments in specified
states could have a
disproportionate effect on the
mortgage loans due to
geographic concentration of
mortgaged properties                Approximately 17.85%, 8.80%, 7.37%, and
                                    5.46% of the loan group I mortgage loans as
                                    of the cut-off date are secured by mortgaged
                                    properties that are located in the states of
                                    California, New York, Florida and North
                                    Carolina, respectively. Approximately 9.17%,
                                    8.31%, 5.47%, 5.38%, and 5.33% of the loan
                                    group II mortgage loans as of the cut-off
                                    date are secured by mortgaged properties
                                    that are located in the states of
                                    California, Florida, Ohio, Pennsylvania and
                                    North Carolina, respectively. Approximately
                                    49.78%, 11.40%, 5.25%, and 5.24% of the loan
                                    group III mortgage loans as of the cut-off
                                    date are secured by mortgaged properties
                                    that are located in the states of
                                    California, New York, New Jersey and
                                    Massachusetts, respectively. Property in
                                    certain of those states, including
                                    California and Florida, may be more
                                    susceptible than homes located in other
                                    parts of the country to certain types of
                                    uninsurable hazards, such as earthquakes,
                                    floods, mudslides and other natural
                                    disasters. In addition,

                                    o        economic conditions in the
                                             specified states, which may or may
                                             not affect real property values,
                                             may affect the ability of borrowers
                                             to repay their loans on time;

                                    o        declines in the residential real
                                             estate market in the specified
                                             states may reduce the values of
                                             properties located in those states,
                                             which would result in an increase
                                             in the loan-to-value ratios; and

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


                                      S-26


You may have difficulty
selling your certificates           The underwriter intends to make a secondary
                                    market in the offered certificates, but the
                                    underwriter has no obligation to do so. We
                                    cannot assure you that a secondary market
                                    will develop or, if it develops, that it
                                    will continue. Consequently, you may not be
                                    able to sell your certificates readily or at
                                    prices that will enable you to realize your
                                    desired yield. The market values of the
                                    certificates are likely to fluctuate, and
                                    such fluctuations may be significant and
                                    could result in significant losses to you.

                                    The secondary markets for asset backed
                                    securities have experienced periods of
                                    illiquidity and can be expected to do so in
                                    the future. Illiquidity can have a severely
                                    adverse effect on the prices of certificates
                                    that are especially sensitive to prepayment,
                                    credit or interest rate risk, or that have
                                    been structured to meet the investment
                                    requirements of limited categories of
                                    investors.

The optional termination with
respect to the pass-through
certificates held in the trust
could result in a prepayment
that may adversely affect your
yield                               Approximately 8.47%, 0.33% and 3.82% of the
                                    mortgage loans, by aggregate cut-off date
                                    principal balance, included in this
                                    prospectus supplement in loan group I, loan
                                    group II and loan group III, respectively,
                                    are mortgage loans which back Nomura Asset
                                    Capital Corporation, Mortgage Pass-Through
                                    Certificates, Series 1994-1, Class A, which
                                    we refer to as the "Nomura Certificate." The
                                    Nomura Certificate itself backs certain
                                    pass-through certificates issued by Bear
                                    Stearns Structured Products Trust 2001-NM1.
                                    The depositor will sell three of such
                                    certificates, which we refer to as the "BSSP
                                    Certificates," to the trust fund. Each BSSP
                                    Certificate receives all cash flow, net of
                                    servicing and trustees' fees, from a
                                    separate pool of mortgage loans underlying
                                    the Nomura Certificates and it is these
                                    mortgage loans that are included in loan
                                    group I, loan group II and loan group III.
                                    Notwithstanding that we have treated these
                                    mortgage loans underlying the Nomura
                                    Certificate for purposes of this prospectus
                                    supplement as mortgage loans, they are
                                    subject to a clean-up call option at the
                                    time that all the mortgage loans underlying
                                    the Nomura Certificates have declined to 10%
                                    or less of their balance at issuance of the
                                    Nomura Certificate. If the depositor or
                                    servicer with respect to the Nomura
                                    Certificate exercises the clean-up call, the
                                    proceeds of the purchase of the mortgage
                                    loans, the cash flow of which pays the BSSP
                                    Certificates, would be deposited into the
                                    trust and treated as a prepayment of such
                                    mortgage loans. Consequently, you would
                                    receive a prepayment of principal that may
                                    adversely affect your yield.


                                      S-27


                               THE MORTGAGE POOL

General

         We have provided below and in Schedule A to this prospectus supplement
information with respect to the conventional, FHA insured, VA guaranteed, prime
and sub-prime mortgage loans that we expect to include in the pool of mortgage
loans in the trust fund. Prior to the closing date of June 29, 2001, we may
remove mortgage loans from the mortgage pool and we may substitute other
mortgage loans for the mortgage loans we remove. The depositor believes that the
information set forth herein with respect to the mortgage pool as presently
constituted is representative of the characteristics of the mortgage pool as it
will be constituted at the closing date, although certain characteristics of the
mortgage loans in the mortgage pool may vary. Unless we have otherwise
indicated, the information we present below and in Schedule A is expressed as of
the cut-off date of June 1, 2001.

         Each mortgage loan in the trust fund will bear interest at a fixed
rate, will be secured by a first lien on the related mortgaged property, and
will be assigned to one of three loan groups, each of which constitutes a
separate sub-trust, based in part on whether the mortgage loan has an agency
conforming balance. Mortgage loans allocated to loan group I have agency
conforming balances none of which are high cost loans, mortgage loans allocated
to loan group II have agency conforming balances a significant number of which
are high cost loans and mortgage loans allocated to group III are jumbo loans
some of which are high cost loans. All of the mortgage loans we will include in
the trust fund will provide for the amortization of the amount financed over a
series of monthly payments and will provide for payments due as of a specified
due date in each month. These due dates occur throughout the month.

         EMC Mortgage Corporation purchased certain of the mortgage loans in a
bankruptcy auction of the assets of United Companies and acquired the others
directly in privately negotiated transactions, including through the exercise of
clean-up calls applicable to certain pass-through certificate offerings. The
trust fund also includes the BSSP Certificates, which receive payments made on
certain of the mortgage loans underlying the Nomura Certificate. For purposes of
this prospectus supplement, we have treated such underlying mortgage loans as if
they were directly in the trust fund. We refer you to "Servicing of the Mortgage
Loans" and "The Mortgage Pool - Underwriting Guidelines" for further information
regarding the mortgage loans.

         Scheduled monthly payments made by the mortgagors on the mortgage loans
either earlier or later than the scheduled due dates thereof will not affect the
amortization schedule or the relative application of such payments to principal
and interest. The mortgage notes generally provide for a grace period for
monthly payments. Any mortgage loan may be prepaid in full or in part at any
time, in some cases upon the payment of a prepayment charge during an initial
period. Although prepayment charges would typically discourage prepayments
during the applicable period, less than 10% of the mortgage loans, by cut-off
date principal balance, provided at origination for the payment by the borrower
of a prepayment charge on voluntary prepayments typically made up to the first
five years from the date of execution of the related mortgage note and, due to
seasoning of the mortgage loans, these prepayment charge periods have expired
with respect to a significant number of the mortgage loans.


                                      S-28


         The cut-off date pool principal balance is $361,304,121, which is equal
to the aggregate stated principal balance of the mortgage loans as of the
cut-off date. The mortgage loans to be transferred by the depositor to the trust
fund on the closing date will consist of 7,306 mortgage loans, of which
approximately 60.39% are in loan group I, 28.42% are in loan group II and 11.19%
are in loan group III. 0.49% and 0.13%, by cut-off date principal balance, of
the mortgage loans in loan group I and loan group II, respectively, are insured
by the Federal Housing Administration, and 0.57% and 0.15%, by cut-off date
principal balance, of the mortgage loans in loan group I and loan group II,
respectively, are partially guaranteed by the Veterans Administration. We refer
you to "The Trust Funds - The Loans - Additional Information" in the prospectus
for a description of FHA loans and VA loans and their respective lending
programs.

         Loan-to-Value Ratio. The loan-to-value ratio of a mortgage loan is
         equal to

         o        the principal balance of such mortgage loan at the date of
                  origination, divided by

         o        the collateral value of the related mortgaged property.

         The "collateral value" of a mortgaged property is the lesser of

         o        the appraised value based on an appraisal made by an
                  independent fee appraiser at the time of the origination of
                  the related mortgage loan, and

         o        the sales price of that mortgaged property at the time of
                  origination.

         With respect to a mortgage loan the proceeds of which were used to
refinance an existing mortgage loan, the collateral value is the appraised value
of the mortgaged property based upon the appraisal obtained at the time of
refinancing. No assurance can be given that the values of the mortgaged
properties have remained or will remain at their levels as of the dates of
origination of the related mortgage loans.

         Credit Life Insurance. Approximately 26.64% of the mortgage loans in
loan group II, by cut-off date principal balance, are loans the proceeds from
which were used to finance certain life insurance policies which we refer to as
credit life insurance. Such credit life insurance policies provide that, upon
the death of the borrower, an amount generally sufficient to fully repay the
mortgage loan shall be payable by the insurer. Credit life insurance premiums
are financed by adding the total premium payments payable under the policy to
the principal balance of the related mortgage loan. In the event of a claim
under the credit life insurance policy, the insurer would pay applicable
proceeds to the related servicer. Credit life insurance policies have been
challenged by borrowers as being unlawfully predatory. No proceeds from any of
the mortgage loans in loan group I were used to finance single premium credit
life insurance.


                                      S-29


         Credit scores. Many lenders obtain credit scores in connection with
mortgage loan applications to help them assess a borrower's creditworthiness.
They obtain credit scores from credit reports provided by various credit
reporting organizations, each of which may employ differing computer models and
methodologies. The credit score is designed to assess a borrower's credit
history at a single point, using objective information currently on file for the
borrower at a particular credit reporting organization. Information utilized to
create a credit score may include, among other things, payment history,
delinquencies on accounts, level of outstanding indebtedness, length of credit
history, types of credit, and bankruptcy experience. Credit scores range from
approximately 350 to approximately 840, with higher scores indicating an
individual with a more favorable credit history compared to an individual with a
lower score. However, a credit score purports only to be a measurement of the
relative degree of risk a borrower represents to a lender, that is, a borrower
with a higher score is statistically expected to be less likely to default in
payment than a borrower with a lower score. In addition, it should be noted that
credit scores were developed to indicate a level of default probability over a
two-year period, which does not correspond to the life of a mortgage loan.
Furthermore, credit scores were not developed specifically for use in connection
with mortgage loans, but for consumer loans in general, and assess only the
borrower's past credit history. Therefore, a credit score does not take into
consideration the differences between mortgage loans and consumer loans
generally or the specific characteristics of the related mortgage loan
including, for example, the loan-to-value ratio, the collateral for the mortgage
loan, or the debt to income ratio. We cannot assure you that the credit scores
of the mortgagors will be an accurate predictor of the likelihood of repayment
of the related mortgage loans.

Mortgage Loan Statistical Data

         Schedule A to this prospectus supplement sets forth in tabular format
certain information, as of the cut-off date, about the mortgage loans in the
aggregate and about the mortgage loans in each loan group. Other than with
respect to rates of interest, percentages are approximate and are stated by
cut-off date principal balance of all of the mortgage loans, or of mortgage
loans in the related loan group, as applicable. The sum of the respective
columns may not equal the total indicated due to rounding.

Assignment of the Mortgage Loans; Repurchase

         At the time of issuance of the certificates, the depositor will cause
the mortgage loans, together with all principal and interest due with respect to
such mortgage loans after the cut-off date to be sold to the trust. The BSSP
certificates will also be sold to the Trust and delivered to the Trustee. The
mortgage loans in each of the loan groups will be identified in a schedule
appearing as an exhibit to the pooling and servicing agreement with each loan
group separately identified. Such schedule will include information as to the
principal balance of each mortgage loan as of the cut-off date, as well as
information including, among other things, the mortgage rate, the borrower's
monthly payment and the maturity date of each mortgage note.

         In addition, the depositor will deposit with Wells Fargo Bank
Minnesota, National Association, as custodian and agent for the trustee, the
following documents with respect to each mortgage loan (other than those
indirectly backing the BSSP Certificates):

                  (a)      the original mortgage note, endorsed without recourse
         in the following form: "Pay to the order of Bankers Trust Company of
         California, N.A., as trustee for certificateholders of Bear Stearns
         Asset Backed Securities, Inc., Asset-Backed Certificates, Series 2001-2
         without recourse," with all intervening endorsements that show a
         complete chain of endorsement from the originator to the seller or, if
         the original mortgage note is unavailable to the depositor, a photocopy
         thereof, if available, together with a lost note affidavit;


                                      S-30


                  (b)      the original recorded mortgage or a photocopy

         thereof;

                  (c)      a duly executed assignment of the mortgage to
         "Bankers Trust Company of California, N.A., as trustee for
         certificateholders of Bear Stearns Asset Backed Securities, Inc.,
         Asset-Backed Certificates, Series 2001-2, without recourse;" in
         recordable form, as described in the pooling and servicing agreement;

                  (d)      all interim recorded assignments of such mortgage, if
         any and if available to the depositor; and

                  (e)      the original or duplicate original lender's title
         policy or, in the event such original title policy has not been
         received from the insurer, such original or duplicate original lender's
         title policy shall be delivered within one year of the closing date or,
         in the event such original lender's title policy is unavailable, a
         photocopy of such title policy or, in lieu thereof, a current lien
         search on the related property.

         Assignments of the mortgage loans provided to the custodian on behalf
of the trustee will be recorded in the appropriate public office for real
property records, except in states as to which an opinion of counsel is
delivered to the effect that such recording is not required to protect the
trustee's interests in the mortgage loan against the claim of any subsequent
transferee or any successor to or creditor of the depositor or the seller, or as
to which the rating agencies advise that the omission to record therein will not
affect their ratings of the offered certificates.

         The custodian on behalf of the trustee will perform a limited review of
the mortgage loan documents on or prior to the closing date or in the case of
any document permitted to be delivered after the closing date, promptly after
the custodian's receipt of such documents and will hold such documents in trust
for the benefit of the holders of the certificates.

         In addition, the seller will make representations and warranties in the
pooling and servicing agreement as of the cut-off date in respect of the
mortgage loans. The depositor will file the pooling and servicing agreement
containing such representations and warranties with the Securities and Exchange
Commission in a report on Form 8-K within 15 days of the closing date.

         After the closing date, if any document is found to be missing or
defective in any material respect, or if a representation or warranty with
respect to any mortgage loan is breached and such breach materially and
adversely affects the interests of the holders of the certificates in such
mortgage loan, the custodian, on behalf of the trustee, is required to notify
the seller in writing. If the seller cannot or does not cure such omission,
defect or breach within 90 days of its receipt of notice from the custodian, the
seller is required to repurchase the related mortgage loan from the trust fund
at a price equal to 100% of the stated principal balance thereof as of the date
of repurchase plus accrued and unpaid interest thereon at the Mortgage Rate to
the first day of the month following the month of repurchase. Rather than
repurchase the mortgage loan as provided above, the seller may remove such
mortgage loan from the trust fund and substitute in its place another mortgage
loan of like characteristics; however, such substitution is only permitted
within two years after the closing date.


                                      S-31


         With respect to any repurchase or substitution of a mortgage loan that
is not in default or as to which a default is not imminent, the trustee must
have received a satisfactory opinion of counsel that such repurchase or
substitution will not cause the trust fund to lose the status of its REMIC
elections or otherwise subject the trust to a prohibited transaction tax. The
obligation to cure, repurchase or substitute as described above constitutes the
sole remedy available to the certificateholders, the trustee or the depositor
for omission of, or a material defect in, a mortgage loan document or for a
breach of representation or warranty by the seller with respect to a mortgage
loan.

Underwriting Guidelines

         The mortgage loans were originated pursuant to underwriting standards
of various originators. Approximately 11.00% of the mortgage loans which were
acquired by EMC as a result of the exercise of clean up calls relating to
certain mortgage pass-through certificates, were mortgage loans that were
themselves acquired by Bear Stearns Mortgage Capital Corporation, which we refer
to as "BSMCC". Approximately 37.95% of the mortgage loans were acquired from
United Companies and approximately 19.06% of the mortgage loans were originated
or acquired by Wells Fargo Home Mortgage, Inc., which we refer to as "WFHM". The
remaining mortgage loans were acquired from several different sellers at varying
times, which mortgage loans were originated by many different originators, a
number of which may no longer be in existence.

         BSMCC

         Under the underwriting standards of BSMCC, mortgage loans must meet
certain credit, appraisal and underwriting standards acceptable to BSMCC. Such
underwriting standards are applied to evaluate the prospective borrower's credit
standing and repayment ability and the value and adequacy of the mortgaged
property as collateral. These standards are applied in accordance with
applicable federal and state laws and regulations. As a condition to eligibility
of a mortgage loan for purchase by BSMCC, the related originator will be
required to comply with the procedures determined by BSMCC. Under certain
circumstances BSMCC may purchase mortgage loans underwritten under limited or
alternative documentation programs. In addition, under certain BSMCC programs, a
related originator may not be required to verify a prospective borrower's income
or employment if the loan-to-value ratio of a mortgage loan is sufficiently low.
Under most circumstances, with the exception of seasoned mortgage loans, assets
of the borrower will be verified. High-equity mortgage loans with various
combinations of loan-to-value ratios and principal balances may be purchased
under one or more loan programs of BSMCC. The loan-to-value ratios under these
programs may be more restrictive than under the standard underwriting criteria
of BSMCC.

         The mortgaged properties may be located in states, including
California, where in general a related originator may not seek a deficiency
judgment against the mortgagor but rather must look solely to the mortgaged
property for repayment in the event of foreclosure. BSMCC's underwriting
standards applicable to all states (including such anti-deficiency states)
require that the value of the property being financed, as indicated by the
appraisal, currently supports and is anticipated to support in the future the
outstanding loan balance.


                                      S-32


         United Companies

         Set forth below is a description of the underwriting procedures
generally applied by United Companies.

         The underwriting guidelines are primarily intended to evaluate the
value and adequacy of the mortgaged property as collateral and are also intended
to consider the mortgagor's credit standing and repayment ability. On a
case-by-case basis, the related originator may determine that, based upon
compensating factors, a prospective mortgagor not strictly qualifying under the
underwriting guidelines warrants an underwriting exception. Compensating factors
may include, but are not limited to, low loan-to-value ratio, low debt-to-income
ratio, good credit history, stable employment, pride of ownership and time in
residence at the applicant's current address. It is expected that a substantial
number of the mortgage loans will represent such underwriting exceptions.

         The underwriting guidelines are less restrictive than the standards
generally acceptable to Fannie Mae and Freddie Mac with regard to the
mortgagor's credit standing and repayment ability. Mortgagors who qualify under
the underwriting guidelines, or under an underwriting exception thereto,
generally have payment histories and debt ratios which would not satisfy Fannie
Mae and Freddie Mac underwriting guidelines and may have a record of major
derogatory credit items such as outstanding judgments or prior bankruptcies. The
underwriting guidelines establish the maximum permitted loan-to-value ratio for
each loan type based upon these and other risk factors.

         The underwriting guidelines are applied in accordance with a procedure
which complies with applicable federal and state laws and regulations and
requires (x) an appraisal of the mortgaged property (which conforms to Freddie
Mac and Fannie Mae standards generally) by qualified independent appraisers who
are approved by the related originator and (y) a review of such appraisal, which
review may be conducted by the related originator's staff appraiser or
representative and, depending upon the original principal balance and
loan-to-value ratio of the mortgaged property, may include a desk review of the
original appraisal or a drive-by review appraisal of the mortgaged property.

         Generally, the maximum loan-to-value ratio is 85% for a loan with a
second mortgage on the property. With respect to rural properties, the maximum
loan-to-value ratio, utilizing only up to ten acres and the improvements
thereon, is 80%. The maximum loan-to-value ratio generally applicable to
non-owner occupied homes and owner occupied manufactured/mobile homes with land
is generally 80%.


                                      S-33


         Under the underwriting guidelines, the related originator reviews and
verifies the loan applicant's sources of income, calculates the amount of income
from all such sources indicated on the loan application, reviews the credit
history of the applicant, calculates the debt-to-income ratio to determine the
applicant's ability to repay the loan and reviews the mortgaged property for
compliance with the underwriting guidelines. Verification of personal financial
information for each applicant is required. The applicant's total monthly
obligations -- including principal and interest on each mortgage, tax
assessments, other loans, charge accounts and all scheduled indebtedness,
generally should not exceed 50% of a borrower's gross monthly income. In the
case of adjustable rate home equity loans, the debt ratio calculation is based
upon the principal and interest payment amount utilizing the maximum rate on the
second change date. Generally, the borrowers are required to have two years of
employment with their current employer or two years of like experience.
Applicants who are salaried employees must provide current employment
information in addition to recent employment history. Originators verify this
information for salaried borrowers based on written confirmation from employers,
or a combination of a telephone confirmation from the employer and the most
recent pay stub and the most recent W-2 tax form. A self-employed applicant is
generally required to provide copies of complete federal income tax returns,
including schedules, filed for the most recent two years.

         A credit report by an independent, nationally recognized credit
reporting agency reflecting the applicant's credit history is required. The
credit report should reflect all delinquencies of 30 days or more,
repossessions, judgments, foreclosures, garnishments, bankruptcies and similar
instances of adverse credit that can be discovered by a search of public
records. Verification is required to be obtained of the first mortgage balance,
if any, its status and whether local taxes, interest, insurance and assessments
are included in the applicant's monthly payment. All taxes and assessments not
included in the payment are required to be verified as current. A borrower's
mortgage payment history generally should reflect no more than three payments
over 30 days delinquent in the last twelve months; however, in some cases, a
borrower is permitted to have more payments over 30 days delinquent in the last
twelve months. Credit analysis is subjective and subject to interpretation in
the underwriting process.

         The borrower is required to obtain property insurance in an amount
sufficient to cover in the case of a first mortgage the new loan and in the case
of a fixed rate second mortgage, the new loan and any prior mortgage. If the sum
of an outstanding first mortgage, if any, and the fixed rate home equity loan
exceeds the lesser of replacement or insurable value, insurance equal to the
lesser of replacement or insurable value may be accepted. The originator
requires that its name and address are properly added to the "mortgagee clause"
of the insurance policy. In the event the originator's name is added to a "loss
payee clause" and the policy does not provide for written notice of policy
changes or cancellation, an endorsement adding such provision is required. The
borrower is required to obtain flood insurance to the extent such insurance is
available under the Flood Disaster Protection Act of 1973, as amended. The
underwriting guidelines also require that fire and extended coverage casualty
insurance be maintained on the secured property in an amount at least equal to
the principal balance of the related mortgage loan or the replacement cost of
the mortgaged property, whichever is less.

         Under the underwriting guidelines, various risk categories are used to
grade the likelihood that the mortgagor will satisfy the repayment conditions of
the mortgage loan. These risk categories establish the maximum permitted
loan-to-value ratio and loan amount, given the occupancy status of the mortgaged
property and the mortgagor's credit history and debt ratio. In general, higher
credit risk mortgage loans are graded in categories which permit higher debt
ratios and more, or more recent, major derogatory credit items such as
outstanding judgments or prior bankruptcies; however, the underwriting
guidelines establish lower maximum loan-to-value ratios and maximum loan amounts
for loans graded in such categories.


                                      S-34


         WFHM

         All WFHM mortgage loans were either acquired or originated under, or
were intended to have been acquired or originated under, one of WFHM's standard
first-lien lending programs. All WFHM mortgage loans were approved for purchase
by WFHM prior to funding pursuant to underwriting guidelines approved by WFHM.
However, subsequent to funding, WFHM discovered or was notified that
substantially all of the WFHM mortgage loans either

         o        violated the underwriting guidelines or program guidelines for
                  which they were intended to have been originated

         o        had document deficiencies or

         o        became delinquent and thereby ineligible for sale.

         The specific defects may have included

         o        the failure to comply with maximum debt service coverage
                  requirements,

         o        the failure to comply with maximum loan-to-value ratio
                  requirements,

         o        the failure to comply with minimum credit score requirements,

         o        the failure to comply with maximum loan amount requirements,

         o        missing or deficient appraisals (for example, the comparable
                  properties did not support the appraised value),

         o        the absence of required primary mortgage insurance,

         o        the borrower's credit history did not meet program
                  requirements,

         o        the mortgage file had a deficient, missing or unexecuted note,
                  intervening assignment, intervening endorsement or
                  modification agreement or power of attorney or

         o        the borrower became delinquent.

         In some cases, the defect may not have been discovered, or the
delinquency may not have occurred, until the loan had been sold to a third-party
and WFHM was required to repurchase the loan.

                        SERVICING OF THE MORTGAGE LOANS

General

         EMC Mortgage Corporation, which we refer to in this section as "EMC",
and Wells Fargo Bank Minnesota, National Association, which we refer to in the
section in its capacity as master Servicer as "Wells Fargo," will act as master
servicers of the mortgage loans pursuant to the pooling and servicing agreement.


                                      S-35


         Primary servicing of the mortgage loans, other than those serviced by
EMC under the pooling and servicing agreement, will be provided for in
accordance with various servicing agreements or similar agreements, each of
which will be assigned to the trust, including pursuant to various Assignment,
Assumption and Recognition Agreements among the related servicer, EMC Mortgage
Corporation and the trustee on behalf of the certificateholders, except for the
rights to enforce the representations and warranties with respect to the related
mortgage loans, which will be retained by EMC in its capacity as seller of such
mortgage loans to the trust. The respective servicer will be responsible for the
servicing of the mortgage loans covered by the related servicing agreement, or
in the case of EMC, by the pooling and servicing agreement, and the related
master servicer of such mortgage loans will be required to monitor such
servicer's performance. In the event of a default by a servicer under the
related servicing agreement, the related master servicer will be required to
enforce any remedies against the servicer, and shall either find a successor
servicer or shall assume the primary servicing obligations for the related
mortgage loans itself.

         The information set forth in the following paragraphs with respect to
Wells Fargo and Wells Fargo Home Mortgage, Inc. has been provided by the
respective party. None of the depositor, the seller, the underwriter, the
trustee, or any of their respective affiliates have made or will make any
representation as to the accuracy or completeness of such information.

The Master Servicers

         EMC, a Delaware corporation having its principal executive office at
909 Hidden Ridge Drive, Irving, Texas 75038, will act as master servicer for the
mortgage loans for which it also acts as servicer, representing approximately
56.07% of the mortgage loans. EMC will have certain rights with respect to the
pooling and servicing agreement in respect of Wells Fargo, as a master servicer,
including the right to replace it as master servicer in the event of a default
by Wells Fargo and the right of termination of Wells Fargo, without cause, upon
payment of a termination fee.

         Wells Fargo, a national banking association, with its master servicing
offices located at 11000 Broken Land Parkway, Columbia, Maryland 21044, will act
as master servicer for all of the mortgage loans other than the mortgage loans
being serviced by EMC and the mortgage loans underlying the Nomura Certificate,
representing approximately 38.29% of the mortgage loans. Wells Fargo is engaged
in the business of master servicing single family residential mortgage loans
secured by properties located in all 50 states and the District of Columbia. In
the event of default by EMC as master servicer under pooling and servicing
agreement, Wells Fargo will replace EMC as master servicer.

The Servicers

         EMC, WFHM, First Union National Bank, First Nationwide Mortgage
Corporation, Liberty Lending Services, Inc. and GMAC Mortgage Corporation will
service the related mortgage loans in accordance with the related servicing
agreement.


                                      S-36


         The following table shows the percentage of the mortgage loans which
are serviced by each servicer for each loan group.




Name of Servicer                         Loan Group I       Loan Group II       Loan Group III           Total
- ----------------                         ------------       -------------       --------------           -----
                                                                                            
EMC Mortgage Corporation                    47.23%              90.26%              16.93%               56.07%
Wells Fargo Home
     Mortgage, Inc.                         24.36%               1.34%              35.49%               19.06%
First Union National Bank*                  15.46%               0%                 14.83%               11.00%
First Nationwide Mortgage Corporation        3.74%               0%                 28.13%                5.40%
Liberty Lending Services, Inc.+              8.47%               0.33%               3.82%                5.64%
GMAC Mortgage Corporation                    0.74%               8.07%               0.79%                2.83%



- ----------

*First Union National Bank will act as master servicer for approximately 17
underlying servicers of the mortgage loans and will be responsible for
collecting from such underlying servicers and remitting to the trust amounts
collected by such underlying servicers on the mortgage loans, as well as
performing certain additional master servicing functions.

+Liberty Lending Services, Inc. is acting as servicer for the mortgage loans
which back the Nomura Certificate.

EMC Mortgage Corporation

         EMC, a wholly-owned subsidiary of The Bear Stearns Companies Inc., was
established as a full-line mortgage banking company to facilitate the purchase
and servicing of whole loan portfolios containing various levels of quality from
"investment grade" to varying degrees of "non-investment grade" up to and
including mortgaged properties acquired through foreclosure or deed-in-lieu of
foreclosure (each such mortgaged property). EMC was incorporated in the State of
Delaware on September 26, 1990 and commenced operation in Texas on October 9,
1990.

         The principal business of EMC has been the resolution of non-performing
residential mortgage loan portfolios acquired from Resolution Trust Corporation,
from private investors and from the Department of Housing and Urban Development
through its auctions of defaulted Federal Housing Authority mortgage loans.
EMC's servicing portfolio consists primarily of two categories:

         o        performing investment-quality loans serviced for EMC's own
                  account or the account of Fannie Mae, Freddie Mac, private
                  mortgage conduits and various institutional investors; and

         o        non-investment grade, sub-performing loans, non-performing
                  loans and REO properties serviced for EMC's own account and
                  for the account of investors in securitized performing and
                  non-performing collateral transactions.


                                      S-37


         EMC's operations resemble those of most mortgage banking companies,
except that significant emphasis is placed on the collection and due diligence
areas, due to the nature of the mortgage portfolios purchased. As of March 31,
2001, EMC was servicing approximately $7.27 billion of mortgage loans and REO
property.

Delinquency and Foreclosure Experience of EMC

         The following table sets forth the delinquency and foreclosure
experience of mortgage loans serviced by EMC as of the dates indicated. EMC's
portfolio of mortgage loans may differ significantly from the mortgage loans
backing the certificates in terms of interest rates, principal balances,
geographic distribution, types of properties and other possibly relevant
characteristics. There can be no assurance, and no representation is made, that
the delinquency and foreclosure experience with respect to the mortgage loans
backing the certificates will be similar to that reflected in the table below,
nor is any representation made as to the rate at which losses may be experienced
on liquidation of defaulted mortgage loans. The actual delinquency experience on
the mortgage loans will depend, among other things, upon the value of the real
estate securing such mortgage loans and the ability of borrowers to make
required payments.


                                      S-38


                   Delinquency and Foreclosure Experience(1)




                                             As of June 30, 1999                      As of June 30, 2000
                                    --------------------------------------    ------------------------------------
                                                                   % by                                    % by
                                    No. of       Principal       Principal    No. of       Principal     Principal
                                     Loans       Balance(2)       Balance      Loans      Balance(2)      Balance
                                     -----       ----------       -------      -----      ----------      -------
                                                                                        
Current loans....................   30,514     $2,172,839,680      68.56%     40,957    $2,773,375,021     69.53%
Period of delinquency(3)
      30-59 days.................    4,450        292,369,887       9.22       5,116       335,858,515      8.42
      60-89 days.................    1,404         90,314,938       2.85       1,763       124,260,172      3.12
      90 days or more............    1,576        116,479,156       3.67       2,490       175,071,236      4.39
Foreclosure/                                                                     784       498,486,846     12.50
    bankruptcies(4)..............    5,318        408,881,121      12.90
Real estate owned................    1,170         88,642,865       2.80       1,045        81,915,418      2.05
                                    ------     --------------     ------      ------    --------------    ------
Total portfolio..................   44,432     $3,169,527,647     100.00%     58,155    $3,988,967,208    100.00%



                                            As of March 31, 2001
                                    --------------------------------------
                                                                   % by
                                    No. of         Principal     Principal
                                     Loans         Balance(2)     Balance
                                     -----         ----------     -------
Current loans....................    86,172      $4,613,301,934    63.45%
Period of delinquency(3)
      30-59 days.................    16,226         782,871,902    10.77%
      60-89 days.................     4,896         272,762,547     3.75%
      90 days or more............     6,226         347,793,038     4.78%
Foreclosure/
    bankruptcies(4)..............    16,880         998,123,732    13.73%
Real estate owned................     4,704         255,983,303     3.52%
                                    -------      --------------   ------
Total portfolio..................   135,104      $7,270,836,456   100.00%
                                    =======      ==============   ======

- ----------
(1)      The table shows mortgage loans which were delinquent or for which
         foreclosure proceedings had been instituted as of the date indicated.
(2)      For the REO properties, the principal balance is at the time of
         foreclosure.
(3)      No mortgage loan is included in this table as delinquent until it is 30
         days past due.
(4)      Exclusive of the number of loans and principal balance shown in the
         period of delinquency.

         Since the mortgage loans were originated by various originators at
different times, it is unlikely that the delinquency and foreclosure experience
set forth above will be representative of the actual delinquency and foreclosure
experience on the mortgage loans in the trust fund or even representative of the
mortgage loans in the trust fund being serviced by EMC. In addition, a variety
of factors, including the appreciation of real estate values, historically have
limited the loss and delinquency experience on subprime mortgage loans. There
can be no assurance that factors beyond EMC's control, such as national or local
economic conditions or downturn in the real estate markets in which the
mortgaged properties are located, will not result in increased rates of
delinquencies and foreclosure losses in the future.


                                      S-39


Wells Fargo Home Mortgage, Inc.

         WFHM, is a direct, wholly-owned subsidiary of Wells Fargo and an
indirect wholly-owned subsidiary of Wells Fargo & Company. WFHM is engaged
principally in the business of

         o        originating, purchasing and selling residential mortgage loans
                  in its own name and through its affiliates and

         o        servicing residential mortgage loans for its own account and
                  for the account of others.

         WFHM is an approved servicer of Fannie Mae and Freddie Mac. WFHM's
principal office is located at 1 Home Campus, Des Moines, Iowa 50328-0001. As of
December 31, 2000, WFHM's year-to-date servicing portfolio was 2,922,044 loans
representing approximately $328 million.

Delinquency and Foreclosure Experience of WFHM

         The following table sets forth certain information, as reported by WFHM
concerning recent delinquency and foreclosure experience on mortgage loans
included in various mortgage pools underlying all series of WFHM's mortgage
pass-through certificates with respect to which one or more classes of
certificates were publicly offered. There can be no assurance that the
delinquency and foreclosure experience set forth in any of the following tables
which include mortgage loans with various terms to stated maturity, may or may
not include the WFHM mortgage loans and include loans having a variety of
payment characteristics, will be representative of the results that may be
experienced with respect to the mortgage loans included in the trust.

                           Delinquency Experience (1)




                                                                                     As of December 31,
                                  As of March 31,              -------------------------------------------------------------
                                       2001                               2000                               1999
                           --------------------------          ----------------------------      ---------------------------
                                          By Dollar                             By Dollar                         By Dollar
                           By Number      Amount of            By Number        Amount of        By Number        Amount of
                            of Loans       of Loans             of Loans         of Loans         of Loans         of Loans
                            --------       --------             --------         --------         --------         --------
                                                                                              
Total Loans............      93,486       $30,224,227            89,637         $28,714,239        85,722        $27,493,110

Period of
Delinquency(2)
30-59 Days.............         417          $125,565               400            $121,641           366           $106,430
60-89 Days.............          86           $25,700                76             $23,470            54            $14,669
90 or more Days........          88           $26,928                89             $25,014            51            $14,408
Total Delinquent Loans.         591          $178,192               565            $170,125           471           $135,507

Percent of Total Loans.        0.63%             0.59%             0.63%           0.59%             0.55%              0.49%



                                      S-40




                                                                                     As of December 31,
                                  As of March 31,              -------------------------------------------------------------
                                       2001                               2000                               1999
                           --------------------------          ----------------------------      ---------------------------
                                                                                                 
Foreclosures(3)........              $14,761                            $13,577                            $13,113
Foreclosure Ratio(4)...                 0.05%                              0.05%                              0.05%



- ----------
(1)      Percentages in the table are rounded to the nearest 0.01% and are based
         on the total number of loans outstanding. Dollar amounts are in
         thousands and are rounded to the nearest thousand dollar.
(2)      The indicated periods of delinquency are based on the number of days
         past due, based on a 30-day month. No mortgage loan is considered
         delinquent for these purposes until one month has passed since its
         contractual due date. A mortgage loan is no longer considered
         delinquent once foreclosure proceedings have commenced.
(3)      Includes loans in the applicable portfolio for which foreclosure
         proceedings had been instituted or with respect to which the related
         property had been acquired as of the dates indicated.
(4)      Foreclosure as a percentage of total loans in the applicable portfolio
         at the end of each period.

Collection and Other Servicing Procedures

         The applicable servicers will use their reasonable efforts to ensure
that all payments required under the terms and provisions of the mortgage loans
are collected, and shall follow collection procedures comparable to the
collection procedures of prudent mortgage lenders servicing mortgage loans for
their own account, to the extent such procedures shall be consistent with the
servicing agreements. Consistent with the foregoing, the servicers may in their
discretion wave, modify or vary or permit to be waved, modify or varied, any
term of any mortgage loan including, in certain instances, changing the mortgage
interest rate, forgiving the payment of principal or extending the final
maturity.

         If a mortgaged property has been or is about to be conveyed by the
mortgagor and the applicable servicer has knowledge thereof, the servicer will
accelerate the maturity of the mortgage loan, to the extent permitted by the
terms of the related mortgage note and applicable law. If it reasonably believes
that the due-on-sale clause cannot be enforced under applicable law, or would
otherwise potentially impair any recovery under a primary mortgage insurance
policy, if applicable, the applicable servicer, in some cases with the prior
consent of the trustee (not to be unreasonably withheld) may enter into an
assumption agreement with the person to whom such property has been or is about
to be conveyed, pursuant to which such person becomes liable under the mortgage
note and the mortgagor, to the extent permitted by applicable law, remains
liable thereon. The servicers will retain any fee collected for entering into
assumption agreements, as additional servicing compensation. In regard to
circumstances in which the servicers may be unable to enforce due-on-sale
clauses, we refer you to "Material Legal Aspects of the Loans -- Due-on-Sale
Clauses in Mortgage Loans" in the prospectus. In connection with any such
assumption, the interest rate borne by the related mortgage note may not be
changed.


                                      S-41


         The servicers will establish and maintain, in addition to the protected
accounts described below under "--Protected Accounts and Master Servicer
Collection Account," one or more servicing accounts in a depository institution
the deposits of which are insured by the FDIC to the maximum extent permitted by
law. The servicers will deposit and retain therein all collections from the
mortgagors for the payment of taxes, assessments, insurance premiums, or
comparable items as agent of the mortgagors as provided in the servicing
agreements. Each servicing account and the investment of deposits therein shall
comply with the requirements of the servicing agreements and shall meet the
requirements of the rating agencies. Withdrawals of amounts from the servicing
accounts may be made only to effect timely payment of taxes, assessments,
insurance premiums, or comparable items, to reimburse the servicer or related
master servicer for any advances made with respect to such items, to refund to
any mortgagors any sums as may be determined to be overages, to pay interest, if
required, to mortgagors on balances in the servicing accounts, to pay earnings
not required to be paid to mortgagors to the servicers, or to clear and
terminate the servicing accounts at or at any time after the termination of the
servicing agreements.

         The servicers will maintain errors and omissions insurance and fidelity
bonds in certain specified amounts to the extent required under the related
servicing agreements.

Hazard Insurance

         The servicers will maintain and keep, or cause to be maintained and
kept, with respect to each mortgage loan, in full force and effect for each
mortgaged property a hazard insurance policy with extended coverage customary in
the area where the mortgaged property is located in an amount equal to the
amounts required in the servicing agreement, or in general equal to at least the
lesser of the outstanding principal balance of the mortgage loan or the maximum
insurable value of the improvements securing such mortgage loan and containing a
standard mortgagee clause; but no less than the amount necessary to prevent loss
due to the application of any co-insurance provision of the related policy. Any
amounts collected by the servicers under any such hazard insurance policy, other
than amounts to be applied to the restoration or repair of the mortgaged
property or amounts released to the mortgagor in accordance with normal
servicing procedures, shall be deposited in a protected account. Any cost
incurred in maintaining any such hazard insurance policy shall not be added to
the amount owing under the mortgage loan for the purpose of calculating monthly
distributions to certificateholders, notwithstanding that the terms of the
mortgage loan so permit. Such costs shall be recoverable by the related servicer
out of related late payments by the mortgagor or out of insurance proceeds or
liquidation proceeds or any other amounts in the related protected account. The
right of the servicer to reimbursement for such costs incurred will be prior to
the right of the related master servicer or the trustee to receive any related
insurance proceeds or liquidation proceeds or any other amounts in the related
protected account.

         In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements on the property by
fire, lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion, subject to the conditions and exclusions particularized in each
policy. Although the policies relating to the mortgage loans will be
underwritten by different insurers and therefore will not contain identical
terms and conditions, the basic terms thereof are dictated by state law. Such
policies typically do not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mud flows),
nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic animals,
theft and, in certain cases, vandalism and malicious mischief. The foregoing
list is merely indicative of certain kinds of uninsured risks and is not
intended to be all-inclusive.


                                      S-42


         Hazard insurance policies covering properties similar to the Mortgaged
Properties typically contain a clause which in effect requires the insured at
all times to carry insurance of a specified percentage generally at least 80% 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 provides that the insurer's
liability in the event of partial loss does not exceed the greater of (i) the
replacement cost of the improvements less physical depreciation, or (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.

         Since the amount of hazard insurance to be maintained on the
improvements securing the mortgage loans may decline as the principal balances
owing thereon decrease, and since residential properties have historically
appreciated in value over time, in the event of partial loss, hazard insurance
proceeds may be insufficient to restore fully the damaged property.

         Where the property securing a mortgage loan is located at the time of
origination in a federally designated flood area, the servicers will cause with
respect to such mortgage loan flood insurance to the extent available and in
accordance with industry practices to be maintained. Such flood insurance will
generally be in an amount equal to the lesser of (i) the outstanding principal
balance of the related mortgage loan, (ii) either (a) the minimum amount
required under the terms of coverage to compensate for any damage or loss on a
replacement cost basis, or (b) the maximum insurable value of the improvements
securing such mortgage loan, and (iii) the maximum amount of such insurance
available for the related mortgaged property under either the regular or
emergency programs of the National Flood Insurance Program, assuming that the
area in which such mortgaged property is located is participating in such
program.

         The servicers, on behalf of the trustee and certificateholders, will
present claims to the insurer under any applicable hazard insurance policy. As
set forth above, all collections under such policies that are not applied to the
restoration or repair of the related mortgaged property or released to the
mortgagor in accordance with normal servicing procedures are to be deposited in
a protected account. The servicers are required to deposit in a protected
account the amount of any deductible under a blanket hazard insurance policy, if
applicable.

Realization Upon Defaulted Mortgage Loans

         The servicers will take such action either as such servicer deems to be
in the best interest of the trust, or as is consistent with accepted servicing
practices or in accordance with established practices for other mortgage loans
serviced by such servicer, as applicable with respect to defaulted mortgage
loans and foreclose upon or otherwise comparably convert the ownership of
properties securing defaulted mortgage loans as to which no satisfactory
collection arrangements can be made. To the extent set forth in the servicing
agreements, the servicers will service the property acquired by the trust
through foreclosure or deed-in-lieu of foreclosure in accordance with procedures
that the servicer employs and exercises in servicing and administering mortgage
loans for its own account and which are in accordance with accepted mortgage
servicing practices of prudent lending institutions and Fannie Mae guidelines.
The related servicer generally will not be required to expend its own moneys
with respect to the restoration or to make servicing advances with respect to
such mortgaged properties unless the servicer has determined that (i) such
amounts would be recovered, and (ii) it believes such restoration will increase
proceeds to the trust following the mortgaged property's eventual liquidation.


                                      S-43


         Since insurance proceeds received in connection with a mortgage loan
cannot exceed deficiency claims and certain expenses incurred by the servicers,
no insurance payments will result in a recovery to certificateholders which
exceeds the principal balance of the defaulted mortgage loan together with
accrued interest thereon at its applicable net mortgage rate.

Servicing Compensation and Payment of Expenses

         Wells Fargo will receive a monthly master servicing fee on each
distribution date equal to 0.01% per annum of the aggregate principal balance of
the mortgage loans as of the beginning of the month immediately preceding such
distribution date, and will also be entitled to investment earnings on amounts
in the Master Servicer Collection Account and the Distribution Account as
additional master servicing compensation. EMC will not receive a fee in its
capacity as master servicer but will receive a servicing fee for the mortgage
loans it will service as described below. Each of the servicers will be entitled
to receive a fee as compensation for its activities under the related servicing
agreement equal to the applicable servicing fee rate multiplied by the stated
principal balance of each mortgage loan serviced by such servicer as of the due
date in the month preceding the month in which such distribution date occurs.
The servicing fee rate for EMC will be 0.50% per annum, the servicing fee rate
for Wells Fargo Home Mortgage, Inc. will be 0.25% per annum, the servicing fee
rate for First Union National Bank will range from 0.30% per annum to 1.50% per
annum, the servicing fee rate for First Nationwide Mortgage Corporation will be
0.25% per annum, the servicing fee rate for Liberty Lending Services, Inc. will
range from 0.25% per annum to 0.50% per annum and the servicing fee rate GMAC
Mortgage Corporation will be 0.25% per annum. Interest shortfalls on the
mortgage loans resulting from prepayments in full in any calendar month will be
offset by the related servicer, or master servicer in the event of a servicer
default, on the distribution date in the following calendar month to the extent
of compensating interest payments as described herein. In addition,
approximately 1.75% of the mortgage loans, by cut-off date principal balance,
are covered by a supplemental mortgage insurance policy. With respect to these
mortgage loans, the related servicer will pay from interest amounts received
with respect to such mortgage loans a supplemental mortgage insurance premium of
0.62% per annum of the related principal balance of such mortgage loans.

         In addition to the primary compensation described above, the applicable
servicer will retain all prepayment charges and penalties, if any, assumption
fees, tax service fees, fees for statements of account payoff and late payment
charges, all to the extent collected from mortgagors.

         The applicable servicer will pay all related expenses incurred in
connection with its servicing responsibilities, subject to limited reimbursement
as described herein.


                                      S-44


Protected Accounts and Master Servicer Collection Account

         The servicers will establish and maintain one or more custodial
accounts (referred to herein as protected accounts) into which they will deposit
daily or at such other time specified in the applicable servicing agreement all
collections of principal and interest on any mortgage loans, including principal
prepayments, insurance proceeds, liquidation proceeds, the repurchase price for
any mortgage loans repurchased, and advances made from the servicer's own funds,
less the applicable servicing fee. All protected accounts and amounts at any
time credited thereto shall comply with the requirements of the servicing
agreements and shall meet the requirements of the rating agencies.

         Wells Fargo, as master servicer, will establish and maintain an account
(the "Master Servicer Collection Account") into which it will deposit the
following amounts received from each servicer for which it is acting as master
servicer, other than with respect to First Union National Bank, as described
below, as well as any advances made from the master servicer's own funds, less
its expenses, as provided in the pooling and servicing agreement:

         (i)      any amounts withdrawn from a protected account or other
                  permitted account;

         (ii)     any monthly advance and compensating interest payments from a
                  servicer or, to the extent provided in the pooling and
                  servicing agreement, from Wells Fargo;

         (iii)    any Insurance Proceeds or Liquidation Proceeds received by
                  Wells Fargo which were not deposited in a protected account or
                  other permitted account;

         (iv)     the repurchase price with respect to any mortgage loans
                  repurchased;

         (v)      any amounts required to be deposited with respect to losses on
                  permitted investments; and

         (vi)     any other amounts received by or on behalf of Wells Fargo or
                  the trustee and required to be deposited in the Master
                  Servicer Collection Account pursuant to the pooling and
                  servicing agreement.

         The Master Servicer Collection Account and amounts at any time credited
thereto shall comply with the requirements of the pooling and servicing
agreement and shall meet the requirements of the rating agencies.

         EMC, as master servicer, will not establish and maintain an account
comparable to the Master Servicer Collection Account, but will retain in its
protected account for distribution directly to the trustee the daily collections
of interest and principal, Insurance Proceeds, Liquidation Proceeds, the
repurchase price of any mortgage loan repurchased by EMC and other amounts
comparable to those referred to above received with respect to the mortgage
loans which it is servicing. In addition, First Union National Bank will not
remit to Wells Fargo amounts that it collects from the underlying servicers for
which it acts as "master servicer", but will retain in its protected account for
distribution directly to the trustee the daily collections of interest and
principal, Insurance Proceeds, Liquidation Proceeds or other amounts comparable
to those referred to above received on the mortgage loans from the servicers for
which it acts as "master servicer."


                                      S-45


         On the business day prior to each distribution date, Wells Fargo will
withdraw or cause to be withdrawn all amounts from the Master Servicer
Collection Account net of its master servicing fee, and EMC and First Union
National Bank will each withdraw from their respective protected accounts
comparable types of funds, and each will remit them to the trustee for deposit
in the Distribution Account.

         Wells Fargo is entitled to receive all investment earnings on amounts
in the Master Servicer Collection Account.

Distribution Account

         The Trustee shall establish and maintain in the name of the trustee,
for the benefit of the certificateholders, an account (the "Distribution
Account"), into which on the day prior to each distribution date it will deposit
all amounts transferred to it by Wells Fargo from the Master Servicer Collection
Account and by EMC and First Union National Bank from their respective protected
accounts and all proceeds of any mortgage loans and REO properties transferred
in connection with the optional termination of the trust. All amounts deposited
to the Distribution Account shall be held in the name of the trustee in trust
for the benefit of the certificateholders in accordance with the terms and
provisions of the pooling and servicing agreement. The amount at any time
credited to the Distribution Account shall generally be:

         o        fully insured by the FDIC to the maximum coverage provided
                  thereby or

         o        invested in the name of the trustee, in such permitted
                  investments set forth in the pooling and servicing agreement.

On each Distribution Date, the Trustee will withdraw funds from the Distribution
Account and make payments to the certificateholders in accordance with the
provisions set forth under "Description of the Certificates -- Distributions" in
this prospectus supplement. Wells Fargo will be entitled to any amounts earned
on permitted investments in the Distribution Account.

Prepayment Interest Shortfalls and Compensating Interest

         When a borrower prepays all or a portion of a mortgage loan between due
dates, the borrower pays interest on the amount prepaid only to the date of
prepayment accordingly an interest shortfall will result equal to the difference
between the amount of interest collected and the amount of interest that would
have been due absent such prepayment. We refer to this interest shortfall as a
"Prepayment Interest Shortfall." In order to mitigate the effect of any such
shortfall in interest distributions to holders of the offered certificates on
any distribution date, generally, the amount of the servicing fee otherwise
payable to the related servicer for such month shall, to the extent of such
shortfall, be deposited by such servicer in its related protected account for
distribution to the master servicer or trustee, as the case may be, provided
that no compensating interest is payable with respect to the mortgage loans
indirectly underlying the BSSP Certificates. We refer to such deposited amounts
as "Compensating Interest." Any such deposit by the servicer or master servicer
will be reflected in the distributions to holders of the offered certificates
entitled thereto made on the distribution date on which the principal prepayment
received would be distributed.


                                      S-46


Advances

         If the scheduled payment on a mortgage loan which was due on a related
due date is delinquent other than for certain reasons as set forth in the
applicable servicing agreement, as a result of application of the Relief Act,
the applicable servicer will remit to the master servicer or the trustee, as the
case may be, within the number of days prior to the related distribution date
set forth in the related servicing agreement or the pooling and servicing
agreement, as applicable, an amount equal to such delinquency, net of the
related servicing fee rate except to the extent the servicer determines any such
advance to be nonrecoverable from Liquidation Proceeds, Insurance Proceeds or
from future payments on the mortgage loan for which such advance was made.
Subject to the foregoing, such advances will be made by the servicers until the
liquidation of the related mortgage loan property; provided however, that with
respect to mortgage loans indirectly underlying the BSSP Certificates, Liberty
Lending Services, Inc., the servicer of such mortgage loans is only required to
advance up to three delinquent monthly payments and Bankers Trust Company of
California, N.A., as trustee of the trust fund that issued the Nomura
Certificate, will make all monthly advances in excess of such amounts. Failure
by the applicable servicer to remit any required advance, which failure goes
unremedied for the number of days specified such servicing agreement and pooling
and servicing agreement, would constitute an event of default under the related
agreements. Such event of default shall then obligate the related master
servicer to advance such amounts to the Distribution Account to the extent
provided in the pooling and servicing agreement. Any failure of the related
master servicer to make such advances would constitute an event of default as
discussed under "Description of the Certificates--Events of Default" in this
prospectus. The other master servicer will be required to make an advance which
the related master servicer is required to make but fails to do so.

Evidence as to Compliance

         The pooling and servicing agreement will provide that on or before a
specified date in each year, a firm of independent public accountants will
furnish a statement to the trustee to the effect that, on the basis of the
examination by such firm conducted substantially in compliance with the Uniform
Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages serviced for Freddie Mac, the servicing by or on behalf of the
servicers or master servicer, excluding Wells Fargo as master servicer, of
mortgage loans or private asset backed securities, or under pooling and
servicing agreements substantially similar to each other, including the pooling
and servicing agreement, was conducted in compliance with such agreements, the
Audit Program for Mortgages serviced for Freddie Mac, or the Uniform Single
Attestation Program for Mortgage Bankers, except for any significant exceptions
or errors in records that, in the opinion of the firm it is required to report.
In rendering its statement such firm may rely, as to matters relating to the
direct servicing of mortgage loans by subservicers, upon comparable statements
for examinations conducted substantially in compliance with the Uniform Single
Attestation Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for Freddie Mac (rendered within one year of such statement) of firms
of independent public accountants with respect to the related subservicer.


                                      S-47


         The pooling and servicing agreement will also provide for delivery to
the trustee, on or before a specified date in each year, of an annual statement
signed by officers of each master servicer to the effect that the master
servicer has fulfilled its obligations under the pooling and servicing agreement
throughout the preceding year.

         Copies of the annual accountants' statement and the statement of
officers of each of the respective master servicers may be obtained by
certificateholders without charge upon written request to either master servicer
at the address of such master servicer set forth above.

Certain Matters Regarding the Master Servicers and the Depositor

         The pooling and servicing agreement will provide that neither master
servicer may resign from its obligations and duties under the pooling and
servicing agreement except (a) upon a determination that its duties thereunder
are no longer permissible under applicable law or (b) upon compliance with the
following requirements:

         o        such master servicer has proposed a successor to the trustee
                  and the trustee has consented thereto, such consent not to be
                  withheld unreasonably

         o        the proposed successor is qualified to service mortgage loans
                  on behalf of Fannie Mae or Freddie Mac

         o        the trustee has received written confirmation from each rating
                  agency that the appointment of such successor will not cause
                  that rating agency to reduce, qualify or withdraw its
                  then-current ratings assigned to any class of offered
                  certificates.

         In addition, either master servicer may be removed from its obligations
and duties as set forth in the pooling and servicing agreement. No such
resignation will become effective until the trustee or a successor master
servicer has assumed the master servicer's obligations and duties under the
pooling and servicing agreement.

         The pooling and servicing agreement will further provide that neither
master servicer, nor the depositor nor any director, officer, employee, or agent
of either master servicer or the depositor will be under any liability to the
trust fund or certificateholders for any action taken or for refraining from the
taking of any action in good faith pursuant to the pooling and servicing
agreement, or for errors in judgment; provided, however, that neither master
servicer, nor the depositor nor any such person will be protected against any
breach of its representations and warranties in the pooling and servicing
agreement or any liability which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties
thereunder or by reason of reckless disregard of obligations and duties
thereunder. The pooling and servicing agreement will further provide that the
master servicers, the depositor and any director, officer, employee or agent of
a master servicer or the depositor 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 the certificates, other than any loss, liability or
expense related to any specific mortgage loan or mortgage loans and any loss,
liability or expense incurred by reason of willful misfeasance, bad faith or
gross negligence in the performance of duties thereunder or by reason of
reckless disregard of obligations and duties thereunder.


                                      S-48


         In addition, the pooling and servicing agreement will provide that
neither master 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 pooling and servicing agreement and which
in its opinion may involve it in any expense or liability. Either master
servicer or the depositor may, however, in its discretion undertake any such
action which it may deem necessary or desirable with respect to the pooling and
servicing agreement and the rights and duties of the parties thereto and the
interests of the certificateholders 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 trust fund, and such master servicer or
the depositor, as the case may be, will be entitled to be reimbursed therefor
out of funds otherwise distributable to certificateholders.

         Any person into which either master servicer may be merged or
consolidated, or any person resulting from any merger or consolidation to which
such master servicer is a party, or any person succeeding to the business of
such master servicer, will be the successor of the master servicer under the
pooling and servicing agreement, provided that such person is qualified to
service mortgage loans on behalf of Fannie Mae or Freddie Mac and further
provided that such merger, consolidation or succession does not adversely affect
the then-current ratings of any class of offered certificates.

                        DESCRIPTION OF THE CERTIFICATES

General

         The trust will issue the certificates pursuant to the pooling and
servicing agreement. The certificates consist of the classes of certificates
reflected on the cover of this prospectus supplement, which we refer to as the
offered certificates, and the Class B-IO Certificates, which we are not offering
by this prospectus supplement. We refer to the classes with the letter "A" in
their class name as the senior certificates, and we refer to the Class M-1,
Class M-2 and Class B Certificates, collectively, as the subordinated offered
certificates. In addition, we sometimes refer to the Class 1-A1 and Class 1-A2
Certificates, collectively, as the class A-I group, the Class 2-A Certificates
as the class A-II group and the Class 3-A Certificates as the class A-III group.
We refer to the Class R-1, Class R-2 and Class R-3 Certificates, collectively,
as the Class R Certificates or the residual certificates.

         The Class A-IO Certificates and Class B-IO Certificates are
interest-only certificates issued with notional principal balances.
Distributions on the class A-I group will be based primarily on amounts
available for distribution in respect of loan group I. Distributions on the
class A-II group will be based primarily on amounts available for distribution
in respect of loan group II. Distributions on the class A-III group will be
based primarily on amounts available for distribution in respect of loan group
III. Distributions on the Class A-IO Certificates will be based primarily on
amounts available for distribution in respect of loan group I, loan group II and
loan group III. In certain instances, as described under " -- Distributions --
Allocation of Payments on the Mortgage Loans" below, amounts available for
distribution with respect to a loan group will be distributed with respect to
the senior certificates from the unrelated group or groups. Distributions on the
subordinated certificates will be based on a subordinated basis on amounts
available for distribution in respect of loan group I, loan group II and loan
group III.


                                      S-49


         The trust will issue the offered certificates, other than the residual
certificates, in book-entry form as described below, in minimum dollar
denominations of $25,000 and integral multiples of $1,000 in excess thereof,
except that one certificate of each class may be issued in the remainder of the
class. The trust will issue each residual certificate in a single physical
certificate each having a denomination of $50.

Book-Entry Registration

         The offered certificates, other than the residual certificates, will be
issued in book-entry form. Persons acquiring beneficial ownership interests in
the book-entry securities will hold their securities through The Depository
Trust Company in the United States and through Clearstream, Luxembourg or the
Euroclear System in Europe, if they are participants of any of such systems, or
indirectly through organizations which are participants. The Depository Trust
Company is referred to as "DTC". Clearstream, Luxembourg is referred to as
"Clearstream". The Euroclear System is referred to as "Euroclear". The
book-entry securities will be issued in one or more certificates that equal the
aggregate principal balance of the applicable class or classes of securities and
will initially be registered in the name of Cede & Co., the nominee of DTC.
Clearstream 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 that in turn
will hold such positions in customers' securities accounts in the depositaries'
names on the books of DTC. Citibank N.A. will act as the relevant depositary for
Clearstream and The Chase Manhattan Bank will act as the relevant depositary for
Euroclear. Except as described below, no person acquiring a book-entry security
will be entitled to receive a physical certificate representing such security.
Unless and until physical securities are issued, it is anticipated that the only
"securityholder" with respect to a book-entry security will be Cede & Co., as
nominee of DTC. Beneficial owners are only permitted to exercise their rights
indirectly through participants and DTC.

         An Owner's ownership of a book-entry security will be recorded on the
records of the brokerage firm, bank, thrift institution or other financial
intermediary (each, a "Financial Intermediary") that maintains the beneficial
owner's account for such purpose. In turn, the Financial Intermediary's
ownership of such book-entry security will be recorded on the records of DTC (or
of a DTC participant that acts as agent for the Financial Intermediary, whose
interest will in turn be recorded on the records of DTC, if the beneficial
owner's Financial Intermediary is not a DTC participant and on the records of
Clearstream or Euroclear, as appropriate).

         Beneficial owners will receive all distributions allocable to principal
and interest with respect to the book-entry securities from the trustee through
DTC and DTC participants. While the book-entry securities are outstanding
(except under the circumstances described below), under the rules, regulations
and procedures creating, governing 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 securities. DTC is required to receive
and transmit distributions allocable to principal and interest with respect to
the securities. Participants and Financial Intermediaries with whom beneficial
owners have accounts with respect to securities are similarly required to make
book-entry transfers and receive and transmit such distributions on behalf of
their respective beneficial owners. Accordingly, although beneficial owners will
not possess physical certificates, the Rules provide a mechanism by which
beneficial owners will receive distributions and will be able to transfer their
beneficial ownership interests in the securities.


                                      S-50


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

         Because of time zone differences, credits of securities received in
Clearstream 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
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.

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

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
participants or Euroclear participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by the relevant 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 relevant depositaries.


                                      S-51


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

         Clearstream, has advised that it is incorporated under the laws of the
Grand Duchy of Luxembourg as a professional depository. Clearstream holds
securities for its participating organizations or participants. Clearstream
facilitates the clearance and settlement of securities transactions between
Clearstream participants through electronic book-entry changes in account of
Clearstream participants, eliminating the need for physical movement of
securities. Clearstream provides to Clearstream participants, among other
things, services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing.
Clearstream interfaces with domestic markets in several countries. As a
professional depository, Clearstream is subject to regulation by the Luxembourg
Commission for the Supervision of the Financial Sector (the "CSSF"). Clearstream
participants are recognized financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies, clearing
corporations and certain other organizations. Indirect access to Clearstream is
also available to others, such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Clearstream
participant, either directly or indirectly.

         Distributions, to the extent received by the Relevant Depository for
Clearstream, with respect to the securities held beneficially through
Clearstream will be credited to cash accounts of Clearstream participants in
accordance with its rules and procedures.

         Euroclear was created in 1968 to hold securities for its participants
and to clear and settle transactions between Euroclear participants through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the need for movement of physical securities and any risk from lack of
simultaneous transfers of securities and cash. Transactions may be settled in
any of 32 currencies, including United States dollars. Euroclear provides
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. Euroclear is
operated by Euroclear Bank S.A./NV under contract with Euroclear Clearance
Systems S.C., a Belgian cooperative corporation. Euroclear Bank S.A./NV conducts
all operations. All Euroclear securities clearance accounts and Euroclear cash
accounts are accounts with Euroclear Bank S.A./NV, not Euroclear Clearance
Systems S.C. Euroclear Clearance Systems S.C. establishes policy for Euroclear
on behalf of Euroclear participants. Euroclear participants include banks
(including central banks), securities brokers and dealers and other professional
financial intermediaries. Indirect access to Euroclear is also available to
other firms that clear through or maintain a custodial relationship with a
Euroclear participant, either directly or indirectly.


                                      S-52


         Euroclear Bank S.A./NV has advised us that it is licensed by the
Belgian Banking and Finance Commission to carry out banking activities on a
global basis. As a Belgian bank, it is regulated and examined by the Belgian
Banking Commission.

         Securities clearance accounts and cash accounts with Euroclear Bank
S.A./NV are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law. These terms and conditions, operating procedures and laws 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. Euroclear Bank
S.A./NV 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.

         The trustee will make distributions on the book-entry securities on
each distribution date to 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 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 that it represents.

         Under a book-entry format, beneficial owners may experience some delay
in their receipt of payments, since the trustee will forward such payments to
Cede & Co. Distributions with respect to 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 the relevant depositary. Such
distributions will be subject to tax reporting in accordance with relevant
United States tax laws and regulations. Because DTC can only act on behalf of
DTC participants that in turn can only act on behalf of Financial
Intermediaries, the ability of an Owner to pledge book-entry securities to
persons or entities that do not participate in the DTC system, or otherwise take
actions in respect of such book-entry securities, may be limited due to the lack
of physical certificates for such book-entry securities. In addition, issuance
of the book-entry securities in book-entry form may reduce the liquidity of such
securities in the secondary market since certain potential investors may be
unwilling to purchase securities for which they cannot obtain physical
certificates.

         Monthly and annual reports on the applicable trust fund will be
provided to Cede & Co., as nominee of DTC, and Cede & Co may make such reports
available to beneficial owners upon request, in accordance with the Rules, and
to the DTC participants to whose DTC accounts the book-entry securities of such
beneficial owners are credited directly or are credited indirectly through
Financial Intermediaries.

         DTC has advised the trustee that, unless and until Definitive
Securities are issued, DTC will take any action permitted to be taken by the
holders of the book-entry securities under the pooling and servicing agreement
only at the direction of one or more DTC participants to whose DTC accounts the
book-entry securities are credited, to the extent that such actions are taken on
behalf of such participants whose holdings include such book-entry securities.
Clearstream or Euroclear Bank S.A./NV, as the case may be, will take any other
action permitted to be taken by a holder under the pooling and servicing
agreement on behalf of a Clearstream participant or Euroclear participant only
in accordance with its relevant rules and procedures and subject to the ability
of the relevant 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 securities which conflict with actions taken with respect to other
securities.


                                      S-53


         Except with respect to the residual certificates, physical certificates
representing a security will be issued to beneficial owners only upon the events
specified in the pooling and servicing agreement. Such events may include the
following:

         o        we advise the trustee in writing that DTC is no longer willing
                  or able to properly discharge its responsibilities as
                  depository with respect to the securities, and that we or the
                  trustee is unable to locate a qualified successor,

         o        at our option, we elect to terminate the book-entry system
                  through DTC, or

         o        after the occurrence of an event of default, securityholders
                  representing not less than 50% of the aggregate current
                  principal amount of the applicable securities advise the
                  trustee and DTC through participants in writing that the
                  continuation of a book-entry system through DTC (or a
                  successor thereto) is no longer in the best interest of the
                  securityholders.

         Upon the occurrence of any of the events specified in the pooling and
servicing agreement, DTC will be required to notify all participants of the
availability through DTC of physical certificates. Upon surrender by DTC of the
certificates representing the securities and instruction for re-registration,
the trustee will issue the securities in the form of physical certificates, and
thereafter the trustee will recognize the holders of such physical certificates
as securityholders. Thereafter, payments of principal of and interest on the
securities will be made by the trustee directly to securityholders in accordance
with the procedures listed in this prospectus and in the pooling and servicing
agreement. The final distribution of any security (whether physical certificates
or securities registered in the name of Cede & Co.), however, will be made only
upon presentation and surrender of such securities on the final distribution
date at such office or agency as is specified in the notice of final payment to
securityholders.

         Although DTC, Clearstream and Euroclear have agreed to the foregoing
procedures 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.

         None of the trust, the securities administrator or the trustee will not
have any responsibility for any aspect of the records relating to or payments
made on account of beneficial ownership interests of the book-entry securities
held by Cede & Co., as nominee for DTC, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.


                                      S-54


Distributions

         General. On each distribution date, the trustee will make distributions
on the certificates to the persons in whose names such certificates are
registered at the related record date.

         The trustee will make distributions on each distribution date by wire
transfer in immediately available funds to the account of a certificateholder at
a bank or other depository institution having appropriate wire transfer
facilities as instructed by a certificateholder in writing in accordance with
the pooling and servicing agreement. If no such instructions are given to the
trustee, then the trustee will make such distributions by check mailed to the
address of the person entitled thereto as it appears on the certificate
register; provided, however, that the final distribution in retirement of the
certificates will be made only upon presentation and surrender of such
certificates at the offices of the trustee designated for such purposes. As of
the closing date, the trustee designates its offices located at 123 Washington
Street, New York, New York 10006 for purposes of surrender, transfer and
exchange. On each distribution date, a holder of a certificate will receive such
holder's percentage interest of the amounts required to be distributed with
respect to the applicable class of certificates. The percentage interest
evidenced by a certificate will equal the percentage derived by dividing the
denomination of such certificate by the aggregate denominations of all
certificates of the applicable class.

         Allocation of Payments on the Mortgage Loans. On each distribution
date, the trustee will withdraw from the Distribution Account the Interest Funds
and Principal Funds for such distribution date and apply such amounts as
follows:

         First, to pay accrued and unpaid interest on the offered certificates,
in the following order of priority:

                  1.       From Interest Funds in respect of loan group I, loan
         group II and loan group III, in proportion to the amounts of Interest
         Funds relating to each such loan group, to the Class A-IO Certificates,
         the Current Interest and any Interest Carry Forward Amount for such
         class;

                  2.       (a)      From remaining Interest Funds in respect of
                                    loan group I, to each class in the class A-I
                                    group, the Current Interest and then any
                                    Interest Carry Forward Amount for such
                                    classes, pro rata in accordance with the
                                    amount of accrued interest due thereon,

                           (b)      from remaining Interest Funds in respect of
                                    loan group II, to the Class 2-A
                                    Certificates, Current Interest and then any
                                    Interest Carry Forward Amount for such
                                    class, and

                           (c)      from remaining Interest Funds in respect of
                                    loan group III, to the Class 3-A
                                    Certificates, the Current Interest and then
                                    any Interest Carry Forward Amount for such
                                    Class;


                                      S-55


                  3.       From remaining Interest Funds in respect of

                           (a)      loan group I, to the Class 2-A and Class 3-A
                                    Certificates, any remaining related Interest
                                    Carry Forward Amount for each such class for
                                    such distribution date, pro rata in
                                    accordance with any remaining Interest Carry
                                    Forward Amount for each such class,

                           (b)      loan group II, to each class in the class
                                    A-I group and the Class 3-A Certificates,
                                    any remaining related Interest Carry Forward
                                    Amount for each such class for such
                                    distribution date, pro rata in accordance
                                    with any remaining Interest Carry Forward
                                    Amount for each such class, and

                           (c)      loan group III, to each class in the class
                                    A-I group and the Class 2-A Certificates,
                                    any remaining related Interest Carry Forward
                                    Amount for each such class for such
                                    distribution date, pro rata in accordance
                                    with any remaining Interest Carry Forward
                                    Amount for each such class;

                  4.       From remaining Interest Funds in respect of loan
         group I, loan group II and loan group III, to the Class M-1
         Certificates, the Class M-2 Certificates and the Class B Certificates,
         sequentially, in that order, the Current Interest for each such Class;

                  5.       Any Excess Spread to the extent necessary to meet a
         level of overcollateralization equal to the Specified
         Overcollateralization Amount will be the Extra Principal Distribution
         Amount and will be included as part of the Principal Distribution
         Amount; and

                  6.       Any Remaining Excess Spread will be added to any
         Excess Overcollateralization Amount and will be applied as Excess
         Cashflow pursuant to clauses second (D) through seventh below.

         On any distribution date, any shortfalls resulting from the application
of the Relief Act and any Prepayment Interest Shortfalls to the extent not
covered by Compensating Interest will be allocated, first, in reduction of
amounts otherwise distributable to the Class B-IO Certificates and Residual
Certificates, and thereafter, to the Current Interest payable to the offered
certificates on such distribution date, on a pro rata basis, based on the
respective amounts of interest accrued on such certificates for such
distribution date. The holders of the offered certificates will not be entitled
to reimbursement for any such interest shortfalls.

         Notwithstanding the provisions of clauses first 5 and 6, above, on the
first distribution date, all Excess Spread will be paid to the holders of the
Class B-IO Certificates.

         Second, to pay as principal on the offered certificates entitled to
payments of principal, in the following order of priority:

(A)      For each distribution date (i) prior to the Stepdown Date or (ii) on
         which a Trigger Event is in effect:

                  1.       To the senior certificates entitled to payments of
         principal as follows: the Principal Distribution Amount to

                           (a)      the Class 1-A1 Certificates and Class 1-A2
                                    Certificates, sequentially, in that order,


                                      S-56


                           (b)      the Class 2-A Certificates, and

                           (c)      the Class 3-A Certificates,

         pro rata, based on the Principal Funds for such distribution date from
         each of loan group I, loan group II and loan group III, respectively,
         in each case until the certificate principal balance of the respective
         class is reduced to zero;

                  2.       To the Class M-1 Certificates, any remaining
         Principal Distribution Amount until the certificate principal balance
         thereof is reduced to zero;

                  3.       To the Class M-2 Certificates, any remaining
         Principal Distribution Amount until the certificate principal balance
         thereof is reduced to zero;

                  4.       To the Class B Certificates, any remaining Principal
         Distribution Amount until the certificate principal balance thereof is
         reduced to zero;

(B)      For each distribution date on or after the Stepdown Date, so long as a
         Trigger Event is not in effect:

                  1.       To the senior certificates entitled to payments of
         principal as follows: from the Principal Distribution Amount, the Class
         A Principal Distribution Amount to

                           (a)      the Class 1-A1 Certificates and Class 1-A2
                                    Certificates, sequentially, in that order,

                           (b)      the Class 2-A Certificates, and

                           (c)      the Class 3-A Certificates,

         pro rata, based on the Principal Funds for such distribution date from
         each of loan group I, loan group II and loan group III, respectively,
         in each case until the certificate principal balance of the respective
         class is reduced to zero;

                  2.       To the Class M-1 Certificates, from any remaining
         Principal Distribution Amount, the Class M-1 Principal Distribution
         Amount, until the certificate principal balance thereof is reduced to
         zero;

                  3.       To the Class M-2 Certificates, from any remaining
         Principal Distribution Amount, the Class M-2 Principal Distribution
         Amount, until the certificate principal balance thereof is reduced to
         zero;

                  4.       To the Class B Certificates, from any remaining
         Principal Distribution Amount, the Class B Principal Distribution
         Amount, until the certificate principal balance thereof is reduced to
         zero;


                                      S-57


(C)      Notwithstanding the provisions of clauses second (A) and (B), if on any
         distribution date all of the senior certificates of a class A group or
         groups are no longer outstanding, the pro rata portion of the Class A
         Principal Distribution Amount otherwise allocable to such class A group
         or groups will be allocated to the remaining class A group or groups,
         pro rata in accordance with the aggregate certificate principal
         balances of the outstanding senior certificates of the Class A Group or
         Groups to which such funds are to be allocated, except that the pro
         rata portion of the Class A Principal Distribution Amount otherwise
         allocable to the Class 2-A or Class 3-A Certificates shall be payable
         to the class A-I group only if the Class 2-A and Class 3-A Certificates
         are no longer outstanding; and

(D)      Notwithstanding the provisions of clauses second (A) and (B), if on any
         distribution date the pro rata portion of the Class A Principal
         Distribution Amount allocated to a class A group is insufficient to pay
         to the related senior certificates the principal to which they are
         entitled under clause second (B) (1), any Excess Cashflow will be
         allocated in an amount equal to the lesser of the deficiency and the
         aggregate amount of such Excess Cashflow, and if the pro rata portion
         of the Class A Principal Distribution Amount is insufficient in more
         than one class A group, then pro rata based upon the respective amounts
         of such deficiencies, except that Excess Cashflow shall be payable to
         the class A-I group only if the Class 2-A and Class 3-A Certificates
         are no longer outstanding.

         Third, from any remaining Excess Cashflow, to the Class M-1
Certificates an amount equal to (a) any Interest Carry Forward Amount, and then
(b) any Unpaid Realized Losses for such class for such distribution date;

         Fourth, from any remaining Excess Cashflow, to the Class M-2
Certificates any amount equal to (a) any Interest Carry Forward Amount, and then
(b) Unpaid Realized Losses for such class for such distribution date;

         Fifth, from any remaining Excess Cashflow, to the Class B Certificates
any amount equal to (a) any Interest Carry Forward Amount, and then (b) Unpaid
Realized Losses for such class for such distribution date;

         Sixth, from any remaining Excess Cashflow, to the Class B-IO
Certificates an amount specified in the pooling and servicing agreement; and

         Seventh, any remaining amounts to the residual certificates.

         On the initial distribution date, the trustee will pay to the holders
of the residual certificates, pro rata, the amount of $150 as principal from an
amount to be deposited with the trustee by the depositor on the closing date.


                                      S-58


Glossary

         "Applied Realized Loss Amount," with respect to any class of
subordinated certificates and as to any distribution date, means the sum of the
Realized Losses with respect to the mortgage loans, which have been applied in
reduction of the certificate principal balance of such class which shall, on any
such distribution date, equal with respect to the Class B Certificates, Class
M-2 Certificates and Class M-1 Certificates in that order so long as their
respective Certificate Principal Balances have not been reduced to zero, the
amount, if any, by which, (i) the aggregate Certificate Principal Balance of all
of the Certificates (after all distributions of principal on such distribution
date) exceeds (ii) the aggregate Stated Principal Balance of all of the mortgage
loans as of the last day of the related Due Period.

         "Certificate Principal Balance" with respect to any class of offered
certificates (other than any Class A-IO Certificates) and any distribution date,
is the original certificate principal balance of such class as set forth on the
cover page of this prospectus supplement, less the sum of (i) all amounts in
respect of principal distributed to such class on previous distribution dates
and (ii) in the case of the subordinated certificates, any Applied Realized Loss
Amounts allocated to such class on previous distribution dates.

         "Class A Certificates" means the senior certificates.

         "Class A Group" is any of the Class A-I Group, the Class A-II Group or
the Class A-III Group, as applicable.

         "Class A-I Group" consists of the Class 1-A1 and 1-A2 Certificates.

         "Class A-II Group" consists of the Class 2-A Certificates.

         "Class A-III Group" consists of the Class 3-A Certificates.

         "Class A Principal Distribution Amount" with respect to any applicable
distribution date, is an amount equal to the excess, if any, of

o        the Certificate Principal Balance of the Class A Certificates
         immediately prior to such distribution date over

o        the excess of

                  (a)      the aggregate Stated Principal Balance of the
                           mortgage loans over

                  (b)      the aggregate Stated Principal Balance of the
                           mortgage loans multiplied by the sum of (x)
                           approximately 17.00% and (y) the Current Specified
                           Overcollateralization Percentage for such
                           distribution date.

         "Class B Principal Distribution Amount" with respect to any applicable
distribution date, is an amount equal to the excess, if any of

o        the Certificate Principal Balance of the Class B Certificates
         immediately prior to such distribution date over

o        the excess of

                  (a)      the aggregate Stated Principal Balance of the
                           mortgage loans over


                                      S-59


                  (b)      the sum of

                           (1)      the Certificate Principal Balance of the
                           Class A Certificates, (after taking into account the
                           payment of the Class A Principal Distribution Amount
                           on such distribution date),

                           (2)      the Certificate Principal Balance of the
                           Class M-1 Certificates (after taking into account the
                           payment of the Class M-1 Principal Distribution
                           Amount on such distribution date),

                           (3)      the Certificate Principal Balance of the
                           Class M-2 Certificates (after taking into account the
                           payment of the Class M-2 Principal Distribution
                           Amount on such distribution date), and

                           (4)      the aggregate Stated Principal Balance of
                           the mortgage loans multiplied by the Current
                           Specified Overcollateralization Percentage for such
                           distribution date.

         "Class M-1 Principal Distribution Amount" with respect to any
applicable distribution date, is an amount equal to the excess, if any, of

o        the Certificate Principal Balance of the Class M-1 Certificates
         immediately prior to such distribution date over

o        the excess of

                  (a)      the aggregate Stated Principal Balance of the
                           mortgage loans over

                  (b)      the sum of

                           (1)      the Certificate Principal Balance of the
                           Class A Certificates (after taking into account the
                           payment of the Class A Principal Distribution Amount
                           on such distribution date) and

                           (2)      the aggregate Stated Principal Balance of
                           the mortgage loans multiplied by the sum of (x)
                           approximately 11.00% and (y) the Current Specified
                           Overcollateralization Percentage.

         "Class M-2 Principal Distribution Amount" with respect to any
applicable distribution date, is an amount equal to the excess, if any, of

o        the certificate principal balance of the Class M-2 Certificates
         immediately prior to such distribution date over

o        the excess of

                  (a)      the aggregate Stated Principal Balance of the
                           mortgage loans over


                                      S-60


                  (b)      the sum of

                           (1)      the Certificate Principal Balance of the
                           Class A Certificates (after taking into account the
                           payment of the Class A Principal Distribution Amount
                           on such distribution date),

                           (2)      the Certificate Principal Balance of the
                           Class M-1 Certificates (after taking into account the
                           payment of the Class M-1 Principal Distribution
                           Amount on such distribution date), and

                           (3)      the aggregate Stated Principal Balance of
                           the mortgage loans multiplied by the sum of (x)
                           approximately 5.20% and (y) the Current Specified
                           Overcollateralization Percentage.

         "Current Interest," with respect to each class of the offered
certificates and each distribution date is the interest accrued at the
applicable pass-through rate for the applicable accrual period on the
Certificate Principal Balance or notional balance of such class plus any amount
previously distributed with respect to interest for such class that is recovered
as a voidable preference by a trustee in bankruptcy reduced by any Prepayment
Interest Shortfall to the extent not covered by Compensating Interest and any
shortfalls resulting from the application of the Relief Act, in each case to the
extent allocated to such class of offered certificates described under clause
first in "-- Distributions -- Allocations of Payments on the Mortgage Loans" in
this prospectus supplement.

         "Current Specified Overcollateralization Percentage" for any
distribution date, is a percentage equivalent of a fraction, the numerator of
which is the Specified Overcollateralization Amount and the denominator of which
is the aggregate Stated Principal Balance of the mortgage loans.

          "Due Period" with respect to any distribution date is the period
commencing on the second day of the month preceding the calendar month in which
such distribution date occurs and ending at the close of business on the first
day of the month in which such distribution date occurs.

         "Excess Cashflow" with respect to any distribution date, is the sum of
(a) the Excess Overcollateralization Amount and (b) the Remaining Excess Spread,
in each case for such distribution date.

         "Excess Overcollateralization Amount" with respect to any distribution
date, is the lesser of (1) Principal Funds and (2) the excess, if any, of (a)
the Overcollateralization Amount over (b) the Specified Overcollateralization
Amount, in each case for such distribution date.

         "Excess Spread," with respect to any distribution date, is the excess,
if any, of the Interest Funds for such distribution date over the sum of Current
Interest on the offered certificates and Interest Carry Forward Amounts on the
Class A Certificates on such distribution date.


                                      S-61


         "Extra Principal Distribution Amount," with respect to any distribution
date, is the lesser of (a) the excess, if any, of the Specified
Overcollateralization Amount for such distribution date over the
Overcollateralization Amount for such distribution date (after giving effect to
distributions of principal on the certificates other than any Extra Principal
Distribution Amount) and (b) the Excess Spread for such distribution date.

         "Insurance Proceeds" are all proceeds of any insurance policies, to the
extent such proceeds are not applied to the restoration of the property or
released to the mortgagor in accordance with the related servicer's normal
servicing procedures, other than proceeds that represent reimbursement of the
related servicer's costs and expenses incurred in connection with presenting
claims under the related insurance policies.

         "Interest Carry Forward Amount," with respect to each class of the
offered certificates (other than the Class R Certificates) and each distribution
date, is the sum of

         o        the excess of

                  (a)      Current Interest for such class with respect to prior
                           distribution dates over

                  (b)      the amount actually distributed to such class with
                           respect to interest on such prior distribution dates

                  and

         o        interest on such excess (to the extent permitted by applicable
                  law) at the applicable pass-through rate for the related
                  interest accrual period including the interest accrual period
                  relating so such distribution date.

         "Interest Funds" with respect to a distribution date and each loan
group are equal to the sum, without duplication, of

         o        all scheduled interest, less the related servicing fee,

         o        all advances relating to interest,

         o        all Compensating Interest and

         o        Liquidation Proceeds, to the extent such Liquidation Proceeds
                  relate to interest, less all non-recoverable advances relating
                  to interest and certain expenses reimbursed during the related
                  Prepayment Period, in each case with respect to the mortgage
                  loans in such loan group,

         o        the interest portion of proceeds of the repurchase of any
                  mortgage loans, and

         o        the interest portion of the purchase price of the assets of
                  the trust upon exercise by EMC of its optional termination
                  right.

         "Liquidation Proceeds" are all net proceeds, other than Insurance
Proceeds, received in connection with the partial or complete liquidation of
mortgage loans, whether through trustee's sale, foreclosure sale or otherwise,
or in connection with any condemnation or partial release of a mortgaged
property, together with the net proceeds received with respect to any mortgaged
properties acquired by the related servicer by foreclosure or deed in lieu of
foreclosure in connection with defaulted mortgage loans, other than the amount
of such net proceeds representing any profit realized by the servicer in
connection with the disposition of any such properties.


                                      S-62


         "Overcollateralization Amount," with respect to any distribution date,
is the excess, if any, of (a) the aggregate Stated Principal Balances of the
mortgage loans as of the last day of the related due period over (b) the
Certificate Principal Balances of the offered certificates on such distribution
date (after taking into account the payment of principal other than any Extra
Principal Distribution Amount on such certificates).

         "Prepayment Period" with respect to a distribution date is the
immediately preceding calendar month in the case of the mortgage loans for which
EMC is the servicer and such period as is provided in the related servicing
agreement with respect to the remaining mortgage loans.

         "Principal Distribution Amount," with respect to each distribution
date, is equal to

         o        the Principal Funds for such distribution date, plus

         o        any Extra Principal Distribution Amount for such distribution
                  date, less

         o        any Excess Overcollateralization Amount for such distribution
                  date.

         "Principal Funds" are equal to the sum, without duplication, of

         o        the scheduled principal collected during the related Due
                  Period or advanced on or before the related servicer advance
                  date,

         o        prepayments, exclusive of any prepayment charges, collected in
                  the related prepayment period,

         o        the Stated Principal Balance of each mortgage loan that was
                  repurchased by the seller, a servicer or a master servicer,

         o        the amount, if any, by which the aggregate unpaid principal
                  balance of any replacement mortgage loans is less than the
                  aggregate unpaid principal balance of any deleted mortgage
                  loans delivered by a servicer in connection with a
                  substitution of a mortgage loan,

         o        all Liquidation Proceeds collected during the related
                  prepayment period, to the extent such Liquidation Proceeds
                  relate to principal, less all non-recoverable advances
                  relating to principal reimbursed during the related due
                  period, and

         o        the principal portion of the purchase price of the assets of
                  the trust upon the exercise by EMC of its optional termination
                  rights.

         "Realized Loss" is the excess of the Stated Principal Balance of a
defaulted mortgage loan over the net Liquidation Proceeds with respect thereto
that are allocated to principal.

         "Relief Act" means the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended.


                                      S-63


         "Remaining Excess Spread" with respect to any distribution date, is the
Excess Spread less any Extra Principal Distribution Amount, in each case for
such distribution date.

         "Specified Overcollateralization Amount" means approximately
$1,806,520.60

         "Stated Principal Balance" of any mortgage loan means, with respect to
any distribution date, is the cut-off date principal balance thereof minus the
sum of

         (i)      the principal portion of the scheduled monthly payments due
                  from mortgagors with respect to such mortgage loan during each
                  Due Period ending prior to such distribution date (and
                  irrespective of any delinquency in their payment);

         (ii)     all prepayments of principal with respect to such mortgage
                  loan received prior to or during the related Prepayment
                  Period, and all liquidation proceeds to the extent applied by
                  the related servicer as recoveries of principal in accordance
                  with the pooling and servicing agreement that were received by
                  the related servicer as of the close of business on the last
                  day of the Prepayment Period related to such distribution
                  date, and

         (iii)    any Realized Loss thereon incurred during the related
                  Prepayment Period.

The Stated Principal Balance of any liquidated mortgage loan is zero.

         "Stepdown Date" means the earlier to occur of

         o        the distribution date on which the aggregate Certificate
                  Principal Balance of the Class A Certificates, has been
                  reduced to zero and

         o        the later to occur of

                  (x)      the distribution date occurring in July 2004 and

                  (y)      the first distribution date for which the aggregate
                           Certificate Principal Balance of the subordinated
                           certificates divided by the sum of the Stated
                           Principal Balances of the mortgage loans is greater
                           than or equal to approximately 17.00%.

         A "Trigger Event," with respect to a distribution date after the
Stepdown Date, exists if

         o        the three-month rolling average of the percent equivalent of a
                  fraction, the numerator of which is the sum of the Stated
                  Principal Balances of the mortgage loans that are 60 days or
                  more delinquent or are in bankruptcy or foreclosure or are REO
                  properties, and the denominator of which is the sum of the
                  Stated Principal Balances of all of the mortgage loans as of
                  the last day of the related due period, equals or exceeds

         o        50% of the percentage equivalent of a fraction, the numerator
                  of which is the sum of the Certificate Principal Balances of
                  the subordinated certificates and the Overcollateralization
                  Amount, in each case after taking into account the
                  distribution of the related Principal Distribution Amounts on
                  such distribution date, and the denominator of which is the
                  sum of the Stated Principal Balances of the mortgage loans as
                  of the last day of the related Due Period.


                                      S-64


         "Unpaid Realized Loss Amount," with respect to any class of the
subordinated certificates and as to any distribution date, is the excess of

         o        Applied Realized Loss Amounts with respect to such class over

         o        the sum of all distributions in reduction of the Applied
                  Realized Loss Amounts on all previous distribution dates.

Any amounts distributed to a class of subordinated certificates in respect of
any Unpaid Realized Loss Amount will not be applied to reduce the certificate
principal balance of such class.

Excess Spread, Overcollateralization and Crosscollateralization Provisions

         Excess Spread will be required to be applied as an Extra Principal
Distribution Amount with respect to the offered certificates whenever the
Overcollateralization Amount is less than the Specified Overcollateralization
Amount. If on any distribution date, after giving effect to allocations of
Principal Distribution Amounts, the aggregate Certificate Principal Balances of
the offered certificates exceed the Stated Principal Balances of the mortgage
loans, the Certificate Principal Balances of the subordinated certificates will
be reduced, in inverse order of seniority (beginning with the Class B
Certificates) by an amount equal to such excess. Any such reduction is an
Applied Realized Loss Amount.

         If, on any distribution date, the Excess Overcollateralization Amount
is, or after taking into account all other distributions to be made on such
distribution date, would be, greater than zero (i.e., the Overcollateralization
Amount is or would be greater than the Specified Overcollateralization Amount),
then such Excess Overcollateralization Amount together with any Remaining Excess
Spread will be paid as provided in clauses second (D) through seventh as
provided in " -- Distributions -- Allocations of Payments on the Mortgage
Loans," above.

         If on any distribution date, all of the senior certificates of a class
A group or groups are no longer outstanding, the pro rata portion of the Class A
Principal Distribution Amount otherwise allocable to such class A group or
groups will be allocated to the remaining class A group or groups, pro rata in
accordance with the aggregate Certificate Principal Balances of the outstanding
senior certificates of the class A group or groups to which such funds are
allocated. However, the pro rata portion of the Class A Principal Distribution
Amount otherwise allocable to the class A-II group and class A-III group
certificates shall be payable to the class A-I group certificates only if the
certificates in the class A-II group and Class A-III group are no longer
outstanding. This potential for payment of principal amounts from one loan group
to pay principal on one or both of the unrelated class A groups has the effect
of crosscollateralizing the class A groups.


                                      S-65


         If on any distribution date, the pro rata portion of the Class A
Principal Distribution Amount allocated to a class A group is insufficient to
pay to the related senior certificates the principal to which they are entitled,
any Excess Cashflow will be allocated to such Class A Group to make up the
deficiency. If the pro rata portion of the Class A Principal Amount is
insufficient in more than one class A group, then any Excess Cashflow will be
allocated to such class A groups to make up the respective deficiencies, pro
rata, based upon the respective amounts of such deficiencies, except that Excess
Cashflow shall be payable to the class A-I group only if the certificates in the
class A-II group and class A-III group are no longer outstanding. This use of
aggregate Excess Cashflow to fund any deficiencies in one or more class A groups
has the effect of crosscollateralizing the class A groups.

Pass-Through Rates

Fixed Rate Certificates

         The pass-through rate per annum for each class of offered certificates
bearing a fixed rate or rates of interest is the respective per annum fixed rate
or rates set forth and described on the cover of this prospectus supplement. On
any distribution date after the optional termination date, the pass-through rate
for the Class 1-A2 and Class 3-A Certificates will increase by 0.50% per annum.
On any distribution date, including after the optional termination date,

         o        the pass-through rate for the Class A-IO Certificates will be
                  subject to the A-IO Net Rate Cap,

         o        the pass-through rates for the Class 1-A1 and Class 1-A2
                  Certificates will be subject to (a) through the applicable
                  accrual period for each such class relating to the
                  distribution date in December 2003, the Aggregate Group Net
                  Rate Cap and (b) thereafter, the Group I Net Rate Cap, and

         o        The pass-through rate for the Class 3-A Certificates will be
                  subject to (a) through the applicable accrual period for such
                  class relating to the distribution date in December 2003, the
                  Aggregate Group Net Rate Cap and (b) thereafter, the Group III
                  Net Rate Cap.

         The A-IO Net Rate Cap, is equal to the weighted average of the net
mortgage rates of the mortgage loans in loan group I, loan group II and loan
group III.

         The Aggregate Group Net Rate Cap is equal to

         o        through the applicable accrual period for a class relating to
                  the distribution date in December 2003, the weighted average
                  of the net mortgage rates of the mortgage loans in loan group
                  I, loan group II and loan group III minus the interest payable
                  to the Class A-IO certificates with respect to each such
                  accrual period expressed as a per annum rate calculated on the
                  basis of the aggregate mortgage loan balance, and

         o        thereafter, the least of:

                  (i)      the Group I Net Rate Cap,

                  (ii)     the Group II Net Rate Cap, and


                                      S-66


                  (iii)    the Group III Net Rate Cap.

         The Group I Net Rate Cap is equal to the weighted average of the net
mortgage rates of the mortgage loans in loan group I.

         The Group II Net Rate Cap is equal to the weighted average of the net
mortgage rates of the mortgage loans in loan group II.

         The Group III Net Rate Cap is equal to the weighted average of the net
mortgage rates of the mortgage loans in loan group III.

Adjustable Rate Certificates

         The pass-through rate per annum for each class of offered certificates
bearing interest at an adjustable rate will be equal to the lesser of

         o        the London interbank offered rate for one month United States
                  dollar deposits, which we refer to as One-Month LIBOR,
                  calculated as described below under " -- Calculation of
                  One-Month LIBOR" plus the pass-through margin for such class,
                  or

         o        (1)      in the case of the Class 2-A Certificates, (i) the
                           Aggregate Group Net Rate Cap through the applicable
                           accrual period for such Class relating to the
                           distribution date in December 2003 and (ii)
                           thereafter, the Group II Net Rate Cap, adjusted to an
                           effective rate reflecting the accrual of interest on
                           an actual/360 basis;

                  (2)      in the case of the Class M-1, Class M-2 and Class B
                           Certificates, the Subordinate Certificates Rate Cap,
                           adjusted to an effective rate reflecting the accrual
                           of interest on an actual/360 basis.

         The pass-through margin for each class of certificates bearing interest
at an adjustable rate is:

         o        for the Class 2-A Certificates, (a) for any distribution date
                  on or prior to the optional termination date, 0.32%, and (b)
                  for any distribution date after the optional termination date,
                  0.64%,

         o        for the Class M-1 Certificates, (a) for any distribution date
                  on or prior to the optional termination date, 0.70%, and (b)
                  for any distribution date after the optional termination date,
                  1.05%,

         o        for the Class M-2 Certificates, (a) for any distribution date
                  on or prior to the optional termination date, 1.16%, and (b)
                  for any distribution date after the optional termination date,
                  1.74%, and

         o        for the Class B Certificates, (a) for any distribution date on
                  or prior to the optional termination date, 2.15%, and (b) for
                  any distribution date after the optional termination date,
                  3.225%


                                      S-67


         The Subordinate Certificates Rate Cap is equal to:

         o        through the applicable accrual period for each such class
                  relating to the distribution date in December 2003, the
                  Aggregate Group Net Rate Cap, and

         o        thereafter, the least of

                  (i)      the Group I Net Rate Cap,

                  (ii)     the Group II Net Rate Cap and

                  (iii)    the Group III Net Rate Cap.

         For purposes of calculating the various interest rate caps, the "net
mortgage rate" of a mortgage loan is equal to the applicable interest rate borne
by the mortgage loan less the sum of the related servicing fee, the master
servicing fee, in the case of the mortgage loans covered by the supplemental
insurance policy, the supplemental insurance premium rate of 0.62% per annum and
in the case of the mortgage loans initially backing the BSSP Certificates, the
fee of the trustees with respect to both the Nomura Certificates and the BSSP
Certificates which aggregates 0.08% per annum of the stated principal balance of
the related mortgage loans as of the second preceding due date.

Calculation of One-Month LIBOR

         On the second LIBOR business day preceding the commencement of each
accrual period for the offered certificates bearing interest at an adjustable
rate, which date we refer to as an interest determination date, the securities
administrator will determine One-Month LIBOR for such accrual period on the
basis of such rate as it appears on Telerate Screen Page 3750, as of 11:00 a.m.
London time on such interest determination date. If such rate does not appear on
such page, or such other page as may replace that page on that service, or if
such service is no longer offered, such other service for displaying LIBOR or
comparable rates as may be reasonably selected by the securities administrator,
One-Month LIBOR for the applicable accrual period will be the Reference Bank
Rate. If no such quotations can be obtained and no Reference Bank Rate is
available, One-Month LIBOR will be the One-Month LIBOR applicable to the
preceding accrual period.

         The Reference Bank Rate with respect to any accrual period, means the
arithmetic mean, rounded upwards, if necessary, to the nearest whole multiple of
0.03125%, of the offered rates for United States dollar deposits for one month
that are quoted by the Reference Banks, as described below, as of 11:00 a.m.,
New York City time, on the related interest determination date to prime banks in
the London interbank market for a period of one month in amounts approximately
equal to the aggregate certificate principal balance of all classes of offered
certificates bearing interest at an adjustable rate for such accrual period,
provided that at least two such Reference Banks provide such rate. If fewer than
two offered rates appear, the Reference Bank Rate will be the arithmetic mean,
rounded upwards, if necessary, to the nearest whole multiple of 0.03125%, of the
rates quoted by one or more major banks in New York City, selected by the
securities administrator, as of 11:00 a.m., New York City time, on such date for
loans in U.S. dollars to leading European banks for a period of one month in
amounts approximately equal to the certificate principal balance of all classes
of offered certificates bearing interest at an adjustable rate for such accrual
period. As used in this section, "LIBOR business day" means a day on which banks
are open for dealing in foreign currency and exchange in London and New York
City; and "Reference Banks" means leading banks selected by the securities
administrator and engaged in transactions in Eurodollar deposits in the
international Eurocurrency market

         o        with an established place of business in London,


                                      S-68


         o        which have been designated as such by the trustee and

         o        which are not controlling, controlled by, or under common
                  control with, the depositor, the seller or either master
                  servicer.

         The establishment of One-Month LIBOR on each interest determination
date by the securities administrator and the securities administrator's
calculation of the rate of interest applicable to the classes of offered
certificates bearing interest at an adjustable rate for the related accrual
period shall, in the absence of manifest error, be final and binding.

The Yield Maintenance Agreements

         On the Closing Date, the trustee will establish an account (the "Yield
Maintenance Account") which will be an asset of the trust but not of any REMIC.
The trustee will deposit into the Yield Maintenance Account amounts paid
pursuant to the Yield Maintenance Agreements. On the Closing Date, the Trustee
will enter into four Yield Maintenance Agreements with BSFP, one each with
respect to the Class 2-A, Class M-1, Class M-2 and Class B Certificates.

         With respect to any Distribution Date, each of the Yield Maintenance
Agreements will provide for the payment to the trust of an amount equal to the
result of multiplying (A) the actual number of days in the applicable interest
accrual period divided by 360 by (B) the product of (a) the rate, expressed as a
fraction, equal to the excess of (x) One-Month LIBOR, provided that One-Month
LIBOR is no less than the applicable Cap Rate for such Yield Maintenance
Agreement over (y) the applicable Strike Price for such Yield Maintenance
Agreement and (b) an amount equal to the lesser for the applicable class of (I)
the Projected Principal Balance or (II) the Certificate Principal Balance for
such Interest Accrual Period.

         The "Cap Rate" for the Yield Maintenance Agreement with respect to
Class 2-A Certificates is 7.800% from June 29, 2001 to but excluding December
25, 2003 and 8.250% from December 25, 2003 to but excluding December 25, 2011.
The Cap Rates for the Yield Maintenance Agreements with respect to the Class
M-1, Class M-2 and Class B Certificates are 6.800%, 6.350% and 5.350%,
respectively, from June 29, 2001 to but excluding December 25, 2011.

         The "Strike Prices" for the Yield Maintenance Agreements with respect
to the Class 2-A, Class M-1, Class M-2 and Class B Certificates are 10.500%,
9.800%, 9.300% and 8.300%, respectively.


                                      S-69


         The Projected Principal Balances for the Yield Maintenance Agreements
are set forth on Schedule B to this prospectus supplement. They have been
calculated assuming a prepayment rate on the related mortgage loans of
approximately 15 CPR. We can give you no assurance that the mortgage loans will
pay at that rate or at any other rate.

         If on a distribution date the amount of interest payable on the Class
2-A, Class M, Class M-2 or Class B Certificates is limited by its applicable
interest rate cap, the trustee will withdraw from the Yield Maintenance Account
the amount received under the related Yield Maintenance Agreement and pay such
amount to the holders of the related class of certificates.

Reports to Certificateholders

         On each distribution date, the securities administrator will make
available to each certificateholder, each master servicer, each servicer and the
depositor a statement generally setting forth, among other information:

                  1.       the amount of the related distribution to holders of
         the offered certificates allocable to principal, separately identifying
         (A) the aggregate amount of any principal prepayments included therein,
         (B) the aggregate of all scheduled payments of principal included
         therein and (C) any Extra Principal Distribution Amount included
         therein;

                  2.       the amount of such distribution to holders of the
         offered certificates allocable to interest and the portion thereof, if
         any, provided by a Yield Maintenance Agreement;

                  3.       the Interest Carry Forward Amounts for each class of
         offered certificates (if any);

                  4.       the Certificate Principal Balance or notional balance
         of the offered certificates before and after giving effect to the
         distribution of principal and allocation of Applied Realized Loss
         Amounts on such distribution date;

                  5.       the Stated Principal Balance of all the mortgage
         loans in the aggregate for the following distribution date;

                  6.       the amount of the servicing fee for each master
         servicer and servicer paid to or retained by such servicer for the
         related due period;

                  7.       the pass-through rate for each class of offered
         certificates for such distribution date and whether such rate was based
         on an interest rate cap;

                  8.       the amount of advances included in the distribution
         on such distribution date;

                  9.       the number and aggregate principal amounts of the
         mortgage loans in each loan group (A) delinquent, exclusive of related
         mortgage loans in foreclosure, (1) 31-60 days, (2) 61-90 days and (3)
         91 or more days, and (B) in foreclosure and delinquent (1) 31-60 days,
         (2) 61-90 days and (3) 91 or more days, in each case as of the close of
         business on the last day of the calendar month preceding such
         distribution date;


                                      S-70


                  10.      with respect to any mortgage loan in each loan group
         that was liquidated during the preceding calendar month, the loan
         number and stated principal balance of, and Realized Loss on, such
         mortgage loan as of the end of the related prepayment period;

                  11.      whether a Trigger Event exists;

                  12.      the total number and principal balance of any real
         estate owned, or REO properties in each loan group as of the end of the
         related prepayment period;

                  13.      the cumulative Realized Losses for each loan group
         through the end of the preceding month; and

                  14.      the three-month rolling average of the percent
         equivalent of a fraction, the numerator of which is the aggregate
         Stated Principal Balance of the mortgage loans that are 60 days or more
         delinquent or are in bankruptcy or foreclosure or are REO properties,
         and the denominator of which is the Stated Principal Balances of all of
         the mortgage loans.

         The securities administrator will make the monthly statement and, at
its option, any additional files containing the same information in an
alternative format, available each month to certificateholders via the
securities administrator's internet website. The securities administrator's
internet website shall initially be located at "www.ctslink.com." Assistance in
using the website service can be obtained by calling the securities
administrator's customer service desk at (301) 815-6600. Parties that are unable
to use the above distribution options are entitled to have a paper copy mailed
to them via first class mail by calling the customer service desk and indicating
such. The securities administrator may change the way monthly statements are
distributed in order to make such distributions more convenient or more
accessible to the above parties.

         In addition, within a reasonable period of time after the end of each
calendar year, the trustee will prepare and deliver to the master servicer and
to each certificateholder of record during the previous calendar year a
statement containing information necessary to enable certificateholders to
prepare their tax returns. Such statements will not have been examined and
reported upon by an independent public accountant.

Amendment

         The pooling and servicing agreement may be amended by the depositor,
the master servicers, the seller, the securities administrator and the trustee,
without the consent of certificateholders,

         o        to cure any ambiguity,


                                      S-71


         o        to correct or supplement any provision therein which may be
                  defective or inconsistent with any other provision therein, or

         o        to make any other revisions with respect to matters or
                  questions arising under the pooling and servicing agreement
                  which are not inconsistent with the provisions thereof,

provided that such action will not adversely affect in any material respect the
interests of any certificateholder. An amendment will be deemed not to adversely
affect in any material respect the interests of the certificateholders if the
person requesting such amendment obtains a letter from each rating agency
stating that such amendment will not result in the downgrading or withdrawal of
the respective ratings then assigned to any class of certificates. The pooling
and servicing agreement may also be amended without the consent any of the
certificateholders, to change the manner in which the Master Servicer Collection
Account is maintained, provided that any such change does not adversely affect
the then current rating on any class of certificates. In addition, the pooling
and servicing agreement may be amended without the consent of certificateholders
to modify, eliminate or add to any of its provisions to such extent as may be
necessary to maintain the qualification of the trust fund's REMIC elections,
provided that the trustee has received an opinion of counsel to the effect that
such action is necessary or helpful to maintain such qualification.

         In addition, the pooling and servicing agreement may be amended by the
depositor, master servicers, the seller, the securities administrator and the
trustee with the consent of the holders of a majority in interest of each class
of certificates affected thereby for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the pooling and
servicing agreement or of modifying in any manner the rights of the
certificateholders; provided, however, that no such amendment may

                  (a)      reduce in any manner the amount of, or delay the
         timing of, payments required to be distributed on any certificate
         without the consent of the holder of such certificate;

                  (b)      cause any trust REMIC to fail to qualify as a REMIC
         for federal tax purposes;

                  (c)      reduce the aforesaid percentage of aggregate
         outstanding principal amounts of certificates of each class, the
         holders of which are required to consent to any such amendment, without
         the consent of the holders of all certificates of such class.

         The trustee will not be entitled to consent to any amendment to the
pooling and servicing agreement without having first received an opinion of
counsel to the effect that such amendment is permitted under the terms of the
pooling and servicing agreement and will not cause the trust fund's REMIC
elections to fail to qualify.


                                      S-72


Voting Rights

         As of any date of determination,

         o        holders of the offered certificates other than the Class A-IO
                  Certificates will be allocated 94% of all voting rights,
                  allocated among such offered certificates in proportion to
                  their respective outstanding certificate principal balances

         o        holders of the Class A-IO Certificates will be allocated 1% of
                  all voting rights, and

         o        holders of the Class B-IO Certificates will be allocated 2% of
                  all voting rights until the Class A-IO has been paid in full
                  and then 3%; and.

         o        holders of each class of Class R Certificate will be allocated
                  1% of all voting rights.

         Voting rights will be allocated among the certificates of each such
class in accordance with their respective percentage interests.

Optional Termination

         EMC Mortgage Corporation will have the right to purchase all remaining
mortgage loans, REO properties and the BSSP Certificates and thereby effect
early retirement of all the certificates, subject to the stated principal
balance of the mortgage loans and REO properties at the time of repurchase being
less than or equal to 10% of cut-off date principal balance of the mortgage
loans. We refer to such date as the optional termination date. In the event that
EMC Mortgage Corporation, exercises such option, it will effect such repurchase
at a price equal to the sum of

         o        100% of the stated principal balance of each mortgage loan,
                  including those underlying the BSSP Certificates but other
                  than in respect of REO Property, plus accrued interest thereon
                  at the applicable mortgage rate,

         o        the appraised value of any REO property, up to the stated
                  principal balance of the related mortgage loan, and

         o        any unreimbursed out-of-pocket costs and expenses of the
                  trustee, the related servicer or related master servicer and
                  the principal portion of any unreimbursed advances previously
                  incurred by the related servicer or related master servicer,
                  as the case may be, in the performance of their respective
                  servicing obligations.

Proceeds from such purchase will be distributed to the certificateholders in the
priority described above in "Description of the Certificates--Distributions."
The proceeds from any such distribution may not be sufficient to distribute the
full amount to which each class of certificates is entitled if the purchase
price is based in part on the appraised value of any REO property and such
appraised value is less than the stated principal balance of the related
mortgage loan. Any purchase of the mortgage loans REO properties and BSSP
Certificates will result in an early retirement of the certificates.


                                      S-73


Optional Purchase of Defaulted Loans

         As to any mortgage loan which as of the first day of a calendar quarter
is delinquent in payment by 91 days or more, EMC Mortgage Corporation may, at
its option, purchase such mortgage loan at a price equal to 100% of the stated
principal balance thereof plus accrued interest thereon at the applicable
mortgage rate, from the date through which interest was last paid by the related
mortgagor or advanced to the first day of the month in which such amount is to
be distributed; provided that such mortgage loan is still delinquent in payment
by 91 days or more as of the date of such purchase and provided further, that
this limited purchase option, if not theretofore exercised, shall terminate on
the date prior to the last day of such calendar quarter. Such option, if not
exercised, shall not thereafter be reinstated as to any such mortgage loan
unless the delinquency is cured and the mortgage loan thereafter again becomes
delinquent in payment 91 days or more. In that event, the option shall again
become exercisable on the first date of the subsequent calendar quarter.

Events of Default

         Events of default under the pooling and servicing agreement include:

         o        any failure by Wells Fargo Bank Minnesota, National
                  Association to deposit in the Master Servicer Collection
                  Account the required amounts or any failure by either master
                  servicer to remit to the trustee any payment, including an
                  advance required to be made under the terms of the pooling and
                  servicing agreement, which continues unremedied for five
                  business days after written notice of such failure shall have
                  been given to such master servicer by the trustee or the
                  depositor, or to such master servicer and the trustee by the
                  holders of certificates evidencing not less than 25% of the
                  voting rights evidenced by the certificates;

         o        any failure by either master servicer to observe or perform in
                  any material respect any other of its covenants or agreements,
                  or any breach of a representation or warranty made by such
                  master servicer, in the pooling and servicing agreement, which
                  continues unremedied for 60 days after the giving of written
                  notice of such failure to such master servicer by the trustee
                  or the depositor, or to the master servicer and the trustee by
                  the holders of certificates evidencing not less than 25% of
                  the voting rights evidenced by the certificates; or

         o        insolvency, readjustment of debt, marshalling of assets and
                  liabilities or similar proceedings, and certain actions by or
                  on behalf of either master servicer indicating its insolvency
                  or inability to pay its obligations.

Rights Upon Event of Default

         So long as an event of default under the pooling and servicing
agreement remains unremedied, the trustee shall, but only upon the receipt of
written instructions from the holders of certificates having not less than 25%
of the voting rights evidenced by the certificates, terminate all of the rights
and obligations of the applicable master servicer under the pooling and
servicing agreement and in and to the mortgage loans, whereupon in the case of a
termination of Wells Fargo Bank Minnesota, N.A., EMC Mortgage Corporation will
succeed and, in the case of a termination of EMC Mortgage Corporation, Wells
Fargo Bank Minnesota, N.A. will succeed, after a transition period not exceeding
90 days, to all of the responsibilities and duties of such master servicer under
the pooling and servicing agreement, including the limited obligation to make
advances. No assurance can be given that termination of the rights and
obligations of the master servicer under the pooling and servicing agreement
would not adversely affect the servicing of the mortgage loans, including the
delinquency experience of the mortgage loans. The costs and expenses of the
trustee in connection with the termination of the master servicer, appointment
of a successor master servicer and the transfer of servicing, to the extent not
paid by the terminated master servicer, will be paid by the trust fund.


                                      S-74


         No certificateholder, solely by virtue of such holder's status as a
certificateholder, will have any right under the pooling and servicing agreement
to institute any proceeding with respect thereto, unless such holder previously
has given to the trustee written notice of the continuation of an event of
default and unless the holders of certificates having not less than 25% of the
voting rights evidenced by the certificates have made written request to 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 has
neglected or refused to institute any such proceeding.

The Trustee

         Bankers Trust Company of California, N.A. will be the trustee under the
pooling and servicing agreement. The depositor and either master servicer may
maintain other banking relationships in the ordinary course of business with the
trustee. The trustee's corporate trust office located at 1761 East St. Andrew
Place, Santa Ana, California 92705 Attention: Trust Administration BS01N2 or at
such other address as the trustee may designate from time to time.

         Wells Fargo Bank Minnesota, National Association will pay to the
trustee on each distribution date, a trustee fee in an amount separately agreed
upon between the trustee and such master servicer.

The Securities Administrator

         Wells Fargo Bank Minnesota, National Association will be the securities
administrator under the pooling and servicing agreement. The securities
administrator's corporate trust office is located at 11000 Broken Land Parkway,
Columbia, Maryland 21044-3562, Attention: Bear Stearns Asset Backed Securities,
Inc., Series 2001-2 or at such other address as the securities administrator may
designate from time to time. The securities administrator will be paid
compensation in an amount to be agreed upon with Wells Fargo Bank Minnesota,
National Association.

         The securities administrator may resign at any time, in which event the
trustee will be obligated to appoint a successor securities administrator. The
trustee may also remove the securities administrator if the securities
administrator ceases to be eligible to continue as such under the pooling and
servicing agreement or if the securities administrator becomes incapable of
acting, bankrupt, insolvent or if a receiver or public officer takes charge of
the securities administrator or its property. Upon such resignation or removal
of the securities administrator, the trustee will be entitled to appoint a
successor securities administrator. The securities administrator may also be
removed at any time by the holders of certificates evidencing ownership of not
less than 51% of the trust. In the event that the certificateholders remove the
securities administrator, the compensation of any successor securities
administrator shall be paid by the certificateholders to the extent that such
compensation exceeds the amount agreed to by the trustee and the securities
administrator. Any resignation or removal of the securities administrator and
appointment of a successor securities administrator will not become effective
until acceptance of the appointment by the successor securities administrator.


                                      S-75


Yield Maintenance Provider

         Bear Stearns Financial Products Inc. will be the counterparty for the
Yield Maintenance Agreement. BSFP is a bankruptcy remote derivatives product
company based in New York, New York that has been established as a wholly owned
subsidiary of The Bear Stearns Companies, Inc. BSFP maintains a ratings
classification of "AAA" from Standard & Poor's and "Aaa" from Moody's. As of
November 30, 2000, BSFP had assets of approximately $429 million, liabilities of
approximately $256 million and stockholder's equity of approximately $173
million. BSFP will provide upon request, without charge, to each person to whom
this prospectus supplement is delivered, a copy of (i) the ratings analysis from
each of Standard & Poor's and Moody's evidencing those respective ratings or
(ii) the most recent audited annual financial statements of BSFP. Requests for
such information should be directed to the DPC Manager of Bear Stearns Financial
Products Inc. at (212) 272-4009 or in writing at 245 Park Avenue, Suite 1700,
New York, New York 10167. BSFP is an affiliate of Bear, Stearns & Co. Inc.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

General

         The weighted average life of, and the yield to maturity on, each class
of offered certificates generally will be directly related to the rate of
payment of principal, including prepayments, of the mortgage loans in the
related loan group or groups. The actual rate of principal prepayments on pools
of mortgage loans is influenced by a variety of economic, tax, geographic,
demographic, social, legal and other factors and has fluctuated considerably in
recent years. In addition, the rate of principal prepayments may differ among
pools of mortgage loans at any time because of specific factors relating to the
mortgage loans in the particular pool, including, among other things, the age of
the mortgage loans, the geographic locations of the properties securing the
loans, the extent of the mortgagors' equity in such properties, and changes in
the mortgagors' housing needs, job transfers and employment status. The rate of
principal prepayments may also be affected by whether the mortgage loans impose
prepayment penalties. Less than 10% of the mortgage loans, by cut-off date
principal balance, at origination provided for the payment by the borrower of a
prepayment charge on voluntary prepayments typically made within up to five
years from the date of the execution of the related mortgage note. These
penalties, if still applicable and if enforced by a servicer or a master
servicer, would typically discourage prepayments on the mortgage loans. However,
due to the seasoning of the mortgage loans, these prepayment charge periods have
expired with respect to a significant number of the mortgage loans.


                                      S-76


         The timing of changes in the rate of prepayments may significantly
affect the actual yield to investors who purchase the offered certificates at
prices other than par, even if the average rate of principal prepayments is
consistent with the expectations of investors. In general, the earlier the
payment of principal of the mortgage loans the greater the effect on an
investor's yield to maturity. As a result, the effect on an investor's yield of
principal prepayments occurring at a rate higher or lower than the rate
anticipated by the investor during the period immediately following the issuance
of the offered certificates may not be offset by a subsequent like reduction or
increase in the rate of principal prepayments.

         Certain of the mortgage loans are considered subprime mortgage loans.
The prepayment behavior of subprime mortgage loans may differ from that of prime
mortgage loans in that the prepayment rate may be influenced more by the rate of
defaults and liquidations than by voluntary refinancings. Subprime mortgage
loans may experience greater defaults in a rising interest rate environment as
the borrower's resources are stretched, thereby producing prepayments at a time
when prepayments would normally be expected to decline. Alternatively, some
borrowers may be able to re-establish or improve their credit rating thereby
permitting them to refinance into a lower cost mortgage loan. Investors must
make their own decisions as to the appropriate prepayment assumptions to be used
in deciding whether to purchase any of the offered certificates. The depositor
does not make any representations or warranties as to the rate of prepayment or
the factors to be considered in connection with such determination.

         The weighted average life and yield to maturity of each class of
offered certificates will also be influenced by the amount of Excess Spread
generated by the mortgage loans and applied in reduction of the certificate
principal balances of such certificates. The level of Excess Spread available on
any distribution date to be applied in reduction of the Certificate principal
balances of the offered certificates will be influenced by, among other factors,

         o        the overcollateralization level of the assets in the mortgage
                  pool at such time, i.e., the extent to which interest on the
                  mortgage loans is accruing on a higher stated principal
                  balance than the certificate principal balance of the offered
                  certificates;

         o        the delinquency and default experience of the mortgage loans,

         o        the provisions of the pooling and servicing agreement that
                  permit principal collections to be distributed to the Class
                  B-IO Certificates and the residual certificates in each case
                  as provided in the pooling and servicing agreement when
                  required overcollateralization levels have been met.

         To the extent that greater amounts of Excess Spread are distributed in
reduction of the Certificate Principal Balance of a class of offered
certificates, the weighted average life thereof can be expected to shorten. No
assurance, however, can be given as to the amount of Excess Spread to be
distributed at any time or in the aggregate.

         The principal payment rules require that, after certain classes of
Class A Certificates are no longer outstanding, principal payments from the
related loan group or groups shall be allocated to the Class A Certificates
relating to the other loan group or groups. To the extent a class of Class A
Certificates receives such additional amounts, the weighted average life thereof
can be expected to shorten.


                                      S-77


         We refer you to "Description of the Certificates -- Distributions" and
"--Excess Spread, Overcollateralization and Crosscollateralization Provisions"
in this prospectus supplement.

         The yields to maturity of the offered certificates and, in particular
the subordinated certificates, in the order of payment priority, will be
progressively more sensitive to the rate, timing and severity of Realized Losses
on the mortgage loans. If an Applied Realized Loss Amount is allocated to a
Class of subordinated certificates, that class will thereafter accrue interest
on a reduced Certificate Principal Balance. Although the Applied Realized Loss
Amount so allocated may be recovered on future distribution dates to the extent
Excess Cashflow is available for that purpose, there can be no assurance that
those amounts will be available or sufficient.

Prepayments and Yields of Offered Certificates

         The extent to which the yield to maturity of an offered certificate may
vary from the anticipated yield will depend upon the degree to which it is
purchased at a discount or premium and, correspondingly, the degree to which the
timing of payments thereon is sensitive to prepayments, liquidations and
purchases of the mortgage loans in the related loan group or groups. In
particular, in the case of an offered certificate purchased at a discount, an
investor should consider the risk that a slower than anticipated rate of
principal payments, liquidations and purchases of the mortgage loans in the
related loan group or groups could result in an actual yield to such investor
that is lower than the anticipated yield and, in the case of an offered
certificate purchased at a premium, the risk that a faster than anticipated rate
of principal payments, liquidations and purchases of such mortgage loans in the
related loan group or groups could result in an actual yield to such investor
that is lower than the anticipated yield.

         The effective yield to the holders of the certificates bearing interest
at a fixed rate will be lower than the yield otherwise produced by the
applicable rate at which interest is passed through to such holders and the
purchase price of such certificates because monthly distributions will not be
payable to such holders until the 25th day or, if such day is not a business
day, the following business day, of the month following the month in which
interest accrues on the related mortgage loans, without any additional
distribution of interest or earnings thereon in respect of such delay.

         All of the mortgage loans bear fixed rates. In general, if prevailing
interest rates fall significantly below the interest rates on the mortgage
loans, the mortgage loans are likely to be subject to higher prepayment rates
than if prevailing rates remain at or above the interest rates on the mortgage
loans. Conversely, if prevailing interest rates rise appreciably above the
interest rates on the mortgage loans, the mortgage loans are likely to
experience a lower prepayment rate than if prevailing rates remain at or below
the interest rates on such mortgage loans.

         Mortgage loans with higher mortgage rates may prepay faster than
mortgage loans with relatively lower mortgage rates in response to a given
change in market interest rates. Any such disproportionate prepayment of
mortgage loans may reduce the interest rate cap applicable to a class or classes
of certificates. If the pass-through rate on a class of certificates is limited
by an interest rate cap and, in the case of the adjustable rate certificates,
the amount of such limitation exceeds the amount payable under the applicable
Yield Management Agreement, no amounts will be distributable on the applicable
distribution date or on any future distribution date in respect of the foregone
interest amounts.


                                      S-78


         To the extent that the pass-through rate on a class of adjustable rate
certificates is limited by the applicable interest rate cap, the difference
between (x) the interest amount payable to such class at the applicable
pass-through rate without regard to the related interest rate cap, and (y) the
Current Interest payable to such class on an applicable distribution date will
create a shortfall that will only be payable to the extent of payments made
under the applicable Yield Maintenance Agreement on the applicable distribution
date. Payments under the Yield Maintenance Agreements are based on the lesser of
the Certificate Principal Balance of the applicable class and an assumed
Certificate Principal Balance of the applicable class that would have resulted
if the prepayment rate of the applicable mortgage loans was approximately 15%
CPR, as described below. A slower prepayment speed may result in the applicable
Yield Maintenance Agreement providing insufficient funds to cover such
shortfalls.

         The "last scheduled distribution date" for each Class of the offered
certificates, other than the Class A-IO Certificates, is the distribution date
in the month following the latest maturing mortgage loan plus one month. The
actual final distribution date with respect to each Class of offered
certificates could occur significantly earlier than its last scheduled
distribution date because

         o        prepayments are likely to occur which will be applied to the
                  payment of the certificate principal balances thereof,

         o        Excess Spread to the extent available will be applied as an
                  accelerated payment of principal on the offered certificates
                  to the extent described herein and

         o        EMC may purchase all the mortgage loans when the outstanding
                  Stated Principal Balances thereof has declined to 10% or less
                  of the cut-off date principal balance of the mortgage loans
                  and may purchase mortgage loans in certain other circumstances
                  as described herein.

         The "last scheduled distribution date" for the Class A-IO Certificates
is the distribution date in December 2003.

         Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this prospectus supplement,
which we refer to as the prepayment model, is a prepayment assumption which
represents a constant assumed rate of prepayment, which we abbreviate as CPR,
each month relative to the then outstanding principal balance of a pool of
mortgage loans similar to the mortgage loans in each loan group for the life of
such mortgage loans. For example, 28% CPR assumes a constant prepayment rate of
28% per annum.

         There is no assurance, however, that prepayments on the mortgage loans
will conform to any level of the prepayment model, and no representation is made
that the mortgage loans will prepay at the prepayment rates shown or any other
prepayment rate. The rate of principal payments on pools of mortgage loans is
influenced by a variety of economic, geographic, social and other factors,
including the level of interest rates. Other factors affecting prepayment of
mortgage loans include changes in obligors, housing needs, job transfers and
unemployment. In the case of mortgage loans in general, if prevailing interest
rates fall significantly below the interest rates on such mortgage loans, the
mortgage loans are likely to be subject to higher prepayment rates than if
prevailing interest rates remain at or above the rates borne by such mortgage
loans. Conversely, if prevailing interest rates rise above the interest rates on
such mortgage loans, the rate of prepayment would be expected to decrease.


                                      S-79


         The following tables have been prepared on the basis of the following
assumptions, which we refer to, collectively, as modeling assumptions:

         o        the mortgage loans prepay at the indicated percentages of CPR;

         o        distributions on the offered certificates are received, in
                  cash, on the 25th day of each month, commencing in July 2001,
                  in accordance with the payment priorities defined herein;

         o        no defaults or delinquencies in, or modifications, waivers or
                  amendments respecting, the payment by the mortgagors of
                  principal and interest on the mortgage loans occur;

         o        scheduled payments are assumed to be received on the first day
                  of each month commencing in July 2001, there are no shortfalls
                  in the payment of interest to certificateholders and
                  prepayments represent payment in full of individual mortgage
                  loans and are assumed to be received on the last day of each
                  month, commencing in June 2001, and include 30 days, interest
                  thereon;

         o        the level of One-Month LIBOR remains constant at 4.09% per
                  annum;

         o        the closing date for the Certificates is June 29, 2001;

         o        except as indicated with respect to the weighted average
                  lives, EMC does not exercise its right to purchase the assets
                  of the trust fund on the optional termination date;

         o        the depositor or the servicer with respect to the Nomura
                  Certificates does not exercise the clean-up call with respect
                  thereto; and


                                      S-80


         o        each loan group consists of mortgage loans having the
                  approximate characteristics described below:




                                      Gross                              Remaining
  Loan           Current            Mortgage       Net Mortgage      Amortization Term        Balloon Term
  Group          Balance              Rate             Rate             (in months)            (in months)
  -----          -------              ----             ----             -----------            -----------
                                                                                   
    1        $  2,747,193.01         9.6173%          8.7765%                302                   128
    1        $ 49,769,691.41        10.8564%         10.3963%                 91                   N/A
    1        $ 24,922,029.70        11.5125%         11.0223%                142                   N/A
    1        $  9,087,013.15        10.1856%          9.7426%                182                   N/A
    1        $131,653,629.92         8.5631%          8.2100%                269                   N/A
    2        $  1,143,461.68        10.4704%          9.8398%                308                   170
    2        $ 28,628,274.16        12.1014%         11.6014%                 93                   N/A
    2        $ 10,732,577.79        11.9985%         11.4985%                152                   N/A
    2        $  4,496,821.32        10.2799%          9.7799%                216                   N/A
    2        $ 57,695,812.19         8.8837%          8.4051%                325                   N/A
    3        $    539,295.12        10.5000%         10.0000%                294                    42
    3        $    966,842.56         7.3014%          7.0447%                152                   N/A
    3        $     95,285.44         7.8750%          7.3750%                 68                   N/A
    3        $    314,034.76         6.8750%          6.6250%                275                   N/A
    3        $ 38,512,158.65         8.0102%          7.7034%                305                   N/A




                                      S-81


           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                  Class 1-A1
                                                                           --------------------------------------------------------
Distribution Date                                                          0%     11%     17%    22%     28%     33%    39%     44%
- -----------------                                                         ----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ....................................................    100     100    100     100    100     100     100    100
June 2002 .............................................................     57       0      0       0      0       0       0      0
June 2003 .............................................................     16       0      0       0      0       0       0      0
June 2004 .............................................................      0       0      0       0      0       0       0      0
June 2005 .............................................................      0       0      0       0      0       0       0      0
June 2006 .............................................................      0       0      0       0      0       0       0      0
June 2007 .............................................................      0       0      0       0      0       0       0      0
June 2008 .............................................................      0       0      0       0      0       0       0      0
June 2009 .............................................................      0       0      0       0      0       0       0      0
June 2010 .............................................................      0       0      0       0      0       0       0      0
June 2011 .............................................................      0       0      0       0      0       0       0      0
June 2012 .............................................................      0       0      0       0      0       0       0      0
June 2013 .............................................................      0       0      0       0      0       0       0      0
June 2014 .............................................................      0       0      0       0      0       0       0      0
June 2015 .............................................................      0       0      0       0      0       0       0      0
June 2016 .............................................................      0       0      0       0      0       0       0      0
June 2017 .............................................................      0       0      0       0      0       0       0      0
June 2018 .............................................................      0       0      0       0      0       0       0      0
June 2019 .............................................................      0       0      0       0      0       0       0      0
June 2020 .............................................................      0       0      0       0      0       0       0      0
June 2021 .............................................................      0       0      0       0      0       0       0      0
June 2022 .............................................................      0       0      0       0      0       0       0      0
June 2023 .............................................................      0       0      0       0      0       0       0      0
June 2024 .............................................................      0       0      0       0      0       0       0      0
June 2025 .............................................................      0       0      0       0      0       0       0      0
June 2026 .............................................................      0       0      0       0      0       0       0      0
June 2027 .............................................................      0       0      0       0      0       0       0      0
June 2028 .............................................................      0       0      0       0      0       0       0      0
June 2029 .............................................................      0       0      0       0      0       0       0      0
June 2030 .............................................................      0       0      0       0      0       0       0      0
June 2031 .............................................................      0       0      0       0      0       0       0      0
                                                                          ----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ...................................   1.20    0.34   0.24    0.20   0.17    0.15    0.13   0.11
Weighted Average Life (in years)(1)(2) ................................   1.20    0.34   0.24    0.20   0.17    0.15    0.13   0.11


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.


                                      S-82



           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                 Class 1-A2
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                        -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................     100      94     87      81     74      68      61     55
June 2003 ............................................................     100      78     67      58     48      40      31     24
June 2004 ............................................................      96      65     50      40     29      21      13      8
June 2005 ............................................................      90      53     39      30     22      16      11      8
June 2006 ............................................................      84      43     30      22     15      10       6      4
June 2007 ............................................................      76      35     23      16      9       6       3      2
June 2008 ............................................................      68      28     17      11      6       3       1      *
June 2009 ............................................................      62      23     13       8      4       2       *      0
June 2010 ............................................................      57      19     10       5      2       1       0      0
June 2011 ............................................................      53      16      7       4      1       *       0      0
June 2012 ............................................................      47      12      5       2      1       0       0      0
June 2013 ............................................................      42      10      4       2      *       0       0      0
June 2014 ............................................................      39       8      3       1      0       0       0      0
June 2015 ............................................................      36       7      2       *      0       0       0      0
June 2016 ............................................................      32       5      1       *      0       0       0      0
June 2017 ............................................................      29       4      1       0      0       0       0      0
June 2018 ............................................................      25       3      *       0      0       0       0      0
June 2019 ............................................................      21       2      *       0      0       0       0      0
June 2020 ............................................................      16       1      0       0      0       0       0      0
June 2021 ............................................................      12       *      0       0      0       0       0      0
June 2022 ............................................................       6       0      0       0      0       0       0      0
June 2023 ............................................................       1       0      0       0      0       0       0      0
June 2024 ............................................................       0       0      0       0      0       0       0      0
June 2025 ............................................................       0       0      0       0      0       0       0      0
June 2026 ............................................................       0       0      0       0      0       0       0      0
June 2027 ............................................................       0       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   11.46    5.60   4.15    3.34   2.65    2.22    1.81   1.53
Weighted Average Life (in years)(1)(2) ...............................   11.46    5.34   3.90    3.13   2.47    2.06    1.68   1.42


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.
 *  Less than 0.50% but greater than 0%.


                                      S-83



           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR




                                                                                                  Class 2-A
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                         -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................      96      84     78      73     66      61      55     49
June 2003 ............................................................      92      71     60      52     43      36      28     22
June 2004 ............................................................      87      59     46      36     26      19      12      7
June 2005 ............................................................      82      48     36      28     20      15      10      7
June 2006 ............................................................      76      39     28      20     13       9       5      3
June 2007 ............................................................      70      32     21      14      9       5       3      1
June 2008 ............................................................      63      26     16      10      5       3       1      *
June 2009 ............................................................      56      21     12       7      3       2       *      0
June 2010 ............................................................      54      18      9       5      2       1       *      0
June 2011 ............................................................      51      15      7       4      1       *       0      0
June 2012 ............................................................      48      13      6       3      1       0       0      0
June 2013 ............................................................      45      11      4       2      *       0       0      0
June 2014 ............................................................      42       9      3       1      0       0       0      0
June 2015 ............................................................      40       7      2       1      0       0       0      0
June 2016 ............................................................      38       6      2       *      0       0       0      0
June 2017 ............................................................      36       5      1       *      0       0       0      0
June 2018 ............................................................      33       4      1       0      0       0       0      0
June 2019 ............................................................      31       3      1       0      0       0       0      0
June 2020 ............................................................      28       3      *       0      0       0       0      0
June 2021 ............................................................      26       2      0       0      0       0       0      0
June 2022 ............................................................      23       1      0       0      0       0       0      0
June 2023 ............................................................      20       *      0       0      0       0       0      0
June 2024 ............................................................      15       0      0       0      0       0       0      0
June 2025 ............................................................      11       0      0       0      0       0       0      0
June 2026 ............................................................       7       0      0       0      0       0       0      0
June 2027 ............................................................       3       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   12.24    5.29   3.83    3.06   2.42    2.02    1.64   1.39
Weighted Average Life (in years)(1)(2) ...............................   11.82    4.92   3.56    2.84   2.25    1.87    1.52   1.28


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.
 *  Less than 0.50% but greater than 0%.


                                      S-84



           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                  Class 3-A
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                         -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................      98      86     80      74     68      62      56     51
June 2003 ............................................................      97      74     63      55     45      38      30     23
June 2004 ............................................................      95      64     50      40     29      22      14      9
June 2005 ............................................................      92      54     40      31     22      17      12      8
June 2006 ............................................................      90      46     33      24     16      11       7      5
June 2007 ............................................................      87      40     26      18     11       7       4      2
June 2008 ............................................................      85      35     21      14      8       5       2      1
June 2009 ............................................................      82      31     17      10      5       3       1      *
June 2010 ............................................................      80      26     14       8      4       2       1      0
June 2011 ............................................................      77      23     11       6      3       1       0      0
June 2012 ............................................................      74      20      9       4      2       *       0      0
June 2013 ............................................................      70      17      7       3      1       0       0      0
June 2014 ............................................................      67      14      6       2      *       0       0      0
June 2015 ............................................................      64      12      5       2      0       0       0      0
June 2016 ............................................................      61      10      4       1      0       0       0      0
June 2017 ............................................................      57       9      3       *      0       0       0      0
June 2018 ............................................................      53       7      2       0      0       0       0      0
June 2019 ............................................................      49       6      2       0      0       0       0      0
June 2020 ............................................................      44       5      1       0      0       0       0      0
June 2021 ............................................................      39       4      0       0      0       0       0      0
June 2022 ............................................................      34       3      0       0      0       0       0      0
June 2023 ............................................................      28       1      0       0      0       0       0      0
June 2024 ............................................................      19       0      0       0      0       0       0      0
June 2025 ............................................................      12       0      0       0      0       0       0      0
June 2026 ............................................................       5       0      0       0      0       0       0      0
June 2027 ............................................................       1       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   16.12    6.40   4.45    3.45   2.65    2.19    1.76   1.48
Weighted Average Life (in years)(1)(2) ...............................   15.66    5.75   3.95    3.07   2.38    1.96    1.59   1.33


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.
 *  Less than 0.50% but greater than 0%.


                                      S-85



           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                  Class M-1
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                         -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................     100     100    100     100    100     100     100    100
June 2003 ............................................................     100     100    100     100    100     100     100    100
June 2004 ............................................................     100     100    100     100    100     100     100    100
June 2005 ............................................................     100     100     80      63     45      34      23     17
June 2006 ............................................................     100      89     63      46     31      21      13      9
June 2007 ............................................................     100      73     48      33     21      13       8      5
June 2008 ............................................................     100      60     37      24     14       8       4      2
June 2009 ............................................................     100      49     28      17      9       5       2      1
June 2010 ............................................................     100      42     22      13      6       3       1      0
June 2011 ............................................................     100      35     17       9      4       2       0      0
June 2012 ............................................................     100      29     13       7      3       1       0      0
June 2013 ............................................................      97      24     10       5      2       0       0      0
June 2014 ............................................................      91      20      8       4      1       0       0      0
June 2015 ............................................................      85      17      6       3      0       0       0      0
June 2016 ............................................................      78      14      5       2      0       0       0      0
June 2017 ............................................................      72      11      4       1      0       0       0      0
June 2018 ............................................................      65       9      3       0      0       0       0      0
June 2019 ............................................................      57       7      2       0      0       0       0      0
June 2020 ............................................................      49       5      1       0      0       0       0      0
June 2021 ............................................................      41       4      0       0      0       0       0      0
June 2022 ............................................................      32       3      0       0      0       0       0      0
June 2023 ............................................................      22       2      0       0      0       0       0      0
June 2024 ............................................................      15       0      0       0      0       0       0      0
June 2025 ............................................................      11       0      0       0      0       0       0      0
June 2026 ............................................................       7       0      0       0      0       0       0      0
June 2027 ............................................................       3       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   18.77    9.46   7.00    5.71   4.78    4.33    4.06   4.03
Weighted Average Life (in years)(1)(2) ...............................   18.34    8.64   6.29    5.11   4.31    3.93    3.73   3.70


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.


                                      S-86



           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                  Class M-2
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                         -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................     100     100    100     100    100     100     100    100
June 2003 ............................................................     100     100    100     100    100     100     100    100
June 2004 ............................................................     100     100    100     100    100     100     100    100
June 2005 ............................................................     100     100     80      63     45      34      23     17
June 2006 ............................................................     100      89     63      46     31      21      13      9
June 2007 ............................................................     100      73     48      33     21      13       8      5
June 2008 ............................................................     100      60     37      24     14       8       4      2
June 2009 ............................................................     100      49     28      17      9       5       2      1
June 2010 ............................................................     100      42     22      13      6       3       1      0
June 2011 ............................................................     100      35     17       9      4       2       0      0
June 2012 ............................................................     100      29     13       7      3       1       0      0
June 2013 ............................................................      97      24     10       5      2       0       0      0
June 2014 ............................................................      91      20      8       4      1       0       0      0
June 2015 ............................................................      85      17      6       3      0       0       0      0
June 2016 ............................................................      78      14      5       2      0       0       0      0
June 2017 ............................................................      72      11      4       1      0       0       0      0
June 2018 ............................................................      65       9      3       0      0       0       0      0
June 2019 ............................................................      57       7      2       0      0       0       0      0
June 2020 ............................................................      49       5      1       0      0       0       0      0
June 2021 ............................................................      41       4      0       0      0       0       0      0
June 2022 ............................................................      32       3      0       0      0       0       0      0
June 2023 ............................................................      22       2      0       0      0       0       0      0
June 2024 ............................................................      15       0      0       0      0       0       0      0
June 2025 ............................................................      11       0      0       0      0       0       0      0
June 2026 ............................................................       7       0      0       0      0       0       0      0
June 2027 ............................................................       3       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   18.77    9.46   7.01    5.70   4.74    4.25    3.90   3.75
Weighted Average Life (in years)(1)(2) ...............................   18.34    8.64   6.29    5.10   4.26    3.84    3.57   3.46


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.


                                      S-87


           Percent of the Initial Class Certificate Principal Balance
                      at the Respective Percentages of CPR





                                                                                                   Class B
                                                                          ---------------------------------------------------------
Distribution Date                                                           0%     11%    17%     22%    28%     33%     39%    44%
- -----------------                                                         -----    ----   ----    ----   ----    ----    ----   ----
                                                                                                       
Initial Percentage ...................................................     100     100    100     100    100     100     100    100
June 2002 ............................................................     100     100    100     100    100     100     100    100
June 2003 ............................................................     100     100    100     100    100     100     100    100
June 2004 ............................................................     100     100    100     100    100     100     100    100
June 2005 ............................................................     100     100     80      63     45      34      23     17
June 2006 ............................................................     100      89     63      46     31      21      13      9
June 2007 ............................................................     100      73     48      33     21      13       8      5
June 2008 ............................................................     100      60     37      24     14       8       4      2
June 2009 ............................................................     100      49     28      17      9       5       2      1
June 2010 ............................................................     100      42     22      13      6       3       1      0
June 2011 ............................................................     100      35     17       9      4       2       0      0
June 2012 ............................................................     100      29     13       7      3       1       0      0
June 2013 ............................................................      97      24     10       5      2       0       0      0
June 2014 ............................................................      91      20      8       4      1       0       0      0
June 2015 ............................................................      85      17      6       3      0       0       0      0
June 2016 ............................................................      78      14      5       2      0       0       0      0
June 2017 ............................................................      72      11      4       1      0       0       0      0
June 2018 ............................................................      65       9      3       0      0       0       0      0
June 2019 ............................................................      57       7      2       0      0       0       0      0
June 2020 ............................................................      49       5      1       0      0       0       0      0
June 2021 ............................................................      41       4      0       0      0       0       0      0
June 2022 ............................................................      32       3      0       0      0       0       0      0
June 2023 ............................................................      22       2      0       0      0       0       0      0
June 2024 ............................................................      15       *      0       0      0       0       0      0
June 2025 ............................................................      11       0      0       0      0       0       0      0
June 2026 ............................................................       7       0      0       0      0       0       0      0
June 2027 ............................................................       3       0      0       0      0       0       0      0
June 2028 ............................................................       0       0      0       0      0       0       0      0
June 2029 ............................................................       0       0      0       0      0       0       0      0
June 2030 ............................................................       0       0      0       0      0       0       0      0
June 2031 ............................................................       0       0      0       0      0       0       0      0
                                                                         -----    ----   ----    ----   ----    ----    ----   ----
Weighted Average Life (in years)(1) ..................................   18.77    9.46   7.01    5.70   4.71    4.19    3.79   3.57
Weighted Average Life (in years)(1)(2) ...............................   18.34    8.64   6.29    5.10   4.24    3.79    3.45   3.28


- ---------------
(1) The weighted average life of the offered certificates is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the date of issuance to the related distribution date, (ii) adding the
    results, and (iii) dividing the sum by the initial respective certificate
    principal balance for such class of offered certificates.
(2) To the optional termination date.
 *  Less than 0.50% but greater than 0%.


                                      S-88



Additional Information

         The depositor intends to file certain additional yield tables and other
computational materials with respect to the certificates with the Securities and
Exchange Commission in a report on Form 8-K. Such tables and materials were
prepared by the underwriter at the request of certain prospective investors,
based on assumptions provided by, and satisfying the special requirements of,
such prospective investors. Such tables and assumptions may be based on
assumptions that differ from the modeling assumptions. Accordingly, such tables
and other materials may not be relevant to or appropriate for investors other
than those specifically requesting them.

                                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 and the BSSP
Certificates.

                        FEDERAL INCOME TAX CONSEQUENCES

         The pooling and servicing agreement provides that multiple REMIC
elections will be made with respect to the assets in the trust fund, creating a
tiered REMIC structure.

         Upon the issuance of the offered certificates, Stroock & Stroock &
Lavan LLP ("Tax Counsel") will deliver its opinion concluding that for federal
income tax purposes and assuming compliance with the pooling and servicing
agreement, each REMIC comprising the trust fund will qualify as a REMIC within
the meaning of Section 860D of the Internal Revenue Code of 1986, as amended
(the "Code") and the offered certificates, other than the Class R Certificates,
will represent regular interests in a REMIC and the Class R Certificates will
each represent the residual interest in a REMIC.

Taxation of Regular Interests

         A holder of an offered certificate will be treated for federal income
tax purposes as owning a regular interest in a REMIC.

         Assuming that an offered certificate is held as a "capital asset"
within the meaning of section 1221 of the Code, gain or loss on its disposition
should generally, subject to the limitation described below, be capital gain or
loss. Gain will be treated as ordinary income, however, to the extent such gain
does not exceed the excess, if any, of (x) the amount that would have been
includable in the holder's gross income with respect to the regular interest had
income thereon accrued at a rate equal to 110% of the applicable federal rate as
defined in Section 1274(d) of the Code determined as of the date of purchase of
the offered certificate over (y) the amount actually included in such holder's
income with respect to the regular interest.


                                      S-89


         Interest on a regular interest must be included in income by a holder
under the accrual method of accounting, regardless of the holder's regular
method of accounting. In addition, a regular interest could be considered to
have been issued with original issue discount, known as OID. The Class A-IO
Certificates will be issued with OID. We refer you to "Material Federal Income
Tax Considerations - Taxation of Debt Securities" in the prospectus. The
prepayment assumption that will be used in determining the accrual of OID,
market discount, or bond premium, if any, will be a rate equal to 28% CPR as
described above. No representation is made that the mortgage loans will prepay
at such rate or at any other rate. OID must be included in income as it accrues
on a constant yield method, regardless of whether the holder receives currently
the cash attributable to such OID.

Status of the offered certificates

         The offered certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code, and as "real estate assets" under Section
856(c)(5)(B) of the Code, generally, in the same proportion that the assets of
the trust fund would be so treated. In addition, to the extent a regular
interest represents real estate assets under Section 856(c)(5)(B) of the Code,
the interest derived from that regular interest would be interest on obligations
secured by interests in real property for purposes of section 856(c)(3) of the
Code.

Prohibited Transactions Tax and Other Taxes

         The Code imposes a tax on REMICs equal to 100% of the net income
derived from "prohibited transactions," called the "Prohibited Transactions
Tax." In general, subject to certain specified exceptions, a prohibited
transaction means the disposition of a mortgage loan, the receipt of income from
a source other than a mortgage loan or certain other permitted investments, the
receipt of compensation for services, or gain from the disposition of an asset
purchased with the payments on the mortgage loans for temporary investment
pending distribution on the certificates. It is not anticipated that any REMIC
comprising the trust fund will engage in any prohibited transactions in which it
would recognize a material amount of net income.

         In addition, certain contributions to a trust fund that elects to be
treated as a REMIC made after the day on which such trust fund issues all of its
interests could result in the imposition of a tax on the trust fund equal to
100% of the value of the contributed property, called the "Contributions Tax."
None of the REMICs comprising the trust fund will accept contributions that
would subject it to such tax.

         In addition, a trust fund that elects to be treated as a REMIC may also
be subject to 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. "Net income from foreclosure property" generally
means gain from the sale of a foreclosure property held as inventory.

         Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC arises out of a breach of the master servicer's or the
trustee's obligations, as the case may be, under the pooling and servicing
agreement or in respect of compliance with then applicable law, such tax will be
borne by the master servicer or trustee in either case out of its own funds. In
the event that either master servicer or the trustee, as the case may be, fails
to pay or is not required to pay any such tax as provided above, such tax will
be paid by the relevant REMIC within the trust fund with amounts otherwise
distributable to the holders of Certificates in the manner provided in the
pooling and servicing agreement.


                                      S-90


         For further information regarding the federal income tax consequences
of investing in the offered certificates, we refer you to "Material Federal
Income Tax Considerations" in the prospectus.

                                  STATE TAXES

         None of the depositor, either master servicer, the trustee or the
securities administrator makes any representations regarding the tax
consequences of purchase, ownership or disposition of the offered certificates
under the tax laws of any state. Investors considering an investment in the
offered certificates should consult their own tax advisors regarding such tax
consequences.

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

                              ERISA CONSIDERATIONS

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

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

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


                                      S-91


         The U.S. Department of Labor has granted to Bear, Stearns & Co. Inc. an
administrative exemption (Prohibited Transaction Exemption ('PTE') 90-30, as
amended by PTE 97-34) (the "Exemption") from certain of the prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of certificates in pass-through trusts that consist of certain
receivables, loans and other obligations that meet the conditions and
requirements of the Exemption as discussed in "ERISA Considerations" in the
prospectus. The Exemption applies to obligations such as the mortgage loans in
the trust fund and was recently further amended by PTE 2000-58 to apply to
certain mortgage loans which have combined loan-to-value ratios in excess of 100
percent, provided that the certificates issued are rated at least "AA" and are
not subordinate to any other classes of certificates, as more fully described in
"ERISA Considerations" in the prospectus.

         The Exemption also provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when a Plan fiduciary causes
a Plan to acquire certificates in a trust holding receivables as to which the
fiduciary (or its affiliate) is an obligor, provided that, among other
requirements,

         o        in the case of an acquisition in connection with the initial
                  issuance of certificates, at least fifty percent (50%) of each
                  class of certificates in which Plans have invested is acquired
                  by persons independent of the Restricted Group;

         o        such fiduciary (or its affiliate) is an obligor with respect
                  to five percent (5%) or less of the fair market value of the
                  obligations contained in the trust;

         o        a Plan's investment in certificates of any class does not
                  exceed twenty-five percent (25%) of all of the certificates of
                  that class outstanding at the time of the acquisition; and

         o        immediately after the acquisition, no more than twenty-five
                  percent (25%) of the assets of any Plan with respect to which
                  such person is a fiduciary are invested in certificates
                  representing an interest in one or more trusts containing
                  assets sold or serviced by the same entity.

         The Exemption does not apply to Plans sponsored by the Underwriter, the
trustee, the master servicer, any other servicer, any obligor with respect to
mortgage loans included in the trust fund constituting more than five percent of
the aggregate unamortized principal balance of the assets in the trust fund, any
insurer or any affiliate of such parties (the "Restricted Group").

         It is expected that the Exemption will apply to the acquisition and
holding of the senior certificates by Plans 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 five percent (5%) of the mortgage loans included in the trust fund by
aggregate unamortized principal balance of the assets of the trust fund.


                                      S-92


         The Exemption does not apply to the initial purchase, the holding or
the subsequent resale of the subordinated offered certificates or the residual
certificates because the subordinated offered certificates and the residual
certificates are subordinate to the senior certificates and are backed in part
by certain mortgage loans with a combined loan-to-value ratio in excess of 100
percent and, in most cases, are rated below "AA." Consequently, transfers of the
subordinated offered certificates and residual certificates will not be
registered by the trustee unless the trustee receives a representation from the
transferee of such certificates to the effect that either:

         o        such transferee is not an employee benefit plan subject to
                  Section 406 of ERISA or a plan or arrangement subject to
                  Section 4975 of the Code, nor a person acting on behalf of any
                  such plan or arrangement or using the assets of any such plan
                  or arrangement to effect such transfer; or

         o        the purchase and holding of such certificate by a Plan, any
                  person acting on behalf of a Plan or using such Plan's assets,
                  will not result in any prohibited transactions under ERISA or
                  the Code and will not subject the trustee or the master
                  servicer to any obligation in addition to those undertaken in
                  the pooling and servicing agreement.

         Such representation as described above shall be deemed to have been
made to the trustee by the transferee's acceptance of a subordinated offered
certificate in book-entry form. In the event that such representation is
violated, such attempted transfer or acquisition shall be void and of no effect.

         Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Exemption or any other exemption, and the
potential consequences in their specific circumstances, prior to making an
investment in the senior certificates. Moreover, each Plan fiduciary should
determine whether under the general fiduciary standards of investment prudence
and diversification, an investment in the offered certificates is appropriate
for the Plan, taking into account the overall investment policy of the Plan and
the composition of the Plan's investment portfolio.

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in the underwriting
agreement between the depositor and Bear, Stearns & Co. Inc., as underwriter,
the depositor has agreed to sell the offered certificates to the Underwriter,
and the Underwriter has agreed to purchase the offered certificates from 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 sale of the
offered certificates, the underwriter may be deemed to have received
compensation from the depositor in the form of underwriting discounts. It is
expected that the proceeds to the depositor from the sale of the offered
certificates will be approximately $364,555,736 plus accrued interest, before
deducting issuance expenses payable by the depositor, estimated to be
approximately $500,000.

         The depositor has been advised by the underwriter that it intends to
make a market in the offered certificates, but the underwriter has no obligation
to do so. There can be no assurance that a secondary market for the offered
certificates, or any particular Class thereof, will develop or, if it does
develop, that it will continue or that such market will provide sufficient
liquidity to certificateholders.


                                      S-93


         The depositor has agreed to indemnify the underwriter against, or make
contributions to the underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, as amended. The underwriter is an
affiliate of the depositor EMC, BSFP and the Yield Maintenance Provider.

                                 LEGAL MATTERS

         The validity of the certificates, including certain federal income tax
consequences with respect thereto, will be passed upon for the depositor by
Stroock & Stroock & Lavan LLP, New York, New York. Stroock & Stroock & Lavan
LLP, New York, New York, will also pass upon certain legal matters on behalf of
the seller, EMC and the underwriter.

                                    RATINGS

It is a condition of the issuance of the offered certificates that each class of
offered certificates be assigned the ratings designated below by Moody's,
Standard & Poor's and Fitch.


                                             Rating
                       --------------------------------------------------
  Class                Moody's          Standard and Poor's         Fitch
  -----                -------          -------------------         -----
   1-A1                  Aaa                    AAA                  AAA
   1-A2                  Aaa                    AAA                  AAA
   2-A                   Aaa                    AAA                  AAA
   3-A                   Aaa                    AAA                  AAA
   A-IO                  Aaa                    AAA                  AAA
   M-1                   Aa2                    AA                    AA
   M-2                    A2                     A                    A
   B                     Baa2                   BBB                  BBB
   R-1                    --                    AAA                  AAA
   R-2                    --                    AAA                  AAA
   R-3                    --                    AAA                  AAA

         The security ratings assigned to 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 respective rating
agency. The ratings on the offered certificates do not, however, constitute
statements regarding the likelihood or frequency of prepayments on the mortgage
loans or the anticipated yields in light of prepayments.

         The ratings do not reflect the likelihood of payment of any basis risk
shortfall to the adjustable rate certificates.

         The depositor has not requested ratings of the offered certificates by
any rating agency other than Moody's Standard & Poor's and Fitch. However, there
can be no assurance as to whether any other rating agency will rate the offered
certificates or, if it does, what ratings would be assigned by such other rating
agency. The ratings assigned by such other rating agency to the offered
certificates could be lower than the respective ratings assigned by the rating
agencies.


                                      S-94


                             INDEX OF DEFINED TERMS


A-IO net rate cap............................................................S-8
Applied Realized Loss Amount................................................S-59
BSMCC.......................................................................S-33
BSSP Certificates...........................................................S-27
Cap Rate....................................................................S-70
Certificate Principal Balance...............................................S-60
Certificates.................................................................S-4
Class A Certificates........................................................S-60
Class A Group...............................................................S-60
Class A Principal Distribution Amount.......................................S-60
Class A-I Group.............................................................S-60
Class A-II Group............................................................S-60
Class A-III Group...........................................................S-60
Class B Principal Distribution Amount.......................................S-60
Class M-1 Principal Distribution Amount.....................................S-61
Class M-2 Principal Distribution Amount.....................................S-61
Clearstream.................................................................S-51
Closing Date.................................................................S-5
Code........................................................................S-90
Collateral Value............................................................S-30
Compensating Interest.......................................................S-47
Current Interest............................................................S-62
Current Specified Overcollateralization Percentage..........................S-62
Cut-Off Date.................................................................S-5
Depositor....................................................................S-4
Distribution Account........................................................S-47
Distribution Dates...........................................................S-9
DTC.........................................................................S-51
Due Period..................................................................S-62
EMC.........................................................................S-36
ERISA Considerations........................................................S-12
Euroclear...................................................................S-51
Excess Cashflow.............................................................S-62
Excess Overcollateralization Amount.........................................S-62
Excess Spread...............................................................S-62
Extra Principal Distribution Amount.........................................S-63
Fitch.......................................................................S-12
Global Securities............................................................S-1
Insurance Proceeds..........................................................S-63
Interest Carry Forward Amount...............................................S-63
Interest Funds..............................................................S-63
Interest Payments............................................................S-9
Last Scheduled Distribution Date............................................S-80
LIBOR business day..........................................................S-70
Liquidation Proceeds........................................................S-63
Loan Group I.................................................................S-6


                                      S-95


Loan Group II................................................................S-6
Loan Group III...............................................................S-6
Master Servicer Collection Account..........................................S-46
Master Servicers.............................................................S-4
Moody's.....................................................................S-12
Mortgage Loans...............................................................S-5
Net Mortgage Rate...........................................................S-69
Nomura Certificate..........................................................S-27
Optional Termination........................................................S-12
Originators..................................................................S-4
Overcollateralization Amount................................................S-64
Pass-Through Rates...........................................................S-8
Plans.......................................................................S-92
Pooling and Servicing Agreement..............................................S-5
Prepayment Interest Shortfall...............................................S-47
Prepayment Period...........................................................S-64
Principal Distribution Amount...............................................S-64
Principal Funds.............................................................S-64
Principal Payments..........................................................S-10
Prohibited Transactions.....................................................S-91
Prohibited Transactions Tax.................................................S-91
Projected Principal Balances................................................S-71
Realized Loss...............................................................S-64
Record Date..................................................................S-7
Reference Banks.............................................................S-70
Relief Act..................................................................S-64
Remaining Excess Spread.....................................................S-65
Restricted Group............................................................S-93
Securities Administrator.....................................................S-5
Seller.......................................................................S-4
Senior Certificates.........................................................S-10
Servicers....................................................................S-4
Specified Overcollateralization Amount......................................S-65
Standard & Poor's...........................................................S-12
Stated Principal Balance....................................................S-65
Stepdown Date...............................................................S-65
Strike Prices...............................................................S-70
Subordinated Certificates...................................................S-10
Tax Counsel.................................................................S-90
Trigger Event...............................................................S-65
Trustee......................................................................S-5
U.S. person..................................................................S-4
Unpaid Realized Loss Amount.................................................S-66
Wells Fargo.................................................................S-36
WFHM........................................................................S-33
Yield Maintenance Agreements................................................S-11
Yield Maintenance Provider...................................................S-5


                                      S-96




















                      [This page intentionally left blank]


















                                                                      Schedule A

                         Mortgage Loan Statistical Data

         The following information sets forth in tabular format certain
information, as of the cut-off date, about the mortgage loans in the aggregate
and about the mortgage loans in each loan group. Other than with respect to
rates of interest, percentages are approximate and are stated by cut-off date
principal balance of all of the mortgage loans, or of mortgage loans in the
related loan group, as applicable. The sum of the respective columns may not
equal the total indicated due to rounding.


                                      A-1

  Mortgage Rates of the Mortgage Loans as of the Cut-Off Date in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Mortgage Interest Rate                                                          Mortgage Loans      Cut-Off Date      Mortgage Pool
  ----------------------                                                        --------------      ------------      -------------
                                                                                                             
 2.501% -  3.000%...........................................................             1          $     12,867            0.00%
 4.501% -  5.000%...........................................................             2               228,543            0.06
 5.001% -  5.500%...........................................................             8               558,050            0.15
 5.501% -  6.000%...........................................................            21             2,097,868            0.58
 6.001% -  6.500%...........................................................            66             7,293,475            2.02
 6.501% -  7.000%...........................................................           177            20,470,993            5.67
 7.001% -  7.500%...........................................................           238            33,104,032            9.16
 7.501% -  8.000%...........................................................           304            37,269,060           10.32
 8.001% -  8.500%...........................................................           484            53,967,521           14.94
 8.501% -  9.000%...........................................................           438            37,798,480           10.46
 9.001% -  9.500%...........................................................           336            23,498,268            6.50
 9.501% - 10.000%...........................................................           458            19,732,224            5.46
10.001% - 10.501%...........................................................           421            17,575,677            4.86
10.501% - 11.000%...........................................................           590            21,172,905            5.86
11.001% - 11.500%...........................................................           595            17,891,683            4.95
11.501% - 12.000%...........................................................           591            18,025,069            4.99
12.001% - 12.500%...........................................................           400            11,614,532            3.21
12.501% - 13.000%...........................................................           397            10,721,001            2.97
13.001% - 13.500%...........................................................           578            10,798,500            2.99
13.501% - 14.000%...........................................................           705            10,425,384            2.89
14.001% - 14.500%...........................................................           265             3,785,434            1.05
14.501% - 15.000%...........................................................           151             2,239,992            0.62
15.001% - 15.500%...........................................................            23               328,456            0.09
15.501% - 16.000%...........................................................            37               385,888            0.11
16.001% - 16.500%...........................................................             4                77,304            0.02
16.501% - 17.000%...........................................................            13               178,762            0.05
17.001% - 17.500%...........................................................             1                30,668            0.01
17.501% - 18.000%...........................................................             2                21,485            0.01
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the cut-off date, the weighted average mortgage rate of the mortgage loans
in the total pool was approximately 9.531% per annum.


                                      A-2


      Original Loan-to-Value Ratio of the Mortgage Loans in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Original Loan-to-Value Ratios                                                   Mortgage Loans      Cut-Off Date      Mortgage Pool
  -----------------------------                                                 --------------      ------------      -------------
                                                                                                             
Not Available...............................................................           124          $ 11,302,289            3.13%
 00.01% - 10.00%............................................................             1                 3,821            0.00
 10.01% - 20.00%............................................................            27               468,028            0.13
 20.01% - 30.00%............................................................            80             2,056,859            0.57
 30.01% - 40.00%............................................................           171             3,472,577            0.96
 40.01% - 50.00%............................................................           303             9,280,376            2.57
 50.01% - 60.00%............................................................           500            17,336,049            4.80
 60.01% - 70.00%............................................................           944            35,301,886            9.77
 70.01% - 80.00%............................................................         1,828           105,703,284           29.26
 80.01% - 90.00%............................................................         1,939            92,876,821           25.71
 90.01% - 100.00%...........................................................         1,192            62,656,130           17.34
100.01% - 110.00%...........................................................           174            19,647,099            5.44
Greater than 110%...........................................................            23             1,198,904            0.33
                                                                                     -----          ------------          ------
Total.......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the Cut-off Date, the weighted average original loan-to-value ratio of the
Mortgage Loans in the Total Pool was approximately 80.86%.


   Scheduled Principal Balances of the Mortgage Loans as of the Mortgage Loan
                         Cut-Off Date in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Scheduled Principal Balance                                                     Mortgage Loans      Cut-Off Date      Mortgage Pool
  ---------------------------                                                   --------------      ------------      -------------
                                                                                                             
$   0.01 - $ 50,000.........................................................         5,327          $113,833,864           31.51%
$ 50,001 - $100,000.........................................................         1,025            71,701,461           19.85
$100,001 - $150,000.........................................................           432            52,621,309           14.56
$150,001 - $200,000.........................................................           202            35,370,351            9.79
$200,001 - $250,000.........................................................           142            31,957,788            8.85
$250,001 - $300,000.........................................................           104            28,133,221            7.79
$300,001 - $350,000.........................................................            44            14,127,467            3.91
$350,001 - $400,000.........................................................            15             5,475,745            1.52
$400,001 - $450,000.........................................................             3             1,276,949            0.35
$450,001 - $500,000.........................................................             3             1,402,031            0.39
$500,001 - $550,000.........................................................             2             1,048,640            0.29
$550,001 - $600,000.........................................................             3             1,702,314            0.47
$600,001 - $650,000.........................................................             3             1,845,073            0.51
$800,001 - $850,000.........................................................             1               807,908            0.22
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the cut-off date, the average principal balance of the mortgage loans in
the total pool was approximately $49,453.


                                      A-3


             Credit Score for the Mortgage Loans in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Credit Score Range                                                              Mortgage Loans      Cut-Off Date      Mortgage Pool
  ------------------                                                            --------------      ------------      -------------
                                                                                                             
No Fico Available...........................................................           385          $ 49,973,115           13.83%
  1 - 500...................................................................           347            14,262,748            3.95
501 - 520...................................................................           386            14,241,897            3.94
521 - 540...................................................................           594            22,132,638            6.13
541 - 560...................................................................           562            19,141,671            5.30
561 - 580...................................................................           519            19,291,769            5.34
581 - 600...................................................................           505            17,682,068            4.89
601 - 620...................................................................           470            18,273,526            5.06
621 - 640...................................................................           541            21,012,285            5.82
641 - 660...................................................................           484            21,434,977            5.93
661 - 680...................................................................           465            20,513,690            5.68
681 - 700...................................................................           410            20,418,116            5.65
701 - 720...................................................................           411            26,888,661            7.44
721 - 740...................................................................           378            23,030,122            6.37
741 - 760...................................................................           309            17,124,148            4.74
761 - 780...................................................................           276            18,706,898            5.18
781 - 800...................................................................           207            13,796,423            3.82
Greater than 800............................................................            57             3,379,367            0.94
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the cut-off date, the weighted average credit score of the mortgage loans
in the total pool for which credit scores are available is approximately 645.


                                      A-4


     Geographic Distribution of the Mortgaged Properties in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
State                                                                           Mortgage Loans      Cut-Off Date      Mortgage Pool
  -----                                                                         --------------      ------------      -------------
                                                                                                             
Alabama.....................................................................           586          $ 11,798,675            3.27%
Arizona.....................................................................            42             4,072,189            1.13
Arkansas....................................................................            49             1,817,249            0.50
California..................................................................           415            68,498,862           18.96
Colorado....................................................................            46             5,044,321            1.40
Connecticut.................................................................            41             4,333,377            1.20
Delaware....................................................................             8               719,204            0.20
District of Columbia........................................................            10             1,108,468            0.31
Florida.....................................................................           692            25,123,227            6.95
Georgia.....................................................................           402            15,385,800            4.26
Idaho.......................................................................             6               504,282            0.14
Illinois....................................................................           124             7,003,752            1.94
Indiana.....................................................................           220             5,704,287            1.58
Iowa........................................................................            13               917,914            0.25
Kansas......................................................................            10               854,118            0.24
Kentucky....................................................................           102             3,495,281            0.97
Louisiana...................................................................           588            12,363,674            3.42
Maine.......................................................................            19             1,060,613            0.29
Maryland....................................................................           100             8,791,418            2.43
Massachusetts...............................................................           114             9,354,499            2.59
Michigan....................................................................           295             8,958,422            2.48
Minnesota...................................................................            41             3,579,126            0.99
Mississippi.................................................................           202             4,400,419            1.22
Missouri....................................................................           130             4,395,320            1.22
Montana.....................................................................             6               636,226            0.18
Nebraska....................................................................             7               481,926            0.13
Nevada......................................................................            36             3,036,804            0.84
New Hampshire...............................................................            34             2,214,797            0.61
New Jersey..................................................................           113            13,261,184            3.67
New Mexico..................................................................            23             2,069,153            0.57
New York....................................................................           286            28,830,463            7.98
North Carolina..............................................................           439            17,764,483            4.92
Ohio........................................................................           485            15,796,967            4.37
Oklahoma....................................................................           182             4,519,593            1.25
Oregon......................................................................            15             1,498,563            0.41
Pennsylvania................................................................           272            14,457,400            4.00
Puerto Rico.................................................................             1                 8,398            0.00
Rhode Island................................................................             5               429,253            0.12
South Carolina..............................................................           265             7,822,112            2.16
South Dakota................................................................             6               471,099            0.13
Tennessee...................................................................           369            10,935,730            3.03
Texas.......................................................................           216             9,679,337            2.68
Utah........................................................................            23             2,245,360            0.62
Vermont.....................................................................             6               726,653            0.20
Virginia....................................................................           154             7,394,565            2.05
Washington..................................................................            37             4,202,722            1.16
West Virginia...............................................................            41             1,644,047            0.46
Wisconsin...................................................................            23             1,371,580            0.38
Wyoming.....................................................................             7               521,208            0.14
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======




                                      A-5


            Property Types of Mortgaged Properties in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Property Type                                                                   Mortgage Loans      Cut-Off Date      Mortgage Pool
- -------------                                                                   --------------      ------------      -------------
                                                                                                             
Single Family...............................................................         6,155          $293,900,679           81.34%
2 - 4 Family................................................................           326            25,346,322            7.02
Condominium.................................................................           170            10,217,639            2.83
PUD.........................................................................            50             8,577,001            2.37
Townhouse...................................................................           199             7,010,962            1.94
Mobile/Manufactured Home....................................................           323             6,997,006            1.94
Multifamily.................................................................            28             1,721,888            0.48
Unknown.....................................................................            55             7,532,623            2.08
                                                                                     -----          ------------          ------
   Total....................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



           Occupancy Status of Mortgaged Properties in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Occupancy Status                                                                Mortgage Loans      Cut-Off Date      Mortgage Pool
- ----------------                                                                --------------      ------------      -------------
                                                                                                             
Primary.....................................................................         6,336          $323,914,183           89.65%
Second Home.................................................................           476            13,981,623            3.87
Investor....................................................................           186            11,263,697            3.12
Unknown.....................................................................           308            12,144,617            3.36
                                                                                     -----          ------------          ------
   Total....................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



Based upon representation of the related mortgagors at the time of origination.


                Loan Age of the Mortgage Loans in the Total Pool





                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Age                                                                             Mortgage Loans      Cut-Off Date      Mortgage Pool
- ---                                                                             --------------      ------------      -------------
                                                                                                             
 1-24 Months................................................................           580          $ 71,268,791           19.73%
25-48 Months................................................................           591            68,379,757           18.93
49-72 Months................................................................           115            11,756,038            3.25
73-96 Months................................................................         4,043           119,392,013           33.04
Greater than 96 Months......................................................         1,977            90,507,522           25.05
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the cut-off date, the weighted average age of the mortgage loans in the
total pool was approximately 70 months.


                                      A-6


  Remaining Terms to Stated Maturity for the Mortgage Loans in the Total Pool





                                                                                                      Aggregate
                                                                                                  Scheduled Balance
Stated Remaining                                                                   Number of      Outstanding as of        % of
Term to Maturity                                                                Mortgage Loans      Cut-Off Date      Mortgage Pool
- ----------------                                                                --------------      ------------      -------------
                                                                                                             
  1 -  48 Months............................................................         1,379          $ 12,077,947            3.34%
 49 -  60 Months............................................................           281             5,485,382            1.52
 61 - 120 Months............................................................         2,554            69,377,352           19.20
121 - 180 Months............................................................         1,089            50,171,555           13.89
181 - 240 Months............................................................           282            21,034,928            5.82
241 - 300 Months............................................................           839            86,678,648           23.99
301-360 Months..............................................................           882           116,478,309           32.24
                                                                                     -----          ------------          ------
 Total......................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======



As of the cut-off date, the weighted average stated remaining months to
scheduled maturity of the mortgage loans in the total pool was approximately 226
months.

             Loan Purpose for the Mortgage Loans in the Total Pool




                                                                                                      Aggregate
                                                                                                  Scheduled Balance
                                                                                   Number of      Outstanding as of        % of
Loan Purpose                                                                    Mortgage Loans      Cut-Off Date      Mortgage Pool
- ------------                                                                    --------------      ------------      -------------
                                                                                                             
Purchase....................................................................         2,117          $146,964,541           40.68%
Cash-Out Refinancing........................................................         4,392           145,421,960           40.25
Rate/Term Refinancing.......................................................           353            44,035,039           12.19
Const -Perm.................................................................            21             3,233,824            0.90
Unknown.....................................................................           423            21,648,758            5.99
                                                                                     -----          ------------          ------
   Total....................................................................         7,306          $361,304,121          100.00%
                                                                                     =====          ============          ======




                                      A-7


  Mortgage Rates of the Mortgage Loans as of the Cut-Off Date in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Mortgage Interest Rate                                                             Mortgage Loans      Cut-Off Date      Loan Group
- ----------------------                                                             --------------      ------------      ----------
                                                                                                                
 4.501% -  5.000%..............................................................             1          $    160,272          0.07%
 5.001% -  5.500%..............................................................             6               462,479          0.21
 5.501% -  6.000%..............................................................            14             1,657,972          0.76
 6.001% -  6.500%..............................................................            48             5,486,622          2.51
 6.501% -  7.000%..............................................................           128            12,829,195          5.88
 7.001% -  7.500%..............................................................           128            14,793,481          6.78
 7.501% -  8.000%..............................................................           190            19,574,674          8.97
 8.001% -  8.500%..............................................................           356            35,699,133         16.36
 8.501% -  9.000%..............................................................           312            24,234,121         11.11
 9.001% -  9.500%..............................................................           234            13,859,206          6.35
 9.501% - 10.000%..............................................................           378            14,702,837          6.74
10.001% - 10.005%..............................................................           290            11,467,222          5.26
10.501% - 11.000%..............................................................           393            13,692,748          6.28
11.001% - 11.500%..............................................................           420            12,393,791          5.68
11.501% - 12.000%..............................................................           361            11,110,726          5.09
12.001% - 12.500%..............................................................           178             5,156,122          2.36
12.501% - 13.000%..............................................................           231             5,967,588          2.74
13.001% - 13.500%..............................................................           312             5,945,750          2.73
13.501% - 14.000%..............................................................           349             5,610,248          2.57
14.001% - 14.500%..............................................................           162             2,364,867          1.08
14.501% - 15.000%..............................................................            56               763,973          0.35
15.001% - 15.500%..............................................................             9                85,578          0.04
15.501% - 16.000%..............................................................             9                70,750          0.03
16.001% - 16.500%..............................................................             1                13,242          0.01
16.501% - 17.000%..............................................................             2                46,292          0.02
17.001% - 17.500%..............................................................             1                30,668          0.01
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average mortgage rate of the mortgage loans
in Loan Group I was approximately 9.504% per annum.


                                      A-8


       Original Loan-to-Value Ratio of the Mortgage Loans in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Original Loan-to-Value Ratios                                                      Mortgage Loans      Cut-Off Date      Loan Group
- -----------------------------                                                      --------------      ------------      ----------
                                                                                                                
Not Available..................................................................            79          $  5,731,749          2.63%
00.01% - 10.00%................................................................             1                 3,821          0.00
10.01% - 20.00%................................................................            15               271,845          0.12
20.01% - 30.00%................................................................            55             1,446,845          0.66
30.01% - 40.00%................................................................           112             2,631,462          1.21
40.01% - 50.00%................................................................           206             6,022,852          2.76
50.01% - 60.00%................................................................           321            11,509,008          5.28
60.01% - 70.00%................................................................           646            23,670,020         10.85
70.01% - 80.00%................................................................         1,299            75,437,770         34.58
80.01% - 90.00%................................................................         1,247            59,583,184         27.31
90.01% - 100.00%...............................................................           574            30,694,149         14.07
100.01% - 110.00%..............................................................            14             1,176,852          0.54
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



As of the Cut-off Date, the weighted average original loan-to-value ratio of the
Mortgage Loans in Loan Group I was approximately 78.44%.



   Scheduled Principal Balances of the Mortgage Loans as of the Mortgage Loan
                          Cut-Off Date in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Scheduled Principal Balance                                                        Mortgage Loans      Cut-Off Date      Loan Group
- ---------------------------                                                        --------------      ------------      ----------
                                                                                                                
$   0.01 - $ 50,000............................................................         3,338          $ 73,434,686         33.66%
$ 50,001 - $100,000............................................................           639            44,596,498         20.44
$100,001 - $150,000............................................................           269            32,522,029         14.91
$150,001 - $200,000............................................................           146            25,782,208         11.82
$200,001 - $250,000............................................................           121            27,194,098         12.46
$250,001 - $300,000............................................................            56            14,650,040          6.71
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the average principal balance of the mortgage loans in
Loan Group I was approximately $47,752.


                                      A-9


              Credit Score for the Mortgage Loans in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Credit Score Range                                                                 Mortgage Loans      Cut-Off Date      Loan Group
- ------------------                                                                 --------------      ------------      ----------
                                                                                                                
No Fico Available..............................................................           321          $  39,068,714        17.91%
  1 - 500......................................................................           152              5,549,196         2.54
501 - 520......................................................................           210              7,364,326         3.38
521 - 540......................................................................           319             10,474,400         4.80
541 - 560......................................................................           303              9,989,364         4.58
561 - 580......................................................................           311             11,664,036         5.35
581 - 600......................................................................           303              9,935,910         4.55
601 - 620......................................................................           275             10,461,868         4.80
621 - 640......................................................................           329             12,729,750         5.83
641 - 660......................................................................           294             12,060,563         5.53
661 - 680......................................................................           289             13,664,170         6.26
681 - 700......................................................................           275             12,797,550         5.87
701 - 720......................................................................           289             15,716,437         7.20
721 - 740......................................................................           267             12,765,770         5.85
741 - 760......................................................................           219             10,037,057         4.60
761 - 780......................................................................           199             12,596,751         5.77
781 - 800......................................................................           167              9,087,737         4.17
Greater than 800...............................................................            47              2,215,960         1.02
                                                                                        -----          -------------       ------
 Total.........................................................................         4,569           $218,179,557       100.00%
                                                                                        =====          =============       ======



As of the cut-off date, the weighted average credit score of the mortgage loans
in Loan Group I for which credit scores are available is approximately 653.


                                      A-10


      Geographic Distribution of the Mortgaged Properties in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
State                                                                              Mortgage Loans      Cut-Off Date      Loan Group
- -----                                                                              --------------      ------------      ----------
                                                                                                                
Alabama........................................................................           351          $  7,780,551          3.57%
Arizona........................................................................            21             1,685,908          0.77
Arkansas.......................................................................            26             1,116,720          0.51
California.....................................................................           269            38,955,385         17.85
Colorado.......................................................................            35             3,097,174          1.42
Connecticut....................................................................            23             2,206,401          1.01
Delaware.......................................................................             4               348,629          0.16
District of Columbia...........................................................             7               681,858          0.31
Florida........................................................................           459            16,083,501          7.37
Georgia........................................................................           242             9,500,427          4.35
Idaho..........................................................................             4               229,722          0.11
Illinois.......................................................................            56             3,814,990          1.75
Indiana........................................................................           141             3,574,998          1.64
Iowa...........................................................................             3               165,135          0.08
Kansas.........................................................................             4               577,445          0.26
Kentucky.......................................................................            59             1,695,084          0.78
Louisiana......................................................................           330             7,627,353          3.50
Maine..........................................................................             7               286,849          0.13
Maryland.......................................................................            63             4,743,586          2.17
Massachusetts..................................................................           102             6,461,036          2.96
Michigan.......................................................................           163             4,022,795          1.84
Minnesota......................................................................            28             2,446,871          1.12
Mississippi....................................................................           106             2,291,232          1.05
Missouri.......................................................................            65             1,719,297          0.79
Montana........................................................................             2               166,086          0.08
Nebraska.......................................................................             4               320,067          0.15
Nevada.........................................................................            27             2,267,916          1.04
New Hampshire..................................................................            29             1,809,063          0.83
New Jersey.....................................................................            83             8,520,823          3.91
New Mexico.....................................................................            10               573,522          0.26
New York.......................................................................           211            19,205,858          8.80
North Carolina.................................................................           286            11,913,596          5.46
Ohio...........................................................................           304            10,150,448          4.65
Oklahoma.......................................................................           103             2,521,246          1.16
Oregon.........................................................................             8               497,418          0.23
Pennsylvania...................................................................           159             8,085,643          3.71
Puerto Rico....................................................................             1                 8,398          0.00
Rhode Island...................................................................             5               429,253          0.20
South Carolina.................................................................           155             4,849,003          2.22
South Dakota...................................................................             4               322,404          0.15
Tennessee......................................................................           239             7,016,979          3.22
Texas..........................................................................           181             7,241,264          3.32
Utah...........................................................................            16             1,360,467          0.62
Vermont........................................................................             3               285,640          0.13
Virginia.......................................................................           118             5,265,300          2.41
Washington.....................................................................            21             2,549,041          1.17
West Virginia..................................................................            19               677,581          0.31
Wisconsin......................................................................             8               655,428          0.30
Wyoming........................................................................             5               374,169          0.17
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



                                      A-11


             Property Types of Mortgaged Properties in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Property Type                                                                      Mortgage Loans      Cut-Off Date      Loan Group
- -------------                                                                      --------------      ------------      ----------
                                                                                                                
Single Family..................................................................         3,883          $179,770,049         82.40%
2-4 Family.....................................................................           225            17,832,985          8.17
Condominium....................................................................           108             5,796,735          2.66
PUD............................................................................            16             2,313,284          1.06
Townhouse......................................................................           156             5,231,655          2.40
Mobile/Manufactured Home.......................................................           123             2,248,891          1.03
Multifamily....................................................................            27             1,696,725          0.78
Unknown........................................................................            31             3,289,234          1.51
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



            Occupancy Status of Mortgaged Properties in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Occupancy Status                                                                   Mortgage Loans      Cut-Off Date      Loan Group
- ----------------                                                                   --------------      ------------      ----------
                                                                                                                
Primary........................................................................         3,813          $191,743,362         87.88%
Second Home....................................................................           336            10,827,684          4.96
Investor.......................................................................           143             6,264,479          2.87
Unknown........................................................................           277             9,344,032          4.28
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



Based upon representation of the related mortgagors at the time of origination.

                 Loan Age of the Mortgage Loans in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Age                                                                                Mortgage Loans      Cut-Off Date      Loan Group
- ---                                                                                --------------      ------------      ----------
                                                                                                                
 1-24 Months...................................................................           271          $ 33,523,552         15.37%
25-48 Months...................................................................           228            28,082,207         12.87
49-72 Months...................................................................            23             2,987,526          1.37
73-96 Months...................................................................         2,470            78,515,507         35.99
Greater than 96 Months.........................................................         1,577            75,070,765         34.41
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average age of the mortgage loans in Loan
Group I was approximately 81 months.


                                      A-12



   Remaining Terms to Stated Maturity for the Mortgage Loans in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
Stated Remaing                                                                        Number of      Outstanding as of      % of
Term to Maturity                                                                   Mortgage Loans      Cut-Off Date      Loan Group
- ----------------                                                                   --------------      ------------      ----------
                                                                                                                
  1 -  48 Months...............................................................           765          $  7,081,467          3.25%
 49 -  60 Months...............................................................           185             4,240,292          1.94
 61 - 120 Months...............................................................         1,670            47,042,728         21.56
121 - 180 Months...............................................................           769            36,000,693         16.50
181 - 240 Months...............................................................           225            16,503,759          7.56
241 - 300 Months...............................................................           588            60,975,392         27.95
301 - 360 Months...............................................................           367            46,335,226         21.24
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average stated remaining months to
scheduled maturity of the Mortgage Loans in Loan Group I was approximately 208
months.

              Loan Purpose for the Mortgage Loans in Loan Group I




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Loan Purpose                                                                       Mortgage Loans      Cut-Off Date      Loan Group
  ------------                                                                     --------------      ------------      ----------
                                                                                                                
Purchase.......................................................................         1,367          $ 81,555,922         37.38%
Cash-Out Refinancing...........................................................         2,643            94,746,547         43.43
Rate/Term Refinancing..........................................................           168            24,021,946         11.01
Const -Perm....................................................................            18             2,665,021          1.22
Unknown........................................................................           373            15,190,122          6.96
                                                                                        -----          ------------        ------
 Total.........................................................................         4,569          $218,179,557        100.00%
                                                                                        =====          ============        ======



                                      A-13


  Mortgage Rates of the Mortgage Loans as of the Cut-Off Date in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Mortgage Interest Rate                                                             Mortgage Loans      Cut-Off Date      Loan Group
  ----------------------                                                           --------------      ------------      ----------
                                                                                                                
 2.501% -  3.000%..............................................................             1          $     12,867          0.01%
 4.501% -  5.000%..............................................................             1                68,271          0.07
 5.001% -  5.500%..............................................................             2                95,571          0.09
 5.501% -  6.000%..............................................................             7               439,895          0.43
 6.001% -  6.500%..............................................................            18             1,806,853          1.76
 6.501% -  7.000%..............................................................            39             3,726,928          3.63
 7.001% -  7.500%..............................................................            78             7,521,645          7.32
 7.501% -  8.000%..............................................................            85             8,208,201          7.99
 8.001% -  8.500%..............................................................           104            10,275,816         10.01
 8.501% -  9.000%..............................................................           114            10,140,717          9.87
 9.001% -  9.500%..............................................................            96             8,055,471          7.84
 9.501% - 10.000%..............................................................            75             3,629,276          3.53
10.001% - 10.500%..............................................................           127             4,581,751          4.46
10.501% - 11.000%..............................................................           197             7,480,157          7.28
11.001% - 11.500%..............................................................           174             5,186,858          5.05
11.501% - 12.000%..............................................................           230             6,914,343          6.73
12.001% - 12.500%..............................................................           222             6,458,411          6.29
12.501% - 13.000%..............................................................           166             4,753,413          4.63
13.001% - 13.500%..............................................................           266             4,852,750          4.73
13.501% - 14.000%..............................................................           356             4,815,136          4.69
14.001% - 14.500%..............................................................           103             1,420,568          1.38
14.501% - 15.000%..............................................................            95             1,476,019          1.44
15.001% - 15.500%..............................................................            14               242,879          0.24
15.501% - 16.000%..............................................................            28               315,137          0.31
16.001% - 16.500%..............................................................             3                64,062          0.06
16.501% - 17.000%..............................................................            11               132,470          0.13
17.501% - 18.000%..............................................................             2                21,485          0.02
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average mortgage rate of the mortgage loans
in Loan Group II was approximately 10.185% per annum.


                                      A-14



      Original Loan-to-Value Ratio of the Mortgage Loans in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Original Loan-to-Value Ratios                                                      Mortgage Loans      Cut-Off Date      Loan Group
  -----------------------------                                                    --------------      ------------      ----------
                                                                                                                
Not Available..................................................................            31          $  2,400,740          2.34%
 10.01% - 20.00%...............................................................            12               196,183          0.19
 20.01% - 30.00%...............................................................            24               184,934          0.18
 30.01% - 40.00%...............................................................            59               841,115          0.82
 40.01% - 50.00%...............................................................            91             1,151,078          1.12
 50.01% - 60.00%...............................................................           171             3,211,405          3.13
 60.01% - 70.00%...............................................................           283             5,662,336          5.51
 70.01% - 80.00%...............................................................           491            16,946,474         16.50
 80.01% - 90.00%...............................................................           670            26,539,056         25.84
 90.01% - 100.00%..............................................................           605            28,034,947         27.30
100.01% - 110.00%..............................................................           154            16,329,777         15.90
Greater than 110.00%...........................................................            23             1,198,904          1.17
                                                                                        -----          ------------         -----
 Total.........................................................................         2,614          $102,696,947         100.0%
                                                                                        =====          ============         =====



As of the cut-off date, the weighted average original loan-to-value ratio of the
mortgage loans in Loan Group II was approximately 87.15%.

Scheduled Principal Balances of the Mortgage Loans as of the Mortgage Loan
                         Cut-Off Date in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Scheduled Principal Balance                                                        Mortgage Loans      Cut-Off Date      Loan Group
- ---------------------------                                                        --------------      ------------      ----------
                                                                                                                
$   0.01 - $ 50,000............................................................         1,987          $ 40,343,019         39.28%
$ 50,001 - $100,000............................................................           384            26,917,068         26.21
$100,001 - $150,000............................................................           162            19,965,001         19.44
$150,001 - $200,000............................................................            56             9,588,143          9.34
$200,001 - $250,000............................................................            18             4,046,053          3.94
$250,001 - $300,000............................................................             7             1,837,663          1.79
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the average principal balance of the mortgage loans in
Loan Group II was approximately $39,287.


                                      A-15


              Credit Score for the Mortgage Loans in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Credit Score Range                                                                 Mortgage Loans      Cut-Off Date      Loan Group
  ------------------                                                               --------------      ------------      ----------
                                                                                                                
No Fico Available..............................................................            33          $  1,818,047          1.77%
  1 - 500......................................................................           193             8,119,028          7.91
501 - 520......................................................................           175             6,528,808          6.36
521 - 540......................................................................           273            10,566,969         10.29
541 - 560......................................................................           257             8,812,401          8.58
561 - 580......................................................................           208             7,627,733          7.43
581 - 600......................................................................           200             7,137,474          6.95
601 - 620......................................................................           190             6,193,014          6.03
621 - 640......................................................................           207             6,797,875          6.62
641 - 660......................................................................           180             5,914,428          5.76
661 - 680......................................................................           173             5,832,246          5.68
681 - 700......................................................................           129             5,591,369          5.44
701 - 720......................................................................           113             7,462,991          7.27
721 - 740......................................................................            97             5,839,555          5.69
741 - 760......................................................................            81             3,973,611          3.87
761 - 780......................................................................            68             3,123,459          3.04
781 - 800......................................................................            30             1,187,822          1.16
Greater than 800...............................................................             7               170,118          0.17
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average credit score of the mortgage loans
in Loan Group II for which credit scores are available is approximately 615.


                                      A-16


      Geographic Distribution of the Mortgaged Properties in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
State                                                                              Mortgage Loans      Cut-Off Date      Loan Group
- -----                                                                              --------------      ------------      ----------
                                                                                                                
Alabama........................................................................           235          $  4,018,124          3.91%
Arkansas.......................................................................            23               700,530          0.68
Arizona........................................................................            19             1,620,933          1.58
California.....................................................................            80             9,418,965          9.17
Colorado.......................................................................             8               852,997          0.83
Connecticut....................................................................            16             1,260,848          1.23
District of Columbia...........................................................             2               103,835          0.10
Delaware.......................................................................             4               370,574          0.36
Florida........................................................................           230             8,538,168          8.31
Georgia........................................................................           157             4,946,000          4.82
Iowa...........................................................................             9               452,429          0.44
Idaho..........................................................................             2               274,560          0.27
Illinois.......................................................................            68             3,188,762          3.11
Indiana........................................................................            79             2,129,289          2.07
Kansas.........................................................................             6               276,673          0.27
Kentucky.......................................................................            42             1,486,162          1.45
Louisiana......................................................................           258             4,736,322          4.61
Massachusetts..................................................................             7               774,578          0.75
Maryland.......................................................................            33             2,541,014          2.47
Maine..........................................................................            12               773,765          0.75
Michigan.......................................................................           132             4,935,627          4.81
Minnesota......................................................................            12               835,163          0.81
Missouri.......................................................................            64             2,315,770          2.25
Mississippi....................................................................            96             2,109,188          2.05
Montana........................................................................             4               470,140          0.46
North Carolina.................................................................           152             5,472,124          5.33
Nebraska.......................................................................             3               161,859          0.16
New Hampshire..................................................................             5               405,733          0.40
New Jersey.....................................................................            25             2,616,011          2.55
New Mexico.....................................................................            12               687,724          0.67
Nevada.........................................................................             9               768,888          0.75
New York.......................................................................            62             5,014,091          4.88
Ohio...........................................................................           180             5,616,242          5.47
Oklahoma.......................................................................            79             1,998,347          1.95
Oregon.........................................................................             5               418,769          0.41
Pennsylvania...................................................................           111             5,524,640          5.38
South Carolina.................................................................           110             2,973,109          2.90
South Dakota...................................................................             2               148,694          0.14
Tennessee......................................................................           130             3,918,751          3.82
Texas..........................................................................            34             2,131,208          2.08
Utah...........................................................................             6               567,820          0.55
Virginia.......................................................................            34             1,583,872          1.54
Vermont........................................................................             2                75,313          0.07
Washington.....................................................................            16             1,653,681          1.61
Wisconsin......................................................................            15               716,152          0.70
West Virginia..................................................................            22               966,465          0.94
Wyoming........................................................................             2               147,039          0.14
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



                                      A-17



            Property Types of Mortgaged Properties in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Property Type                                                                      Mortgage Loans      Cut-Off Date      Loan Group
  -------------                                                                    --------------      ------------      ----------
                                                                                                                
Single Family..................................................................         2,187          $ 84,456,221         82.24%
2-4 Family.....................................................................            93             4,919,986          4.79
Condominium....................................................................            60             3,720,539          3.62
PUD............................................................................            20             2,088,921          2.03
Townhouse......................................................................            41             1,303,521          1.27
Mobile/Manufactured Home.......................................................           200             4,748,115          4.62
Multifamily....................................................................             1                25,163          0.02
Unknown........................................................................            12             1,434,482          1.40
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



           Occupancy Status of Mortgaged Properties in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Occupancy Status                                                                   Mortgage Loans      Cut-Off Date      Loan Group
  ----------------                                                                 --------------      ------------      ----------
                                                                                                                
Primary........................................................................         2,415          $ 95,859,344         93.34%
Investor.......................................................................            35             2,390,884          2.33
Second Home....................................................................           136             2,198,375          2.14
Unknown........................................................................            28             2,248,345          2.19
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



Based upon representation of the related mortgagors at the time of origination.

                Loan Age of the Mortgage Loans in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Age                                                                                Mortgage Loans      Cut-Off Date      Loan Group
  ---                                                                              --------------      ------------      ----------
                                                                                                                
 1-24 Months...................................................................           284          $ 29,092,976         28.33%
25-48 Months...................................................................           316            23,270,786         22.66
49-72 Months...................................................................            81             5,551,210          5.41
73-96 Months...................................................................         1,571            40,309,108         39.25
Greater than 96 Months.........................................................           362             4,472,866          4.36
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average age of the mortgage loans in Loan
Group II was approximately 51 months.


                                      A-18



   Remaining Terms to Stated Maturity for the Mortgage Loans in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
Stated Remaining                                                                      Number of      Outstanding as of      % of
Term to Maturity                                                                   Mortgage Loans      Cut-Off Date      Loan Group
- ----------------                                                                   --------------      ------------      ----------
                                                                                                                
  1 -  48 Months...............................................................           612          $  4,431,303          4.31%
 49 -  60 Months...............................................................            96             1,245,091          1.21
 61 - 120 Months...............................................................           883            22,239,338         21.66
121 - 180 Months...............................................................           316            13,199,624         12.85
181 - 240 Months...............................................................            50             2,517,746          2.45
241 - 300 Months...............................................................           213            14,219,761         13.85
301 - 360 Months...............................................................           444            44,844,084         43.67
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



As of the cut-off date, the weighted average stated remaining months to
scheduled maturity of the mortgage loans in Loan Group II was approximately 235
months.

              Loan Purpose for the Mortgage Loans in Loan Group II




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Loan Purpose                                                                       Mortgage Loans      Cut-Off Date      Loan Group
  ------------                                                                     --------------      ------------      ----------
                                                                                                                
Purchase.......................................................................           687          $ 43,965,356         42.81%
Cash-Out Refinancing...........................................................         1,733            45,290,120         44.10
Rate/Term Refinancing..........................................................           160            11,164,031         10.87
Const -Perm....................................................................             2               173,964          0.17
Unknown........................................................................            32             2,103,475          2.05
                                                                                        -----          ------------        ------
 Total.........................................................................         2,614          $102,696,947        100.00%
                                                                                        =====          ============        ======



                                      A-19



 Mortgage Rates of the Mortgage Loans as of the Cut-Off Date in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Mortgage Interest Rate                                                             Mortgage Loans      Cut-Off Date      Loan Group
  ----------------------                                                           --------------      ------------      ----------
                                                                                                                
 6.501% -  7.000%..............................................................           10            $ 3,914,870          9.68%
 7.001% -  7.500%..............................................................           32             10,788,906         26.69
 7.501% -  8.000%..............................................................           29              9,486,185         23.46
 8.001% -  8.500%..............................................................           24              7,992,572         19.77
 8.501% -  9.000%..............................................................           12              3,423,642          8.47
 9.001% -  9.500%..............................................................            6              1,583,591          3.92
 9.501% - 10.000%..............................................................            5              1,400,111          3.46
10.001% - 10.500%..............................................................            4              1,526,704          3.78
11.001% - 11.500%..............................................................            1                311,034          0.77
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the weighted average mortgage rate of the mortgage loans
in Loan Group III was approximately 8.017% per annum.

      Original Loan-to-Value Ratio of the Mortgage Loans in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Original Loan-to-Value Ratios                                                      Mortgage Loans      Cut-Off Date      Loan Group
  -----------------------------                                                    --------------      ------------      ----------
                                                                                                                
Not Available..................................................................           14            $ 3,169,800          7.84%
 20.01% -  30.00%..............................................................            1                425,081          1.05
 40.01% -  50.00%..............................................................            6              2,106,446          5.21
 50.01% -  60.00%..............................................................            8              2,615,636          6.47
 60.01% -  70.00%..............................................................           15              5,969,530         14.77
 70.01% -  80.00%..............................................................           38             13,319,039         32.95
 80.01% -  90.00%..............................................................           22              6,754,581         16.71
 90.01% - 100.00%..............................................................           13              3,927,034          9.71
100.01% - 110.00%..............................................................            6              2,140,470          5.29
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the weighted average original loan-to-value ratio of the
mortgage loans in Loan Group III was approximately 77.66%.


                                      A-20



   Scheduled Principal Balances of the Mortgage Loans as of the Mortgage Loan
                         Cut-Off Date in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Scheduled Principal Balance                                                        Mortgage Loans      Cut-Off Date      Loan Group
- ---------------------------                                                        --------------      ------------      ----------
                                                                                                                
$   0.01 - $ 50,000............................................................            2            $    56,159          0.14%
$ 50,001 - $100,000............................................................            2                187,896          0.46
$100,001 - $150,000............................................................            1                134,279          0.33
$200,001 - $250,000............................................................            3                717,638          1.78
$250,001 - $300,000............................................................           41             11,645,518         28.81
$300,001 - $350,000............................................................           44             14,127,467         34.95
$350,001 - $400,000............................................................           15              5,475,745         13.54
$400,001 - $450,000............................................................            3              1,276,949          3.16
$450,001 - $500,000............................................................            3              1,402,031          3.47
$500,001 - $550,000............................................................            2              1,048,640          2.59
$550,001 - $600,000............................................................            3              1,702,314          4.21
$600,001 - $650,000............................................................            3              1,845,073          4.56
Greater Than $800,000..........................................................            1                807,908          2.00
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the average principal balance of the mortgage loans in
Loan Group III was approximately $328,680.

             Credit Score for the Mortgage Loans in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Credit Score Range                                                                 Mortgage Loans      Cut-Off Date      Loan Group
  ------------------                                                               --------------      ------------      ----------
                                                                                                                
No Fico Available..............................................................           31            $ 9,086,355         22.48%
  1 - 500......................................................................            2                594,525          1.47
501 - 520......................................................................            1                348,763          0.86
521 - 540......................................................................            2              1,091,270          2.70
541 - 560......................................................................            2                339,906          0.84
581 - 600......................................................................            2                608,684          1.51
601 - 620......................................................................            5              1,618,643          4.00
621 - 640......................................................................            5              1,484,660          3.67
641 - 660......................................................................           10              3,459,986          8.56
661 - 680......................................................................            3              1,017,273          2.52
681 - 700......................................................................            6              2,029,197          5.02
701 - 720......................................................................            9              3,709,233          9.17
721 - 740......................................................................           14              4,424,798         10.94
741 - 760......................................................................            9              3,113,480          7.70
761 - 780......................................................................            9              2,986,689          7.39
781 - 800......................................................................           10              3,520,864          8.71
Greater than 800...............................................................            3                993,290          2.46
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the weighted average credit score of the mortgage loans
in Loan Group III for which credit scores are available is approximately 700.


                                      A-21



     Geographic Distribution of the Mortgaged Properties in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
State                                                                              Mortgage Loans      Cut-Off Date      Loan Group
- -----                                                                              --------------      ------------      ----------
                                                                                                                
Arizona........................................................................            2            $   765,349          1.89%
California.....................................................................           66             20,124,512         49.78
Colorado.......................................................................            3              1,094,150          2.71
Connecticut....................................................................            2                866,129          2.14
District of Columbia...........................................................            1                322,775          0.80
Florida........................................................................            3                501,557          1.24
Georgia........................................................................            3                939,373          2.32
Iowa...........................................................................            1                300,350          0.74
Kentucky.......................................................................            1                314,035          0.78
Massachusetts..................................................................            5              2,118,885          5.24
Maryland.......................................................................            4              1,506,818          3.73
Minnesota......................................................................            1                297,093          0.73
Missouri.......................................................................            1                360,254          0.89
North Carolina.................................................................            1                378,763          0.94
New Jersey.....................................................................            5              2,124,350          5.25
New Mexico.....................................................................            1                807,908          2.00
New York.......................................................................           13              4,610,514         11.40
Ohio...........................................................................            1                 30,277          0.07
Oregon.........................................................................            2                582,376          1.44
Pennsylvania...................................................................            2                847,118          2.10
Texas..........................................................................            1                306,865          0.76
Utah...........................................................................            1                317,073          0.78
Virginia.......................................................................            2                545,393          1.35
Vermont........................................................................            1                365,701          0.90
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



            Property Types of Mortgaged Properties in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Property Type                                                                      Mortgage Loans      Cut-Off Date      Loan Group
  -------------                                                                    --------------      ------------      ----------
                                                                                                                
Single Famliy..................................................................           85            $29,674,409         73.40%
2-4 Family.....................................................................            8              2,593,352          6.41
Condominium....................................................................            2                700,365          1.73
PUD............................................................................           14              4,174,796         10.33
Townhouse......................................................................            2                475,786          1.18
Unknown........................................................................           12              2,808,908          6.95
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



                                      A-22



           Occupancy Status of Mortgaged Properties in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Occupancy Status                                                                   Mortgage Loans      Cut-Off Date      Loan Group
  ----------------                                                                 --------------      ------------      ----------
                                                                                                                
Primary........................................................................          108            $36,311,477         89.82%
Investor.......................................................................            8              2,608,335          6.45
Second Home....................................................................            4                955,565          2.36
Unknown........................................................................            3                552,240          1.37
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



Based upon representation of the related mortgagors at the time of origination.

                Loan Age of the Mortgage Loans in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Age                                                                                Mortgage Loans      Cut-Off Date      Loan Group
  ---                                                                              --------------      ------------      ----------
                                                                                                                
 1-24 Months...................................................................           25            $ 8,652,263         21.40%
25-48 Months...................................................................           47             17,026,763         42.12
49-72 Months...................................................................           11              3,217,302          7.96
73-96 Months...................................................................            2                567,398          1.40
Greater than 96 Months.........................................................           38             10,963,891         27.12
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the weighted average age of the mortgage loans in Loan
Group III was approximately 55 months.

  Remaining Terms to Stated Maturity for the Mortgage Loans in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
Stated Remaining                                                                      Number of      Outstanding as of      % of
Term to Maturity                                                                   Mortgage Loans      Cut-Off Date      Loan Group
- ----------------                                                                   --------------      ------------      ----------
                                                                                                                
  1 -  48 Months...............................................................            2            $   565,177          1.40%
 61 - 120 Months...............................................................            1                 95,285          0.24
121 - 180 Months...............................................................            4                971,237          2.40
181 - 240 Months...............................................................            7              2,013,423          4.98
241 - 300 Months...............................................................           38             11,483,495         28.41
301 - 360 Months...............................................................           71             25,298,999         62.58
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



As of the cut-off date, the weighted average stated remaining months to
scheduled maturity of the mortgage loans in Loan Group III was approximately 297
months.

             Loan Purpose for the Mortgage Loans in Loan Group III




                                                                                                         Aggregate
                                                                                                     Scheduled Balance
                                                                                      Number of      Outstanding as of      % of
Loan Purpose                                                                       Mortgage Loans      Cut-Off Date      Loan Group
  ------------                                                                     --------------      ------------      ----------
                                                                                                                
Purchase.......................................................................           63            $21,443,262         53.04%
Cash-Out Refinancing...........................................................           16              5,385,293         13.32
Rate/Term Refinancing..........................................................           25              8,849,062         21.89
Const -Perm....................................................................            1                394,839          0.98
Unknown........................................................................           18              4,355,161         10.77
                                                                                         ---            -----------        ------
 Total.........................................................................          123            $40,427,617        100.00%
                                                                                         ===            ===========        ======



                                      A-23





















                      [This page intentionally left blank]



















                                                                      Schedule B

                    SCHEDULE OF PROJECTED PRINCIPAL BALANCES

       (all indicated dates subject to adjustment in accordance with the
                            Business Day Convention)

Class 2-A Yield Maintenance Agreement
- -------------------------------------




      From and including             To but excluding       Applicable Notional Amount (USD)               Cap Rate
      ------------------             ----------------       --------------------------------               --------
                                                                                                 
        Effective Date                  25-Jul-01                     96,555,000.00                        7.80000%
          25-Jul-01                     25-Aug-01                     94,797,951.34                        7.80000%
          25-Aug-01                     25-Sep-01                     92,871,438.19                        7.80000%
          25-Sep-01                     25-Oct-01                     90,977,937.29                        7.80000%
          25-Oct-01                     25-Nov-01                     89,154,423.91                        7.80000%
          25-Nov-01                     25-Dec-01                     87,499,493.78                        7.80000%
          25-Dec-01                     25-Jan-02                     85,868,533.71                        7.80000%
          25-Jan-02                     25-Feb-02                     84,260,715.94                        7.80000%
          25-Feb-02                     25-Mar-02                     82,675,916.24                        7.80000%
          25-Mar-02                     25-Apr-02                     81,115,550.35                        7.80000%
          25-Apr-02                     25-May-02                     79,577,584.54                        7.80000%
          25-May-02                     25-Jun-02                     78,061,480.89                        7.80000%
          25-Jun-02                     25-Jul-02                     76,566,939.96                        7.80000%
          25-Jul-02                     25-Aug-02                     75,093,923.30                        7.80000%
          25-Aug-02                     25-Sep-02                     73,642,088.34                        7.80000%
          25-Sep-02                     25-Oct-02                     72,210,934.54                        7.80000%
          25-Oct-02                     25-Nov-02                     70,802,333.38                        7.80000%
          25-Nov-02                     25-Dec-02                     69,413,958.24                        7.80000%
          25-Dec-02                     25-Jan-03                     68,045,390.05                        7.80000%
          25-Jan-03                     25-Feb-03                     66,696,357.19                        7.80000%
          25-Feb-03                     25-Mar-03                     65,367,370.25                        7.80000%
          25-Mar-03                     25-Apr-03                     64,057,933.67                        7.80000%
          25-Apr-03                     25-May-03                     62,767,219.58                        7.80000%
          25-May-03                     25-Jun-03                     61,494,971.09                        7.80000%
          25-Jun-03                     25-Jul-03                     60,240,934.79                        7.80000%
          25-Jul-03                     25-Aug-03                     59,004,860.69                        7.80000%
          25-Aug-03                     25-Sep-03                     57,786,502.20                        7.80000%
          25-Sep-03                     25-Oct-03                     56,585,872.08                        7.80000%
          25-Oct-03                     25-Nov-03                     55,408,372.38                        7.80000%
          25-Nov-03                     25-Dec-03                     54,247,775.61                        8.25000%
          25-Dec-03                     25-Jan-04                     53,103,849.56                        8.25000%
          25-Jan-04                     25-Feb-04                     51,976,365.15                        8.25000%
          25-Feb-04                     25-Mar-04                     50,865,096.42                        8.25000%
          25-Mar-04                     25-Apr-04                     49,769,820.47                        8.25000%
          25-Apr-04                     25-May-04                     48,690,317.43                        8.25000%
          25-May-04                     25-Jun-04                     47,655,733.04                        8.25000%
          25-Jun-04                     25-Jul-04                     46,636,026.26                        8.25000%
          25-Jul-04                     25-Aug-04                     45,630,992.46                        8.25000%



                                      B-1





      From and including             To but excluding       Applicable Notional Amount (USD)               Cap Rate
      ------------------             ----------------       --------------------------------               --------
                                                                                                 
          25-Aug-04                     25-Sep-04                     44,642,335.03                        8.25000%
          25-Sep-04                     25-Oct-04                     43,674,986.86                        8.25000%
          25-Oct-04                     25-Nov-04                     42,771,748.35                        8.25000%
          25-Nov-04                     25-Dec-04                     41,998,199.82                        8.25000%
          25-Dec-04                     25-Jan-05                     41,236,648.01                        8.25000%
          25-Jan-05                     25-Feb-05                     40,486,074.18                        8.25000%
          25-Feb-05                     25-Mar-05                     39,748,934.40                        8.25000%
          25-Mar-05                     25-Apr-05                     39,022,590.11                        8.25000%
          25-Apr-05                     25-May-05                     38,306,738.69                        8.25000%
          25-May-05                     25-Jun-05                     37,601,235.59                        8.25000%
          25-Jun-05                     25-Jul-05                     36,912,058.38                        8.25000%
          25-Jul-05                     25-Aug-05                     36,232,846.15                        8.25000%
          25-Aug-05                     25-Sep-05                     35,573,109.39                        8.25000%
          25-Sep-05                     25-Oct-05                     34,922,913.11                        8.25000%
          25-Oct-05                     25-Nov-05                     34,282,125.74                        8.25000%
          25-Nov-05                     25-Dec-05                     33,650,617.55                        8.25000%
          25-Dec-05                     25-Jan-06                     33,031,104.90                        8.25000%
          25-Jan-06                     25-Feb-06                     32,420,728.39                        8.25000%
          25-Feb-06                     25-Mar-06                     31,820,427.87                        8.25000%
          25-Mar-06                     25-Apr-06                     31,229,493.18                        8.25000%
          25-Apr-06                     25-May-06                     30,647,130.16                        8.25000%
          25-May-06                     25-Jun-06                     30,073,722.39                        8.25000%
          25-Jun-06                     25-Jul-06                     29,508,641.66                        8.25000%
          25-Jul-06                     25-Aug-06                     28,951,773.03                        8.25000%
          25-Aug-06                     25-Sep-06                     28,405,412.63                        8.25000%
          25-Sep-06                     25-Oct-06                     27,871,537.13                        8.25000%
          25-Oct-06                     25-Nov-06                     27,345,427.78                        8.25000%
          25-Nov-06                     25-Dec-06                     26,827,266.60                        8.25000%
          25-Dec-06                     25-Jan-07                     26,317,188.57                        8.25000%
          25-Jan-07                     25-Feb-07                     25,818,244.79                        8.25000%
          25-Feb-07                     25-Mar-07                     25,326,566.01                        8.25000%
          25-Mar-07                     25-Apr-07                     24,849,633.35                        8.25000%
          25-Apr-07                     25-May-07                     24,379,811.88                        8.25000%
          25-May-07                     25-Jun-07                     23,916,843.02                        8.25000%
          25-Jun-07                     25-Jul-07                     23,460,631.99                        8.25000%
          25-Jul-07                     25-Aug-07                     23,011,085.30                        8.25000%
          25-Aug-07                     25-Sep-07                     22,568,110.70                        8.25000%
          25-Sep-07                     25-Oct-07                     22,131,617.24                        8.25000%
          25-Oct-07                     25-Nov-07                     21,701,515.19                        8.25000%
          25-Nov-07                     25-Dec-07                     21,277,716.02                        8.25000%
          25-Dec-07                     25-Jan-08                     20,860,722.43                        8.25000%
          25-Jan-08                     25-Feb-08                     20,449,918.88                        8.25000%
          25-Feb-08                     25-Mar-08                     20,045,148.62                        8.25000%
          25-Mar-08                     25-Apr-08                     19,646,328.01                        8.25000%
          25-Apr-08                     25-May-08                     19,253,833.70                        8.25000%
          25-May-08                     25-Jun-08                     18,867,117.84                        8.25000%



                                      B-2





      From and including             To but excluding       Applicable Notional Amount (USD)               Cap Rate
      ------------------             ----------------       --------------------------------               --------
                                                                                                 
          25-Jun-08                     25-Jul-08                     18,486,100.26                        8.25000%
          25-Jul-08                     25-Aug-08                     18,110,971.00                        8.25000%
          25-Aug-08                     25-Sep-08                     17,741,377.26                        8.25000%
          25-Sep-08                     25-Oct-08                     17,377,439.62                        8.25000%
          25-Oct-08                     25-Nov-08                     17,018,882.11                        8.25000%
          25-Nov-08                     25-Dec-08                     16,665,630.01                        8.25000%
          25-Dec-08                     25-Jan-09                     16,317,609.62                        8.25000%
          25-Jan-09                     25-Feb-09                     15,975,873.33                        8.25000%
          25-Feb-09                     25-Mar-09                     15,639,208.11                        8.25000%
          25-Mar-09                     25-Apr-09                     15,307,543.45                        8.25000%
          25-Apr-09                     25-May-09                     14,981,475.59                        8.25000%
          25-May-09                     25-Jun-09                     14,660,257.11                        8.25000%
          25-Jun-09                     25-Jul-09                     14,343,820.55                        8.25000%
          25-Jul-09                     25-Aug-09                     14,032,278.19                        8.25000%
          25-Aug-09                     25-Sep-09                     13,729,304.45                        8.25000%
          25-Sep-09                     25-Oct-09                     13,442,261.02                        8.25000%
          25-Oct-09                     25-Nov-09                     13,159,501.29                        8.25000%
          25-Nov-09                     25-Dec-09                     12,880,965.53                        8.25000%
          25-Dec-09                     25-Jan-10                     12,606,594.82                        8.25000%
          25-Jan-10                     25-Feb-10                     12,339,283.32                        8.25000%
          25-Feb-10                     25-Mar-10                     12,075,968.96                        8.25000%
          25-Mar-10                     25-Apr-10                     11,840,698.40                        8.25000%
          25-Apr-10                     25-May-10                     11,624,484.84                        8.25000%
          25-May-10                     25-Jun-10                     11,411,430.42                        8.25000%
          25-Jun-10                     25-Jul-10                     11,201,491.21                        8.25000%
          25-Jul-10                     25-Aug-10                     10,994,686.01                        8.25000%
          25-Aug-10                     25-Sep-10                     10,790,986.12                        8.25000%
          25-Sep-10                     25-Oct-10                     10,594,005.66                        8.25000%
          25-Oct-10                     25-Nov-10                     10,399,905.26                        8.25000%
          25-Nov-10                     25-Dec-10                     10,208,644.85                        8.25000%
          25-Dec-10                     25-Jan-11                     10,020,184.87                        8.25000%
          25-Jan-11                     25-Feb-11                      9,834,486.35                        8.25000%
          25-Feb-11                     25-Mar-11                      9,651,510.81                        8.25000%
          25-Mar-11                     25-Apr-11                      9,471,220.33                        8.25000%
          25-Apr-11                     25-May-11                      9,293,577.48                        8.25000%
          25-May-11                     25-Jun-11                      9,118,891.41                        8.25000%
          25-Jun-11                     25-Jul-11                      8,946,774.95                        8.25000%
          25-Jul-11                     25-Aug-11                      8,782,971.79                        8.25000%
          25-Aug-11                     25-Sep-11                      8,621,558.66                        8.25000%
          25-Sep-11                     25-Oct-11                      8,462,502.32                        8.25000%
          25-Oct-11                     25-Nov-11                      8,305,769.98                        8.25000%
          25-Nov-11                  Termination Date                  8,151,329.29                        8.25000%




                                      B-3


Class M-1 Yield Maintenance Agreement
- -------------------------------------




           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
             Effective Date                             25-Jul-01                             11,013,000.00
               25-Jul-01                                25-Aug-01                             11,013,000.00
               25-Aug-01                                25-Sep-01                             11,013,000.00
               25-Sep-01                                25-Oct-01                             11,013,000.00
               25-Oct-01                                25-Nov-01                             11,013,000.00
               25-Nov-01                                25-Dec-01                             11,013,000.00
               25-Dec-01                                25-Jan-02                             11,013,000.00
               25-Jan-02                                25-Feb-02                             11,013,000.00
               25-Feb-02                                25-Mar-02                             11,013,000.00
               25-Mar-02                                25-Apr-02                             11,013,000.00
               25-Apr-02                                25-May-02                             11,013,000.00
               25-May-02                                25-Jun-02                             11,013,000.00
               25-Jun-02                                25-Jul-02                             11,013,000.00
               25-Jul-02                                25-Aug-02                             11,013,000.00
               25-Aug-02                                25-Sep-02                             11,013,000.00
               25-Sep-02                                25-Oct-02                             11,013,000.00
               25-Oct-02                                25-Nov-02                             11,013,000.00
               25-Nov-02                                25-Dec-02                             11,013,000.00
               25-Dec-02                                25-Jan-03                             11,013,000.00
               25-Jan-03                                25-Feb-03                             11,013,000.00
               25-Feb-03                                25-Mar-03                             11,013,000.00
               25-Mar-03                                25-Apr-03                             11,013,000.00
               25-Apr-03                                25-May-03                             11,013,000.00
               25-May-03                                25-Jun-03                             11,013,000.00
               25-Jun-03                                25-Jul-03                             11,013,000.00
               25-Jul-03                                25-Aug-03                             11,013,000.00
               25-Aug-03                                25-Sep-03                             11,013,000.00
               25-Sep-03                                25-Oct-03                             11,013,000.00
               25-Oct-03                                25-Nov-03                             11,013,000.00
               25-Nov-03                                25-Dec-03                             11,013,000.00
               25-Dec-03                                25-Jan-04                             11,013,000.00
               25-Jan-04                                25-Feb-04                             11,013,000.00
               25-Feb-04                                25-Mar-04                             11,013,000.00
               25-Mar-04                                25-Apr-04                             11,013,000.00
               25-Apr-04                                25-May-04                             11,013,000.00
               25-May-04                                25-Jun-04                             11,013,000.00
               25-Jun-04                                25-Jul-04                             11,013,000.00
               25-Jul-04                                25-Aug-04                             11,013,000.00
               25-Aug-04                                25-Sep-04                             11,013,000.00
               25-Sep-04                                25-Oct-04                             11,013,000.00
               25-Oct-04                                25-Nov-04                             10,959,190.73



                                      B-4





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Nov-04                                25-Dec-04                             10,764,334.11
               25-Dec-04                                25-Jan-05                             10,572,383.31
               25-Jan-05                                25-Feb-05                             10,383,236.30
               25-Feb-05                                25-Mar-05                             10,197,042.61
               25-Mar-05                                25-Apr-05                             10,013,583.87
               25-Apr-05                                25-May-05                              9,833,469.77
               25-May-05                                25-Jun-05                              9,655,993.81
               25-Jun-05                                25-Jul-05                              9,481,561.75
               25-Jul-05                                25-Aug-05                              9,309,717.00
               25-Aug-05                                25-Sep-05                              9,141,091.80
               25-Sep-05                                25-Oct-05                              8,975,411.44
               25-Oct-05                                25-Nov-05                              8,812,285.17
               25-Nov-05                                25-Dec-05                              8,651,557.86
               25-Dec-05                                25-Jan-06                              8,493,737.24
               25-Jan-06                                25-Feb-06                              8,338,249.94
               25-Feb-06                                25-Mar-06                              8,185,380.73
               25-Mar-06                                25-Apr-06                              8,034,811.07
               25-Apr-06                                25-May-06                              7,886,490.33
               25-May-06                                25-Jun-06                              7,741,019.79
               25-Jun-06                                25-Jul-06                              7,597,774.31
               25-Jul-06                                25-Aug-06                              7,456,763.16
               25-Aug-06                                25-Sep-06                              7,318,005.98
               25-Sep-06                                25-Oct-06                              7,182,317.15
               25-Oct-06                                25-Nov-06                              7,048,871.72
               25-Nov-06                                25-Dec-06                              6,917,415.16
               25-Dec-06                                25-Jan-07                              6,787,937.48
               25-Jan-07                                25-Feb-07                              6,661,606.08
               25-Feb-07                                25-Mar-07                              6,537,328.06
               25-Mar-07                                25-Apr-07                              6,415,434.35
               25-Apr-07                                25-May-07                              6,295,505.60
               25-May-07                                25-Jun-07                              6,177,351.22
               25-Jun-07                                25-Jul-07                              6,060,946.45
               25-Jul-07                                25-Aug-07                              5,946,266.90
               25-Aug-07                                25-Sep-07                              5,833,288.49
               25-Sep-07                                25-Oct-07                              5,721,987.49
               25-Oct-07                                25-Nov-07                              5,612,340.48
               25-Nov-07                                25-Dec-07                              5,504,692.14
               25-Dec-07                                25-Jan-08                              5,398,689.08
               25-Jan-08                                25-Feb-08                              5,294,270.64
               25-Feb-08                                25-Mar-08                              5,191,578.42
               25-Mar-08                                25-Apr-08                              5,090,418.63
               25-Apr-08                                25-May-08                              4,990,803.03
               25-May-08                                25-Jun-08                              4,892,676.76
               25-Jun-08                                25-Jul-08                              4,796,096.51
               25-Jul-08                                25-Aug-08                              4,700,982.28
               25-Aug-08                                25-Sep-08                              4,607,293.94



                                      B-5





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Sep-08                                25-Oct-08                             4,515,061.03
               25-Oct-08                                25-Nov-08                             4,425,391.26
               25-Nov-08                                25-Dec-08                             4,337,119.28
               25-Dec-08                                25-Jan-09                             4,250,200.99
               25-Jan-09                                25-Feb-09                             4,164,672.58
               25-Feb-09                                25-Mar-09                             4,080,923.54
               25-Mar-09                                25-Apr-09                             4,000,835.60
               25-Apr-09                                25-May-09                             3,923,197.07
               25-May-09                                25-Jun-09                             3,848,838.69
               25-Jun-09                                25-Jul-09                             3,775,591.01
               25-Jul-09                                25-Aug-09                             3,703,458.50
               25-Aug-09                                25-Sep-09                             3,633,014.89
               25-Sep-09                                25-Oct-09                             3,564,450.45
               25-Oct-09                                25-Nov-09                             3,496,923.28
               25-Nov-09                                25-Dec-09                             3,430,419.34
               25-Dec-09                                25-Jan-10                             3,364,913.39
               25-Jan-10                                25-Feb-10                             3,300,604.81
               25-Feb-10                                25-Mar-10                             3,238,748.21
               25-Mar-10                                25-Apr-10                             3,180,035.59
               25-Apr-10                                25-May-10                             3,123,321.57
               25-May-10                                25-Jun-10                             3,067,663.77
               25-Jun-10                                25-Jul-10                             3,012,830.43
               25-Jul-10                                25-Aug-10                             2,958,814.50
               25-Aug-10                                25-Sep-10                             2,905,605.60
               25-Sep-10                                25-Oct-10                             2,853,456.81
               25-Oct-10                                25-Nov-10                             2,802,082.51
               25-Nov-10                                25-Dec-10                             2,751,475.98
               25-Dec-10                                25-Jan-11                             2,701,629.46
               25-Jan-11                                25-Feb-11                             2,652,525.10
               25-Feb-11                                25-Mar-11                             2,604,152.49
               25-Mar-11                                25-Apr-11                             2,556,812.86
               25-Apr-11                                25-May-11                             2,510,187.73
               25-May-11                                25-Jun-11                             2,464,282.77
               25-Jun-11                                25-Jul-11                             2,419,062.89
               25-Jul-11                                25-Aug-11                             2,374,936.24
               25-Aug-11                                25-Sep-11                             2,331,467.71
               25-Sep-11                                25-Oct-11                             2,288,648.05
               25-Oct-11                                25-Nov-11                             2,246,468.13
               25-Nov-11                             Termination Date                         2,204,918.96



                                      B-6


Class M-2 Yield Maintenance Agreement
- -------------------------------------




           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
             Effective Date                             25-Jul-01                             10,646,000.00
               25-Jul-01                                25-Aug-01                             10,646,000.00
               25-Aug-01                                25-Sep-01                             10,646,000.00
               25-Sep-01                                25-Oct-01                             10,646,000.00
               25-Oct-01                                25-Nov-01                             10,646,000.00
               25-Nov-01                                25-Dec-01                             10,646,000.00
               25-Dec-01                                25-Jan-02                             10,646,000.00
               25-Jan-02                                25-Feb-02                             10,646,000.00
               25-Feb-02                                25-Mar-02                             10,646,000.00
               25-Mar-02                                25-Apr-02                             10,646,000.00
               25-Apr-02                                25-May-02                             10,646,000.00
               25-May-02                                25-Jun-02                             10,646,000.00
               25-Jun-02                                25-Jul-02                             10,646,000.00
               25-Jul-02                                25-Aug-02                             10,646,000.00
               25-Aug-02                                25-Sep-02                             10,646,000.00
               25-Sep-02                                25-Oct-02                             10,646,000.00
               25-Oct-02                                25-Nov-02                             10,646,000.00
               25-Nov-02                                25-Dec-02                             10,646,000.00
               25-Dec-02                                25-Jan-03                             10,646,000.00
               25-Jan-03                                25-Feb-03                             10,646,000.00
               25-Feb-03                                25-Mar-03                             10,646,000.00
               25-Mar-03                                25-Apr-03                             10,646,000.00
               25-Apr-03                                25-May-03                             10,646,000.00
               25-May-03                                25-Jun-03                             10,646,000.00
               25-Jun-03                                25-Jul-03                             10,646,000.00
               25-Jul-03                                25-Aug-03                             10,646,000.00
               25-Aug-03                                25-Sep-03                             10,646,000.00
               25-Sep-03                                25-Oct-03                             10,646,000.00
               25-Oct-03                                25-Nov-03                             10,646,000.00
               25-Nov-03                                25-Dec-03                             10,646,000.00
               25-Dec-03                                25-Jan-04                             10,646,000.00
               25-Jan-04                                25-Feb-04                             10,646,000.00
               25-Feb-04                                25-Mar-04                             10,646,000.00
               25-Mar-04                                25-Apr-04                             10,646,000.00
               25-Apr-04                                25-May-04                             10,646,000.00
               25-May-04                                25-Jun-04                             10,646,000.00
               25-Jun-04                                25-Jul-04                             10,646,000.00
               25-Jul-04                                25-Aug-04                             10,646,000.00
               25-Aug-04                                25-Sep-04                             10,646,000.00
               25-Sep-04                                25-Oct-04                             10,646,000.00
               25-Oct-04                                25-Nov-04                             10,593,983.88



                                      B-7





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Nov-04                                25-Dec-04                             10,405,620.71
               25-Dec-04                                25-Jan-05                             10,220,066.54
               25-Jan-05                                25-Feb-05                             10,037,222.71
               25-Feb-05                                25-Mar-05                              9,857,233.78
               25-Mar-05                                25-Apr-05                              9,679,888.67
               25-Apr-05                                25-May-05                              9,505,776.73
               25-May-05                                25-Jun-05                              9,334,215.03
               25-Jun-05                                25-Jul-05                              9,165,595.79
               25-Jul-05                                25-Aug-05                              8,999,477.63
               25-Aug-05                                25-Sep-05                              8,836,471.74
               25-Sep-05                                25-Oct-05                              8,676,312.56
               25-Oct-05                                25-Nov-05                              8,518,622.35
               25-Nov-05                                25-Dec-05                              8,363,251.15
               25-Dec-05                                25-Jan-06                              8,210,689.79
               25-Jan-06                                25-Feb-06                              8,060,383.99
               25-Feb-06                                25-Mar-06                              7,912,609.03
               25-Mar-06                                25-Apr-06                              7,767,056.99
               25-Apr-06                                25-May-06                              7,623,678.93
               25-May-06                                25-Jun-06                              7,483,056.09
               25-Jun-06                                25-Jul-06                              7,344,584.16
               25-Jul-06                                25-Aug-06                              7,208,272.10
               25-Aug-06                                25-Sep-06                              7,074,138.90
               25-Sep-06                                25-Oct-06                              6,942,971.80
               25-Oct-06                                25-Nov-06                              6,813,973.33
               25-Nov-06                                25-Dec-06                              6,686,897.46
               25-Dec-06                                25-Jan-07                              6,561,734.53
               25-Jan-07                                25-Feb-07                              6,439,613.04
               25-Feb-07                                25-Mar-07                              6,319,476.48
               25-Mar-07                                25-Apr-07                              6,201,644.79
               25-Apr-07                                25-May-07                              6,085,712.58
               25-May-07                                25-Jun-07                              5,971,495.60
               25-Jun-07                                25-Jul-07                              5,858,969.94
               25-Jul-07                                25-Aug-07                              5,748,111.99
               25-Aug-07                                25-Sep-07                              5,638,898.51
               25-Sep-07                                25-Oct-07                              5,531,306.53
               25-Oct-07                                25-Nov-07                              5,425,313.42
               25-Nov-07                                25-Dec-07                              5,321,252.38
               25-Dec-07                                25-Jan-08                              5,218,781.80
               25-Jan-08                                25-Feb-08                              5,117,843.03
               25-Feb-08                                25-Mar-08                              5,018,572.95
               25-Mar-08                                25-Apr-08                              4,920,784.23
               25-Apr-08                                25-May-08                              4,824,488.25
               25-May-08                                25-Jun-08                              4,729,631.96
               25-Jun-08                                25-Jul-08                              4,636,270.18
               25-Jul-08                                25-Aug-08                              4,544,325.56
               25-Aug-08                                25-Sep-08                              4,453,759.31



                                      B-8





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Sep-08                                25-Oct-08                             4,364,599.99
               25-Oct-08                                25-Nov-08                             4,277,918.40
               25-Nov-08                                25-Dec-08                             4,192,588.02
               25-Dec-08                                25-Jan-09                             4,108,566.21
               25-Jan-09                                25-Feb-09                             4,025,887.98
               25-Feb-09                                25-Mar-09                             3,944,929.81
               25-Mar-09                                25-Apr-09                             3,867,510.74
               25-Apr-09                                25-May-09                             3,792,459.46
               25-May-09                                25-Jun-09                             3,720,579.01
               25-Jun-09                                25-Jul-09                             3,649,772.26
               25-Jul-09                                25-Aug-09                             3,580,043.51
               25-Aug-09                                25-Sep-09                             3,511,947.38
               25-Sep-09                                25-Oct-09                             3,445,667.80
               25-Oct-09                                25-Nov-09                             3,380,390.92
               25-Nov-09                                25-Dec-09                             3,316,103.18
               25-Dec-09                                25-Jan-10                             3,252,780.16
               25-Jan-10                                25-Feb-10                             3,190,614.62
               25-Feb-10                                25-Mar-10                             3,130,819.34
               25-Mar-10                                25-Apr-10                             3,074,063.28
               25-Apr-10                                25-May-10                             3,019,239.21
               25-May-10                                25-Jun-10                             2,965,436.16
               25-Jun-10                                25-Jul-10                             2,912,430.10
               25-Jul-10                                25-Aug-10                             2,860,214.22
               25-Aug-10                                25-Sep-10                             2,808,778.46
               25-Sep-10                                25-Oct-10                             2,758,367.50
               25-Oct-10                                25-Nov-10                             2,708,705.20
               25-Nov-10                                25-Dec-10                             2,659,785.09
               25-Dec-10                                25-Jan-11                             2,611,599.68
               25-Jan-11                                25-Feb-11                             2,564,131.68
               25-Feb-11                                25-Mar-11                             2,517,371.05
               25-Mar-11                                25-Apr-11                             2,471,608.98
               25-Apr-11                                25-May-11                             2,426,537.60
               25-May-11                                25-Jun-11                             2,382,162.39
               25-Jun-11                                25-Jul-11                             2,338,449.42
               25-Jul-11                                25-Aug-11                             2,295,793.27
               25-Aug-11                                25-Sep-11                             2,253,773.29
               25-Sep-11                                25-Oct-11                             2,212,380.56
               25-Oct-11                                25-Nov-11                             2,171,606.25
               25-Nov-11                             Termination Date                         2,131,441.68



                                      B-9


Class B Yield Maintenance Agreement




           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
             Effective Date                             25-Jul-01                             9,544,000.00
               25-Jul-01                                25-Aug-01                             9,544,000.00
               25-Aug-01                                25-Sep-01                             9,544,000.00
               25-Sep-01                                25-Oct-01                             9,544,000.00
               25-Oct-01                                25-Nov-01                             9,544,000.00
               25-Nov-01                                25-Dec-01                             9,544,000.00
               25-Dec-01                                25-Jan-02                             9,544,000.00
               25-Jan-02                                25-Feb-02                             9,544,000.00
               25-Feb-02                                25-Mar-02                             9,544,000.00
               25-Mar-02                                25-Apr-02                             9,544,000.00
               25-Apr-02                                25-May-02                             9,544,000.00
               25-May-02                                25-Jun-02                             9,544,000.00
               25-Jun-02                                25-Jul-02                             9,544,000.00
               25-Jul-02                                25-Aug-02                             9,544,000.00
               25-Aug-02                                25-Sep-02                             9,544,000.00
               25-Sep-02                                25-Oct-02                             9,544,000.00
               25-Oct-02                                25-Nov-02                             9,544,000.00
               25-Nov-02                                25-Dec-02                             9,544,000.00
               25-Dec-02                                25-Jan-03                             9,544,000.00
               25-Jan-03                                25-Feb-03                             9,544,000.00
               25-Feb-03                                25-Mar-03                             9,544,000.00
               25-Mar-03                                25-Apr-03                             9,544,000.00
               25-Apr-03                                25-May-03                             9,544,000.00
               25-May-03                                25-Jun-03                             9,544,000.00
               25-Jun-03                                25-Jul-03                             9,544,000.00
               25-Jul-03                                25-Aug-03                             9,544,000.00
               25-Aug-03                                25-Sep-03                             9,544,000.00
               25-Sep-03                                25-Oct-03                             9,544,000.00
               25-Oct-03                                25-Nov-03                             9,544,000.00
               25-Nov-03                                25-Dec-03                             9,544,000.00
               25-Dec-03                                25-Jan-04                             9,544,000.00
               25-Jan-04                                25-Feb-04                             9,544,000.00
               25-Feb-04                                25-Mar-04                             9,544,000.00
               25-Mar-04                                25-Apr-04                             9,544,000.00
               25-Apr-04                                25-May-04                             9,544,000.00
               25-May-04                                25-Jun-04                             9,544,000.00
               25-Jun-04                                25-Jul-04                             9,544,000.00
               25-Jul-04                                25-Aug-04                             9,544,000.00
               25-Aug-04                                25-Sep-04                             9,544,000.00
               25-Sep-04                                25-Oct-04                             9,544,000.00
               25-Oct-04                                25-Nov-04                             9,497,368.23



                                      B-10





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Nov-04                                25-Dec-04                             9,328,503.11
               25-Dec-04                                25-Jan-05                             9,162,156.21
               25-Jan-05                                25-Feb-05                             8,998,239.11
               25-Feb-05                                25-Mar-05                             8,836,881.39
               25-Mar-05                                25-Apr-05                             8,677,893.81
               25-Apr-05                                25-May-05                             8,521,804.73
               25-May-05                                25-Jun-05                             8,368,001.90
               25-Jun-05                                25-Jul-05                             8,216,836.96
               25-Jul-05                                25-Aug-05                             8,067,914.19
               25-Aug-05                                25-Sep-05                             7,921,781.54
               25-Sep-05                                25-Oct-05                             7,778,200.92
               25-Oct-05                                25-Nov-05                             7,636,833.71
               25-Nov-05                                25-Dec-05                             7,497,545.46
               25-Dec-05                                25-Jan-06                             7,360,776.19
               25-Jan-06                                25-Feb-06                             7,226,029.00
               25-Feb-06                                25-Mar-06                             7,093,550.68
               25-Mar-06                                25-Apr-06                             6,963,065.18
               25-Apr-06                                25-May-06                             6,834,528.62
               25-May-06                                25-Jun-06                             6,708,462.08
               25-Jun-06                                25-Jul-06                             6,584,323.80
               25-Jul-06                                25-Aug-06                             6,462,121.82
               25-Aug-06                                25-Sep-06                             6,341,873.16
               25-Sep-06                                25-Oct-06                             6,224,283.57
               25-Oct-06                                25-Nov-06                             6,108,638.12
               25-Nov-06                                25-Dec-06                             5,994,716.27
               25-Dec-06                                25-Jan-07                             5,882,509.34
               25-Jan-07                                25-Feb-07                             5,773,029.01
               25-Feb-07                                25-Mar-07                             5,665,328.16
               25-Mar-07                                25-Apr-07                             5,559,693.59
               25-Apr-07                                25-May-07                             5,455,761.87
               25-May-07                                25-Jun-07                             5,353,367.84
               25-Jun-07                                25-Jul-07                             5,252,490.05
               25-Jul-07                                25-Aug-07                             5,153,107.35
               25-Aug-07                                25-Sep-07                             5,055,198.89
               25-Sep-07                                25-Oct-07                             4,958,744.09
               25-Oct-07                                25-Nov-07                             4,863,722.65
               25-Nov-07                                25-Dec-07                             4,770,433.28
               25-Dec-07                                25-Jan-08                             4,678,569.74
               25-Jan-08                                25-Feb-08                             4,588,079.45
               25-Feb-08                                25-Mar-08                             4,499,085.12
               25-Mar-08                                25-Apr-08                             4,411,418.81
               25-Apr-08                                25-May-08                             4,325,090.72
               25-May-08                                25-Jun-08                             4,240,053.30
               25-Jun-08                                25-Jul-08                             4,156,355.68
               25-Jul-08                                25-Aug-08                             4,073,928.53
               25-Aug-08                                25-Sep-08                             3,992,737.07



                                      B-11





           From and including                        To but excluding                  Applicable Notional Amount
           ------------------                        ----------------                  --------------------------
                                                                                                  (USD)
                                                                                       
               25-Sep-08                                25-Oct-08                             3,912,806.91
               25-Oct-08                                25-Nov-08                             3,835,097.99
               25-Nov-08                                25-Dec-08                             3,758,600.42
               25-Dec-08                                25-Jan-09                             3,683,275.97
               25-Jan-09                                25-Feb-09                             3,609,156.01
               25-Feb-09                                25-Mar-09                             3,536,578.07
               25-Mar-09                                25-Apr-09                             3,467,172.88
               25-Apr-09                                25-May-09                             3,399,890.39
               25-May-09                                25-Jun-09                             3,335,450.51
               25-Jun-09                                25-Jul-09                             3,271,973.18
               25-Jul-09                                25-Aug-09                             3,209,462.26
               25-Aug-09                                25-Sep-09                             3,148,414.97
               25-Sep-09                                25-Oct-09                             3,088,996.20
               25-Oct-09                                25-Nov-09                             3,030,476.33
               25-Nov-09                                25-Dec-09                             2,972,843.20
               25-Dec-09                                25-Jan-10                             2,916,074.94
               25-Jan-10                                25-Feb-10                             2,860,344.35
               25-Feb-10                                25-Mar-10                             2,806,738.66
               25-Mar-10                                25-Apr-10                             2,755,857.59
               25-Apr-10                                25-May-10                             2,706,708.53
               25-May-10                                25-Jun-10                             2,658,474.80
               25-Jun-10                                25-Jul-10                             2,610,955.56
               25-Jul-10                                25-Aug-10                             2,564,144.70
               25-Aug-10                                25-Sep-10                             2,518,033.22
               25-Sep-10                                25-Oct-10                             2,472,840.45
               25-Oct-10                                25-Nov-10                             2,428,318.85
               25-Nov-10                                25-Dec-10                             2,384,462.61
               25-Dec-10                                25-Jan-11                             2,341,265.01
               25-Jan-11                                25-Feb-11                             2,298,710.58
               25-Feb-11                                25-Mar-11                             2,256,790.28
               25-Mar-11                                25-Apr-11                             2,215,765.18
               25-Apr-11                                25-May-11                             2,175,359.27
               25-May-11                                25-Jun-11                             2,135,577.48
               25-Jun-11                                25-Jul-11                             2,096,389.37
               25-Jul-11                                25-Aug-11                             2,058,148.69
               25-Aug-11                                25-Sep-11                             2,020,478.33
               25-Sep-11                                25-Oct-11                             1,983,370.29
               25-Oct-11                                25-Nov-11                             1,946,816.65
               25-Nov-11                             Termination Date                         1,910,809.64



                                      B-12


                                                                         ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except under limited circumstances, the globally offered Bear Stearns
Asset Backed Securities, Inc. Asset-Backed Certificates, Series 2001-2 (the
"Global Securities") will be available only in book-entry form. Investors in the
Global Securities may hold the Global Securities through any of DTC, Euroclear
or Clearstream. The Global Securities will be tradable as home market
instruments in both the European and U.S. domestic markets. Initial settlement
and all secondary trades will settle in same-day funds.

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

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

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

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

Initial Settlement

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

         Investors electing to hold their Global Securities through DTC will
follow the settlement practices applicable to prior Asset-Backed Certificates
issues. Investor securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.

         Investors electing to hold their Global Securities through Euroclear or
Clearstream 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.


                                      I-1


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
Asset-Backed Certificates issues in same-day funds.

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

         Trading between DTC seller and Euroclear or Clearstream Purchaser. When
Global Securities are to be transferred from the account of a DTC participant to
the account of a Euroclear participant or a Clearstream participant, the
purchaser will send instructions to Euroclear or Clearstream through a Euroclear
participant or Clearstream participant at least one business day prior to
settlement. Euroclear or Clearstream will instruct the respective depositary, as
the case may be, to receive the Global Securities against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment date to and excluding the settlement date, on the basis of either
the actual number of days in the accrual period and a year assumed to consist of
360 days or a 360-day year of 12 30-day months as applicable to the related
class of Global Securities. For transactions settling on the 31st of the month,
payment will include interest accrued to and excluding the first day of the
following month. Payment will then be made by the respective depositary of the
DTC participant's account against delivery of the Global Securities. After
settlement has been completed, the Global Securities will be credited to the
respective clearing system and by the clearing system, in accordance with its
usual procedures, to the Euroclear participant's or Clearstream participant's
account. The securities credit will appear the next day (European time) and the
cash debt will be back-valued to, and the interest on the Global Securities will
accrue from, the value date (which would be the preceding day when settlement
occurred in New York). If settlement is not completed on the intended value date
(i.e., the trade fails), the Euroclear or Clearstream cash debt will be valued
instead as of the actual settlement date.

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

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


                                      I-2


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

         Trading between Euroclear or Clearstream seller and DTC Purchaser. Due
to time zone differences in their favor, Euroclear participants and Clearstream
participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective depositary, to a DTC participant. The seller will send
instructions to Euroclear or Clearstream through a Euroclear participant or
Clearstream participant at least one business day prior to settlement. In these
cases Euroclear or Clearstream 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 the actual number of days in the accrual period and a
year assumed to consist of 360 days or a 360-day year of 12 30-day months as
applicable to the related class of Global Securities. For transactions settling
on the 31st of the month, payment will include interest accrued to and excluding
the first day of the following month. The payment will then be reflected in the
account of the Euroclear participant or Clearstream participant the following
day, and receipt of the cash proceeds in the Euroclear participant's or
Clearstream participant's account would be back-valued to the value date (which
would be the preceding day, when settlement occurred in New York). Should the
Euroclear participant or Clearstream participant have a line of credit with its
respective clearing system and elect to be in debt in anticipation of receipt of
the sale proceeds in its account, the back-valuation will extinguish any
overdraft incurred over that one-day period. If settlement is not completed on
the intended value date (i.e., the trade fails), receipt of the cash proceeds in
the Euroclear participant's or Clearstream participant's account would instead
be valued as of the actual settlement date.

         Finally, day traders that use Euroclear or Clearstream and that
purchase Global Securities from DTC participants for delivery to Euroclear
participants or Clearstream participants should note that these trades would
automatically fail on the sale side unless affirmative action were taken. At
least three techniques should be readily available to eliminate this potential
problem:

                  (a)      borrowing through Euroclear or Clearstream for one
         day (until the purchase side of the day trade is reflected in their
         Euroclear or Clearstream accounts) in accordance with the clearing
         system's customary procedures;

                  (b)      borrowing the Global Securities in the U.S. from a
         DTC participant no later than one day prior to settlement, which would
         give the Global Securities sufficient time to be reflected in their
         Euroclear or Clearstream account in order to settle the sale side of
         the trade; or


                                      I-3


                  (c)      staggering the value dates for the buy and sell sides
         of the trade so that the value date for the purchase from the DTC
         participant is at least one day prior to the value date for the sale to
         the Euroclear participant or Clearstream participant.

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% (or in some cases 31%) U.S. withholding tax
that generally applies to payments of interest on registered debt issued by U.S.
persons, unless (1) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between the beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(2) the beneficial owner takes one of the following steps to obtain an exemption
or reduced tax rate:

         Exemption for non-U.S. persons (Form W-8 BEN). Beneficial owners of
Global Securities that are non-U.S. persons can obtain a complete exemption from
the withholding tax by filing a signed Form W-8 BEN. If the information shown on
Form W-8 BEN changes, a new Form W-8 BEN must be filed within 30 days of the
change.

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

         Exemption or reduced rate for non-U.S. persons resident in treaty
countries (Form W-8 BEN). Non-U.S. persons that are beneficial owners residing
in a country that has a tax treaty with the United States can obtain an
exemption or reduced tax rate (depending on the treaty terms) by filing Form W-8
BEN.

         Exemption for U.S. persons (Form W-9). U.S. persons can obtain a
complete exemption from the withholding tax by filing Form W-9.

         U.S. Federal Income Tax Reporting Procedure. The Global Securities
holder files by submitting the appropriate form to the person through whom he
holds (e.g., the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Forms W-8 BEN and W-8ECI are generally effective
for three calendar years.

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

         o        a citizen or resident of the United States,


                                      I-4


         o        a corporation or partnership created or organized in or under
                  the laws of the United States or of any State thereof or the
                  District of Columbia,

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

         o        a trust if a court within the United States is able to
                  exercise primary supervision of the administration of the
                  trust and one or more United States persons have the authority
                  to control all substantial decisions of the trust.

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

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


                                      I-5




















                      [This page intentionally left blank]



















Prospectus

          Mortgage-Backed/Asset-Backed Securities (Issuable in Series)

                   Bear Stearns Asset Backed Securities, Inc.
                                   Depositor

The Securities

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

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

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

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

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

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

The Trust Fund and Its Assets

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

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

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

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

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

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

         -----------------------------------------------------------------------
         Consider carefully the risk factors beginning on page 4 of this
         prospectus.

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

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

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

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

                            Bear, Stearns & Co. Inc.

                                 June 28, 2001




             Important Notice About Information in This Prospectus
                  and Each Accompanying Prospectus Supplement

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         o        particulars of the plan of distribution for the securities.

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

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

There is also a Glossary of Terms beginning on page 106 where you will find
definitions of certain capitalized terms used in this prospectus.

If you require additional information, the mailing address of our principal
executive offices is Bear Stearns Asset Backed Asset Securities, Inc., 245 Park
Avenue, New York, New York 10167 and our telephone number is (212) 272-4095. For
other means of acquiring additional information about us or a series of
securities, see "Incorporation of Certain Information by Reference" beginning on
page 104 of this prospectus.


                                       2


                                  Risk Factors

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

You may have difficulty
selling your securities or
obtaining your desired
price...........................    No market will exist for the securities
                                    before they are issued. In addition, we
                                    cannot give you any assurance that a resale
                                    market will develop following the issuance
                                    and sale of any series of the securities.
                                    Even if a resale market does develop, you
                                    may not be able to sell your securities when
                                    you wish or at the price you want.

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

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

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

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

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


                                       3


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

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

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

Credit enhancement may be
insufficient to provide
against particular risks........    Although credit enhancement is intended to
                                    reduce the effect of delinquent payments or
                                    loan losses on particular classes of
                                    securities, the amount of any credit
                                    enhancement is subject to the limits
                                    described in the related prospectus
                                    supplement. In addition, the amount of
                                    credit enhancement may decline or be
                                    depleted before the related securities are
                                    paid in full. As a result, securityholders
                                    may suffer losses.

Principal payments on the
loans may adversely affect the
average life of, and rate of
return on, your securities......    You may be unable to reinvest the principal
                                    payments on your securities at a rate of
                                    return equal to the rate on your securities.
                                    The timing of principal payments on the
                                    securities of a series will be affected by a
                                    number of factors, including the following:

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

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

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

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


                                       4


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

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

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

The interest accrual period
may reduce the effective yield
on your securities..............    Interest payable on the securities on any
                                    given distribution date will include all
                                    interest accrued during the related interest
                                    accrual period. Each prospectus supplement
                                    will specify the interest accrual period for
                                    the related securities. If interest accrues
                                    during the calendar month before the related
                                    distribution date, your effective yield will
                                    be less than it would be if the interest
                                    accrual period ended the day before the
                                    distribution date. As a result, your
                                    effective yield at par may be less than the
                                    indicated coupon rate.

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

Adjustable rate loans may be
underwritten to less stringent
standards than fixed rate
loans...........................    A trust fund may include adjustable rate
                                    loans that were underwritten on the
                                    assumption that the borrowers would be able
                                    to make higher monthly payments in a
                                    relatively short period of time. In fact,
                                    however, the borrowers' income may not be
                                    sufficient to meet their loan payments as
                                    payment amounts increase, thus increasing
                                    the risk of default.


                                       5


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

A decline in property values
could reduce the amount and
delay the timing of recoveries
on defaulted mortgage loans.....    The following factors, among others, could
                                    adversely affect property values in such a
                                    way that the outstanding balance of the
                                    related loans, together with any senior
                                    financing on the same properties, would
                                    equal or exceed those values:

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

                                        o    failure of borrowers to maintain
                                             their properties adequately; and

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

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

Some mortgaged properties may
not be owner occupied...........    The mortgaged properties in the trust fund
                                    may not be owner occupied. Rates of
                                    delinquencies, foreclosures and losses on
                                    mortgage loans secured by non-owner occupied
                                    properties may be higher than those on
                                    mortgage loans secured by the borrower's
                                    primary residence.


                                       6


Home improvement contracts and
other loans may not have
sufficient security.............    A trust fund may include home improvement
                                    contracts that are not secured by an
                                    interest in real estate or otherwise. A
                                    trust fund may also include mortgage or home
                                    equity loans with original loan-to-value
                                    ratios (or combined loan-to-value ratios in
                                    the case of junior loans) greater than 100%.
                                    In these cases, the trust fund could be
                                    treated as a general unsecured creditor for
                                    the unsecured portion of these loans.

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

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

If amounts in any pre-funding
account are not used to
purchase trust assets, you
will receive a prepayment on
the related securities..........    The related prospectus supplement may
                                    provide that the depositor or seller will
                                    deposit a specified amount in a pre-funding
                                    account on the date the securities are
                                    issued. In this case, the deposited funds
                                    may be used only to acquire additional
                                    assets for the trust during a specified
                                    period after the initial issuance of the
                                    securities. Any amounts remaining in the
                                    account at the end of that period will be
                                    distributed as a prepayment of principal to
                                    the holders of the related securities. The
                                    resulting prepayment could adversely affect
                                    the yield to maturity on those securities.


                                       7


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

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

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

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

Consumer protection laws may
adversely affect trust fund
assets..........................    The loans and contracts in each trust fund
                                    also may be subject to federal laws relating
                                    to loan origination and underwriting. These
                                    laws

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


                                       8


                                        o    prohibit discrimination on the
                                             basis of age, race, color, sex,
                                             religion, marital status, national
                                             origin, receipt of public
                                             assistance or the exercise of any
                                             right under the consumer credit
                                             protection act, in the extension of
                                             credit;

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

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

                                    Loans may also be subject to federal laws
                                    that impose additional disclosure
                                    requirements on creditors with respect to
                                    non-purchase money mortgage loans with high
                                    interest rates or high up-front fees and
                                    charges. These laws can impose specific
                                    liabilities upon creditors that fail to
                                    comply and may affect the enforceability of
                                    the related loans. In addition, the trust
                                    fund, as assignee of the creditor, would
                                    generally be subject to all claims and
                                    defenses that the borrower could assert
                                    against the creditor, including the right to
                                    rescind the loan.

                                    Home improvement contracts may be subject to
                                    federal laws that protect the borrower from
                                    defective or incomplete work by a
                                    contractor. These laws permit the borrower
                                    to withhold payment if the work does not
                                    meet the quality and durability standards
                                    agreed to between the borrower and the
                                    contractor. These laws have the effect of
                                    subjecting the trust fund, as assignee of
                                    the creditor, to all claims and defenses
                                    which the borrower in a sale transaction
                                    could assert against the seller of defective
                                    goods.

                                    If certain provisions of these federal laws
                                    are violated, the servicer may be unable to
                                    collect all or part of the principal or
                                    interest on the loans. The trust fund also
                                    could be subject to damages and
                                    administrative enforcement.

Subordinate securities are
subject to additional risk......    If you invest in any class of subordinate
                                    securities, your rights as an investor to
                                    receive payments otherwise due you will be
                                    subordinate to the rights of the servicer
                                    and the holders of the related senior
                                    securities. As a result, before investing in
                                    any subordinate securities, you must be
                                    prepared to bear the risk that payments on
                                    your securities may be delayed and that you
                                    might not recover all of your initial
                                    investment.


                                       9


Any credit support provided by
financial instruments may be
insufficient to protect
against particular risks........    As described under "Credit
                                    Enhancement--Financial Instruments" in this
                                    properties, a trust fund may include
                                    financial instruments to protect against
                                    certain risks or to provide certain cash
                                    flow characteristics for particular classes
                                    of the securities of a series. If you invest
                                    in one of these classes and the issuer of
                                    the financial instruments fails to perform
                                    its obligations, the yield to maturity,
                                    market price and liquidity of your
                                    securities could be materially adversely
                                    affected. In addition, if the issuer of the
                                    related financial instruments experiences a
                                    credit rating downgrade, the market price
                                    and liquidity of your securities could be
                                    reduced. Finally, if the financial
                                    instruments are intended to provide an
                                    approximate or partial hedge for certain
                                    risks or cashflow characteristics, the yield
                                    to maturity, market price and liquidity of
                                    your securities could be adversely affected
                                    to the extent that the financial instrument
                                    does not provide a perfect hedge.

REMIC residual securities are
subject to additional risk......    If you invest in any class of securities
                                    that represent the "residual interest" in a
                                    real estate mortgage investment conduit
                                    (REMIC), you will be required to report as
                                    ordinary income your pro rata share of the
                                    REMIC's taxable income, whether or not you
                                    actually received any cash. Thus, as the
                                    holder of a REMIC residual interest
                                    security, you could have taxable income and
                                    tax liabilities in a year that are in excess
                                    of your ability to deduct servicing fees and
                                    any other REMIC expenses. In addition,
                                    because of their special tax treatment, your
                                    after-tax yield on a REMIC residual interest
                                    security may be significantly less than that
                                    of a corporate bond with similar cash-flow
                                    characteristics and pre-tax yield. Transfers
                                    of REMIC residual interest securities are
                                    also restricted.

FASIT ownership securities are
subject to additional risk......    If you are a fully taxable domestic
                                    corporation that invests in any class of
                                    securities representing the "ownership
                                    interest" in a financial asset
                                    securitization investment trust (FASIT), you
                                    will be required to report as ordinary
                                    income your pro rata share of the FASIT's
                                    taxable income, whether or not you actually
                                    received any cash. Thus, as the holder of a
                                    FASIT ownership interest security, you could
                                    have taxable income and tax liabilities in a
                                    year that are in excess of your ability to
                                    deduct servicing fees and any other FASIT
                                    expenses. In addition, because of their
                                    special tax treatment, your after-tax yield
                                    on a FASIT ownership interest security may
                                    be significantly less than that of a
                                    corporate bond with similar cash-flow
                                    characteristics and pre-tax yield. Transfers
                                    of FASIT ownership interest securities are
                                    also restricted.


                                       10


Book-entry registration may
limit your ability to sell
securities and delay your
receipt of payments.............    Limit on Liquidity of Securities. Securities
                                    issued in book-entry form may have only
                                    limited liquidity in the resale market,
                                    since investors may be unwilling to purchase
                                    securities for which they cannot obtain
                                    physical instruments.

                                    Limit on Ability to Transfer or Pledge.
                                    Transactions in book-entry securities can be
                                    effected only through The Depository Trust
                                    Company, its participating organizations,
                                    its indirect participants and certain banks.
                                    As a result, your ability to transfer or
                                    pledge securities issued in book-entry form
                                    may be limited.

                                    Delays in Distributions. You may experience
                                    some delay in the receipt of distributions
                                    on book-entry securities since the
                                    distributions will be forwarded by the
                                    trustee to DTC for DTC to credit to the
                                    accounts of its participants. In turn, these
                                    participants will credit the distributions
                                    to your account either directly or
                                    indirectly through indirect participants.

Ratings of the securities do
not address all investment
risks and must be viewed with
caution.........................    Any class of securities issued under this
                                    prospectus and the accompanying prospectus
                                    supplement will be rated in one of the four
                                    highest rating categories of a nationally
                                    recognized rating agency. A rating is based
                                    on the adequacy of the value of the trust
                                    fund assets and any credit enhancement for
                                    that class and reflects the rating agency's
                                    assessment of the likelihood that holders of
                                    the class of securities will receive the
                                    payments to which they are entitled. A
                                    rating is not an assessment of the
                                    likelihood that principal prepayments on the
                                    underlying loans will be made, the degree to
                                    which the rate of prepayments might differ
                                    from that originally anticipated or the
                                    likelihood of an early termination of the
                                    securities. You should not view a rating as
                                    a recommendation to purchase, hold or sell
                                    securities because it does not address the
                                    market price or suitability of the
                                    securities for any particular investor.

                                    There is no assurance that any rating will
                                    remain in effect for any given period or
                                    that the rating agency will not lower or
                                    withdraw the rating in the future. The
                                    rating agency could lower or withdraw its
                                    rating due to:

                                        o    any decrease in the adequacy of the
                                             value of the trust fund assets or
                                             any related credit enhancement, or

                                        o    an adverse change in the financial
                                             or other condition of a credit
                                             enhancement provider.


                                       11


                         Description of the Securities

General

         Bear Stearns Asset Backed Securities, Inc., as depositor, will
establish a trust fund for each series of its securities. A particular series of
certificates will consist of mortgage-backed or asset-backed certificates or
notes or both certificates and notes.

         Each series of certificates will be issued under a pooling and
servicing agreement or a trust agreement among the depositor, the trustee and,
if the trust fund includes loans, the related servicer. A form of pooling and
servicing agreement has been filed as an exhibit to the registration statement
of which this prospectus forms a part.

         Each series of notes will be issued under an indenture between the
related trust fund and the trustee named in the prospectus supplement for that
series. A form of indenture has been filed as an exhibit to the registration
statement of which this prospectus forms a part. If the trust fund includes
loans, the trust fund and the servicer of the loans will also enter into a
servicing agreement.

         Each seller named in the related prospectus supplement, from which the
depositor will have purchased assets to be included in the trust fund, may agree
to reimburse the depositor for certain fees and expenses that the depositor
incurs in connection with the offering of the securities.

         The following summaries describe the material provisions which may
appear in each pooling and servicing agreement or trust agreement, in the case
of a series of certificates, and in each indenture and servicing agreement, in
the case of a series of notes. The prospectus supplement for each series of
securities will describe any provision of the pooling and servicing agreement or
trust agreement, in the case of a series of certificates, and of the indenture
and servicing agreement, in the case of a series of notes, which materially
differs from the description contained in this prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the prospectus supplement and the
governing agreements for that series.

         Each series of securities will consist of one or more classes which may
be compound interest securities, variable interest securities, planned balance
(PAC) securities, zero coupon securities, principal only securities, interest
only securities or participating securities. A series may also include one or
more classes of subordinated securities. The securities of each series will be
issued only in fully registered form, without coupons, in the authorized
denominations for each class specified in the related prospectus supplement.
Upon satisfaction of any conditions applicable to a particular class as
described in the related prospectus supplement, the transfer of the securities
may be registered, and the securities may be exchanged, at the office of the
trustee without the payment of any service charge, other than any tax or
governmental charge payable in connection with the registration of transfer or
exchange. If specified in the related prospectus supplement, one or more classes
of a series may be available in book-entry form only.

         Unless otherwise provided in the related prospectus supplement,
payments of principal of and interest on a series of securities will be made on
each distribution date specified in the prospectus supplement by check mailed to
holders of that series, registered as such at the close of business on the
record date specified in the prospectus supplement that is applicable to that
distribution date, at their addresses appearing on the security register.
However, payments may be made by wire transfer (at the expense of the holder
requesting payment by wire transfer) in circumstances described in the
prospectus supplement. However, final payments of principal in retirement of
each security will be made only upon presentation and surrender of the security
at the office of the related trustee. Notice of the final payment on a security
will be mailed to each holder before the distribution date on which the final
principal payment is expected to be made.


                                       12


         Payments of principal of and interest on the securities will be made by
the trustee, or a paying agent on behalf of the trustee, as specified in the
related prospectus supplement. Unless otherwise provided in the related
prospectus supplement, the following amounts will be deposited directly into the
collection account established for a particular series of securities with the
trustee (or with the servicer in the name of the trustee):

         o        all payments with respect to the primary assets for that
                  series (see, "--The Primary Assets and Their Valuation"
                  below), together with reinvestment income thereon;

         o        amounts withdrawn from any cash, letters of credit, short-term
                  investments or other instruments acceptable to the rating
                  agencies identified in the prospectus supplement as rating
                  that series and deposited in each reserve fund for the series
                  established in the name of the trustee; and

         o        amounts available pursuant to any other credit enhancement for
                  the series.

         If provided in the related prospectus supplement, the deposits may be
net of certain amounts payable to the servicer and any other person specified in
the prospectus supplement. These amounts thereafter will be deposited into the
separate distribution account established for the series and will be available
to make payments on the related securities on the next distribution date. See
"The Trust Funds--Collection and Distribution Accounts" in this prospectus.

The Primary Assets and Their Valuation

         The primary assets of each trust fund may include one or more pools of
the following:

         o        Residential Loans,

         o        Home Equity Loans,

         o        Home Improvement Contracts,

         o        Manufactured Housing Contracts,

         o        Agency Securities, and

         o        Private Label Securities.

         When we use the term "loans" in this prospectus, we include Residential
Loans, Home Equity Loans, Home Improvement Contracts and Manufactured Housing
Contracts. The residential or mixed-use properties that secure the loans are
collectively referred to in this prospectus as the "mortgaged properties."

         If specified in the related prospectus supplement for a series of
notes, each primary asset included in the related trust fund will be assigned an
initial Asset Value. Unless otherwise specified in the related prospectus
supplement, the initial Asset Value of the primary assets of the trust fund will
be at least equal to the principal amount of the related notes on the date of
issuance.


                                       13


Payments of Interest

         The securities of each class that by their terms are entitled to
receive interest will bear interest (calculated, unless otherwise specified in
the related prospectus supplement, on the basis of a 360-day year of twelve
30-day months) from the date and at the rate specified in the prospectus
supplement, or will be entitled to receive interest payment amounts calculated
in the method described in the prospectus supplement. Interest on the
interest-bearing securities of a series will be payable on the distribution date
specified in the related prospectus supplement. The rate of interest on
securities of a series may be variable or may change with changes in the annual
interest rates of the loans (or underlying loans) included in the related trust
fund and/or as prepayments occur with respect to the loans (or underlying
loans). Principal only securities may not be entitled to receive any interest
distributions or may be entitled to receive only nominal interest distributions.
Any interest on zero coupon securities that is not paid on the related
distribution date will accrue and be added to principal on that date.

         Interest payable on the securities on a distribution date will include
all interest accrued during the period specified in the related prospectus
supplement. In the event interest accrues during the calendar month preceding a
distribution date, the effective yield to holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the securities were to
accrue through the day immediately preceding that distribution date.

Payments of Principal

         On each distribution date for a series, principal payments will be made
to the holders of the securities on which principal is then payable, to the
extent set forth in the prospectus supplement. The payments will be made in a
total amount determined as specified in the prospectus supplement and will be
allocated among the respective classes of the series in the manner, at the times
and in the priority (which may include allocation by random lot) set forth in
the prospectus supplement.

Final Scheduled Distribution Date

         The final scheduled distribution date with respect to each class of a
series of notes is the date no later than which the total principal balance of
the class will be fully paid, and the final scheduled distribution date with
respect to each class of a series of certificates is the date on which the
principal balance of the class is expected to be reduced to zero, in each case
calculated on the basis of the assumptions applicable to that series described
in the related prospectus supplement. The final scheduled distribution date for
each class of a series will be specified in the related prospectus supplement.

         Since payments on the primary assets of each trust fund will be used to
make distributions that reduce the outstanding principal amount of the related
securities, it is likely that the actual final distribution date of any class
will occur earlier, and may occur substantially earlier, than its final
scheduled distribution date. Furthermore, with respect to a series of
certificates, unless otherwise specified in the related prospectus supplement,
the actual final distribution date of any certificate may occur later than its
final scheduled distribution date as a result of delinquencies, defaults and
liquidations of the primary assets of the related trust fund. No assurance can
be given as to the actual prepayment experience with respect to any series. See
"--Weighted Average Lives of the Securities" below.

Special Redemption

         If so specified in the prospectus supplement relating to a series of
securities having other than monthly distribution dates, one or more classes of
the securities may be subject to special redemption, in whole or in part, on the
special redemption date specified in the related prospectus supplement if, as a
consequence of prepayments on the loans (or underlying loans) or low yields then
available for reinvestment, the entity specified in the prospectus supplement
determines, based on assumptions set forth in the applicable agreement, that the
available interest amount that will have accrued on the securities through the
designated interest accrual date specified in the related prospectus supplement
is less than the amount of interest that will have accrued on the securities to
that date. In this event and as further described in the related prospectus
supplement, the trustee will redeem a principal amount of outstanding securities
of the series sufficient to cause the available interest amount to equal the
amount of interest that will have accrued through the designated interest
accrual date for the securities outstanding immediately after the redemption.


                                       14


Optional Redemption, Purchase or Termination

         The depositor or the servicer or any other entity that may be
designated in the related prospectus supplement will have the option, on any
distribution date, to purchase one or more classes of certificates of any series
or redeem, in whole or in part, one or more classes of notes of any series under
the circumstances, if any, specified in the related prospectus supplement.
Alternatively, if the prospectus supplement for a series of certificates so
provides, the depositor, the servicer or another entity designated in the
prospectus supplement will have the option to cause an early termination of the
related trust fund by repurchasing all of the primary assets from the trust fund
on or after a date specified in the prospectus supplement, or on or after such
time as the total outstanding principal amount of the certificates or primary
assets (as specified in the prospectus supplement) is equal to or less than the
amount or percentage specified in the prospectus supplement. Notice of the
redemption, purchase or termination must be given by the depositor or the
trustee prior to the related date. The redemption, purchase or repurchase price
will be set forth in the prospectus supplement. If specified in the prospectus
supplement, in the event that a REMIC election has been made, the trustee shall
receive a satisfactory opinion of counsel that the optional redemption, purchase
or termination will be conducted so as to constitute a "qualified liquidation"
under Section 860F of the Internal Revenue Code of 1986, as amended.

         In addition, the prospectus supplement may provide other circumstances
under which holders of securities of a series could be fully paid significantly
earlier than would otherwise be the case if payments or distributions were
solely based on the activity of the related primary assets.

Weighted Average Lives of the Securities

         Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
the security will be repaid to the investor. Unless otherwise specified in the
related prospectus supplement, the weighted average life of the securities of a
class will be influenced by the rate at which the amount financed under the
loans (or underlying loans relating to the Agency Securities or Private Label
Securities, as applicable), included in the trust fund for a series is paid,
whether in the form of scheduled amortization or prepayments.

         Prepayments on loans and other receivables can be measured relative to
a prepayment standard or model. The prospectus supplement for each series of
securities will describe the prepayment standard or model, if any, that is used
and may contain tables setting forth the projected weighted average life of each
class of securities of the series and the percentage of the original principal
amount of each class of securities of the series that would be outstanding on
specified distribution dates based on the assumptions stated in the prospectus
supplement, including assumptions that prepayments on the loans (or underlying
loans relating to the Agency Securities or Private Label Securities, as
applicable) included in the related trust fund are made at rates corresponding
to various percentages of the prepayment standard or model specified in the
prospectus supplement.


                                       15


         There is, however, no assurance that prepayment of the loans (or
underlying loans relating to the Agency Securities or Private Label Securities,
as applicable) included in the related trust fund will conform to any level of
any prepayment standard or model specified in the related prospectus supplement.
The rate of principal prepayments on pools of loans may be influenced by a
variety of factors, including job-related factors such as transfers, layoffs or
promotions and personal factors such as divorce, disability or prolonged
illness. Economic conditions, either generally or within a particular geographic
area or industry, also may affect the rate of principal prepayments. Demographic
and social factors may influence the rate of principal prepayments in that some
borrowers have greater financial flexibility to move or refinance than do
others. The deductibility of mortgage interest payments, servicing decisions and
other factors also can affect the rate of principal prepayments. As a result,
there can be no assurance as to the rate or timing of principal prepayments of
the loans (or underlying loans) either from time to time or over the lives of
the loans (or underlying loans).

         The rate of prepayments of conventional housing loans and other
receivables has fluctuated significantly in recent years. In general, however,
if prevailing interest rates fall significantly below the interest rates on the
loans (or underlying loans) for a series, the loans are likely to prepay at
rates higher than if prevailing interest rates remain at or above the interest
rates borne by the loans. In this regard, it should be noted that the loans (or
underlying loans) for a series may have different interest rates. In addition,
the weighted average life of a class of securities may be affected by the
varying maturities of the loans (or underlying loans). If any loans (or
underlying loans) for a series have actual terms to stated maturity that are
less than those that were assumed in calculating the final scheduled
distribution date of the related securities, one or more classes of the series
may be fully paid prior to their respective final scheduled distribution date,
even in the absence of prepayments and a reinvestment return higher than the
Assumed Reinvestment Rate established by the rating agencies named in the
related prospectus supplement.

                                The Trust Funds

General

         The notes of each series will be secured by the pledge of the assets of
the related trust fund, and the certificates of each series will represent
interests in the assets of the related trust fund. The trust fund of each series
will include assets purchased by the depositor from the seller composed of:

         o        the primary assets of the trust fund;

         o        amounts available from the reinvestment of payments on the
                  primary assets at any Assumed Reinvestment Rate that may be
                  established by the rating agencies specified in the related
                  prospectus supplement;

         o        any credit enhancement in the form of an irrevocable letter of
                  credit, surety bond, insurance policy or other form of credit
                  support;

         o        REO property consisting of any mortgaged property or home
                  improvement that secured a loan but which is acquired by
                  foreclosure or deed in lieu of foreclosure or repossession;
                  and

         o        the amount, if any, initially deposited into the collection
                  account or distribution account(s) for the series as specified
                  in the related prospectus supplement.

         The securities will be non-recourse obligations of the related trust
fund. Unless the prospectus supplement indicates otherwise, the assets of the
trust fund specified in the related prospectus supplement will serve as
collateral only for that series of securities. Holders of a series of notes may
only proceed against the collateral securing that series in the case of a
default with respect to the notes and may not proceed against any assets of the
depositor or the related trust fund not pledged to secure the notes.


                                       16


         The primary assets for a series will be sold by the seller to the
depositor or purchased by the depositor in the open market or in privately
negotiated transactions (which may include transactions with affiliates) and
will be transferred by the depositor to the related trust fund. Loans relating
to a series will be serviced by the servicer (which may be the seller) that is
specified in the related prospectus supplement. The servicer will service the
loans pursuant to a pooling and servicing agreement with respect to a series of
certificates, or a servicing agreement between the trust fund and servicer with
respect to a series of notes.

         If the prospectus supplement so provides, a trust fund relating to a
series of securities may be a business trust formed under the laws of the state
specified in the prospectus supplement pursuant to a trust agreement between the
depositor and the trustee.

         Each trust fund, prior to the initial offering of the related series of
securities, will have no assets or liabilities. No trust fund is expected to
engage in any activities other than:

         o        to acquire, manage and hold the related primary assets and
                  other assets contemplated in this prospectus and in the
                  related prospectus supplement, and the proceeds thereof,

         o        to issue the related securities,

         o        to make payments and distributions on the securities, and

         o        to perform certain related activities.

No trust fund is expected to have any source of capital other than its assets
and any related credit enhancement.

         Primary assets included in the trust fund for a series may consist of
any combination of loans, Agency Securities and Private Label Securities, as and
to the extent the related prospectus supplement specifies.

The Loans

         General. Loans in each trust fund may consist of Residential Loans,
Home Equity Loans, Home Improvement Contracts or Manufactured Housing Contracts.
If specified in the related prospectus supplement, the loans in the related
trust fund may include cooperative apartment loans secured by security interests
in shares issued by private, non-profit, cooperative housing corporations and in
the related proprietary leases or occupancy agreements granting exclusive rights
to occupy specific dwelling units in the cooperatives' buildings. As more fully
described in the related prospectus supplement, the loans may be either
"conventional" loans or loans that are insured or guaranteed by a governmental
agency like the FHA or VA. The loans will have been originated in accordance
with the underwriting criteria specified in the related prospectus supplement.


                                       17


         In general, the loans in a pool will have monthly payments due on the
first day of each month. However, as described in the related prospectus
supplement, the loans in a pool may have payments due more or less frequently
than monthly. In addition, payments may be due on any day during a month. The
payment terms of the loans to be included in a trust fund will be described in
the related prospectus supplement and may include any of the following features,
all as described in this prospectus or in the related prospectus supplement:

         o        Interest may be payable at

                  -        a fixed rate,

                  -        a rate that adjusts from time to time in relation to
                           an index that will be specified in the related
                           prospectus supplement,

                  -        a rate that is fixed for a period of time or under
                           certain circumstances and is followed by an
                           adjustable rate,

                  -        a rate that otherwise varies from time to time, or

                  -        a rate that is convertible from an adjustable rate to
                           a fixed rate.

         Changes to an adjustable rate may be subject to periodic limitations,
         maximum rates, minimum rates or a combination of these limitations. As
         specified in the related prospectus supplement, the loans may provide
         for payments in level monthly installments, for balloon payments, or
         for payments that are allocated to principal and interest according to
         the "sum of the digits" or "Rule of 78s" methods. Accrued interest may
         be deferred and added to the principal of a loan for the periods and
         under the circumstances as may be specified in the related prospectus
         supplement. Loans may provide for the payment of interest at a rate
         lower than the specified loan rate for a period of time or for the life
         of the loan, and the amount of any difference may be contributed from
         funds supplied by the seller of the property or another source.

         o        Principal may be

                  -        payable on a level debt service basis to fully
                           amortize the loan over its term,

                  -        calculated on the basis of an assumed amortization
                           schedule that is significantly longer than the
                           original term to maturity or on an interest rate that
                           is different from the loan rate, or

                  -        nonamortizing during all or a portion of the original
                           term.

         Payment of all or a substantial portion of the principal may be due on
         maturity in the form of a balloon payment. Principal may include
         interest that has been deferred and added to the principal balance of
         the loan.

         o        Monthly payments of principal and interest may

                  -        be fixed for the life of the loan,

                  -        increase over a specified period of time or

                  -        change from period to period.

         Loans may include limits on periodic increases or decreases in the
         amount of monthly payments and may include maximum or minimum amounts
         of monthly payments.


                                       18


         Prepayments of principal may be conditioned on payment of a prepayment
fee, which may be fixed for the life of the loan or may decline over time, and
may be prohibited for the life of the loan or for particular lockout periods.
Some loans may permit prepayments after expiration of the applicable lockout
period and may require the payment of a prepayment fee in connection with any
subsequent prepayment. Other loans may permit prepayments without payment of a
fee unless the prepayment occurs during specified time periods. The loans may
include "due on sale" clauses which permit the mortgagee to demand payment of
the entire loan in connection with the sale or transfers of the related
property. Other loans may be assumable by persons meeting the then applicable
underwriting standards of the related seller.

         A trust fund may contain buydown loans that include provisions for a
third party to subsidize partially the monthly payments of the borrowers on
those loans during the early years of those loans, the difference to be made up
from a buydown fund contributed by that third party at the time of origination
of the loan. A buydown fund will be in an amount equal either to the discounted
value or full aggregate amount of future payment subsidies. The underlying
assumption of buydown plans is that the income of the borrower will increase
during the buydown period as a result of normal increases in compensation and
inflation, so that the borrower will be able to meet the full loan payments at
the end of the buydown period. If assumption of increased income is not
fulfilled, the possibility of defaults on buydown loans is increased. The
related prospectus supplement will contain information with respect to any
buydown loan concerning limitations on the interest rate paid by the borrower
initially, on annual increases in the interest rate and on the length of the
buydown period.

         When we use the term "mortgaged property" in this prospectus, we mean
the real property which secures repayment of the related loan. Home Improvement
Contracts and Manufactured Housing Contracts may, and the other loans will, be
secured by mortgages or deeds of trust or other similar security instruments
creating a lien on a mortgaged property. In the case of Home Equity Loans, the
related liens may be subordinated to one or more senior liens on the related
mortgaged properties as described in the prospectus supplement. As specified in
the related prospectus supplement, home improvement contracts and manufactured
housing contracts may be unsecured or secured by purchase money security
interests in the financed home improvements and the financed manufactured homes.
When we use the term "properties" in this prospectus supplement, we mean the
related mortgaged properties, home improvements and manufactured homes. The
properties relating to the loans will consist primarily of single-family
properties, meaning detached or semi-detached one- to four-family dwelling
units, townhouses, rowhouses, individual condominium units, individual units in
planned unit developments and other dwelling units, or mixed-use properties. Any
mixed-use property will not exceed three stories and its primary use will be for
one- to four-family residential occupancy, with the remainder of its space for
retail, professional or other commercial uses. Any non-residential use will be
in compliance with local zoning laws and regulations. Properties may include
vacation and second homes, investment properties and leasehold interests. In the
case of leasehold interests, the term of the leasehold will exceed the scheduled
maturity of the related loan by a time period specified in the related
prospectus supplement. The properties may be located in any one of the fifty
states, the District of Columbia, Guam, Puerto Rico or any other territory of
the United States.

         Loans with specified loan-to-value ratios and/or principal balances may
be covered wholly or partially by primary mortgage guaranty insurance policies.
The existence, extent and duration of any coverage provided by primary mortgage
guaranty insurance policies will be described in the related prospectus
supplement.


                                       19


         Home Equity Loans. The primary assets for a series may consist, in
whole or in part, of, closed-end home equity loans, revolving credit line home
equity loans or certain balances forming a part of the revolving credit line
loans, secured by mortgages creating senior or junior liens primarily on one- to
four-family residential or mixed-use properties. The full principal amount of a
closed-end loan is advanced at origination of the loan and generally is
repayable in equal (or substantially equal) installments of an amount sufficient
to fully amortize the loan at its stated maturity. Unless otherwise described in
the related prospectus supplement, the original terms to stated maturity of
closed-end loans will not exceed 360 months. Principal amounts of a revolving
credit line loan may be drawn down (up to the maximum amount set forth in the
related prospectus supplement) or repaid from time to time, but may be subject
to a minimum periodic payment. Except to the extent provided in the related
prospectus supplement, the trust fund will not include any amounts borrowed
under a revolving credit line loan after the cut-off date designated in the
prospectus supplement. As more fully described in the related prospectus
supplement, interest on each revolving credit line loan, excluding introductory
rates offered from time to time during promotional periods, is computed and
payable monthly on the average daily principal balance of that loan. Under
certain circumstances, a borrower under either a revolving credit line loan or a
closed-end loan may choose an interest-only payment option. In this case only
the amount of interest that accrues on the loan during the billing cycle must be
paid. An interest-only payment option may be available for a specified period
before the borrower must begin making at least the minimum monthly payment of a
specified percentage of the average outstanding balance of the loan.

         The rate of prepayment on Home Equity Loans cannot be predicted. Home
Equity Loans have been originated in significant volume only during the past few
years and the depositor is not aware of any publicly available studies or
statistics on the rate of their prepayment. The prepayment experience of the
related trust fund may be affected by a wide variety of factors, including
general economic conditions, prevailing interest rate levels, the availability
of alternative financing and homeowner mobility and the frequency and amount of
any future draws on any revolving credit line loans. Other factors that might be
expected to affect the prepayment rate of a pool of Home Equity Loans include
the amounts of, and interest rates on, the underlying first mortgage loans, and
the use of first mortgage loans as long-term financing for home purchase and
junior mortgage loans as shorter-term financing for a variety of purposes,
including home improvement, education expenses and purchases of consumer
durables such as automobiles. Accordingly, Home Equity Loans may experience a
higher rate of prepayment than traditional fixed-rate first mortgage loans. On
the other hand, because Home Equity Loans such as the revolving credit line
loans generally are not fully amortizing, the absence of voluntary borrower
prepayments could cause rates of principal payments to be lower than, or similar
to, those of traditional fully-amortizing first mortgage loans. Any future
limitations on the right of borrowers to deduct interest payments on Home Equity
Loans for federal income tax purposes may further increase the rate of
prepayments of the Home Equity Loans. Moreover, the enforcement of a
"due-on-sale" provision (as described below) will have the same effect as a
prepayment of the related Home Equity Loans. See "Material Legal Aspects of the
Loans--Due-on-Sale Clauses in Mortgage Loans" in this prospectus.

         Collections on revolving credit line loans may vary for a number of
reasons, including those listed below.

         o        A borrower may make a payment during a month in an amount that
                  is as little as the minimum monthly payment for that month or,
                  during the interest-only period for certain revolving credit
                  line loans (and, in more limited circumstances, closed-end
                  loans with respect to which an interest-only payment option
                  has been selected), the interest, fees and charges for that
                  month.

         o        A borrower may make a payment that is as much as the entire
                  principal balance plus accrued interest and related fees and
                  charges during a month.

         o        A borrower may fail to make the required periodic payment.


                                       20


         o        Collections on the mortgage loans may vary due to seasonal
                  purchasing and the payment habits of borrowers.

         Each single family property will be located on land owned in fee simple
by the borrower or on land leased by the borrower for a term at least ten years
(unless otherwise provided in the related prospectus supplement) greater than
the term of the related loan. Attached dwellings may include owner-occupied
structures where each borrower owns the land upon which the unit is built, with
the remaining adjacent land owned in common or dwelling units subject to a
proprietary lease or occupancy agreement in a cooperatively owned apartment
building. Unless otherwise specified in the related prospectus supplement,
mortgages on cooperative dwelling units consist of a lien on the shares issued
by the cooperative dwelling corporation and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.

         The aggregate principal balance of loans secured by single family
properties that are owner-occupied will be disclosed in the related prospectus
supplement. Unless otherwise specified in the prospectus supplement, the sole
basis for a representation that a given percentage of the loans are secured by
single family property that is owner-occupied will be either

         o        a representation by the borrower at origination of the loan
                  either that the underlying mortgaged property will be used by
                  the borrower for a period of at least six months every year or
                  that the borrower intends to use the mortgaged property as a
                  primary residence, or

         o        a finding that the address of the underlying mortgaged
                  property is the borrower's mailing address as reflected in the
                  servicer's records.

To the extent specified in the related prospectus supplement, single family
properties may include non-owner occupied investment properties and vacation and
second homes.

         Home Improvement Contracts. The primary assets for a series may
consist, in whole or in part, of home improvement installment sales contracts
and installment loan agreements originated by home improvement contractors in
the ordinary course of business. As specified in the related prospectus
supplement, the Home Improvement Contracts will be either unsecured or secured
by senior or junior mortgages primarily on single family properties, or by
purchase money security interests in the related home improvements. Unless
otherwise specified in the applicable prospectus supplement, the Home
Improvement Contracts will be fully amortizing and may have fixed interest rates
or adjustable interest rates and may provide for other payment characteristics
as described below and in the related prospectus supplement.

         Unless otherwise specified in the related prospectus supplement, the
home improvements securing the Home Improvement Contracts include, but are not
limited to, replacement windows, house siding, new roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels.

         Manufactured Housing Contracts. The trust fund assets for a series may
consist, in whole or part, of conventional manufactured housing installment
sales contracts and installment loan agreements originated by a manufactured
housing dealer in the ordinary course of business. As specified in the related
prospectus supplement, the Manufactured Housing Contracts will be secured by
manufactured homes, located in any of the fifty states or the District of
Columbia or by mortgages on the real estate on which the manufactured homes are
located.


                                       21


         The manufactured homes securing the Manufactured Housing Contracts will
consist of manufactured homes within the meaning of 42 United States Code,
Section 5402(6), or manufactured homes meeting those other standards as shall be
described in the related prospectus supplement. Section 5402(6) defines a
"manufactured home" as "a structure, transportable in one or more sections,
which, in the traveling mode, is eight body feet or more in width or forty body
feet or more in length, or, when erected on site, is three hundred twenty or
more square feet, and which is built on a permanent chassis and designed to be
used as a dwelling with or without a permanent foundation when connected to the
required utilities, and includes the plumbing, heating, air conditioning and
electrical systems contained therein; except that the term shall include any
structure which meets all the requirements of [this] paragraph except the size
requirements and with respect to which the manufacturer voluntarily files a
certification required by the Secretary of Housing and Urban Development and
complies with the standards established under [this] chapter."

         Manufactured homes, unlike mortgaged properties, generally depreciate
in value. Consequently, at any time after origination it is possible, especially
in the case of contracts with high loan-to-value ratios at origination, that the
market value of a manufactured home or home improvement may be lower than the
principal amount outstanding under the related contract.

         Additional Information. The selection criteria applicable to the loans
will be specified in the related prospectus supplement. These include, but are
not limited to, the combined loan-to-value ratios or loan-to-value ratios, as
applicable, original terms to maturity and delinquency information.

         The loans for a series of securities may include loans that do not
amortize their entire principal balance by their stated maturity in accordance
with their terms but require a balloon payment of the remaining principal
balance at maturity, as specified in the related prospectus supplement. As
further described in the related prospectus supplement, the loans for a series
of securities may include loans that do not have a specified stated maturity.

         The loans will be either conventional contracts or contracts insured by
the Federal Housing Administration (FHA) or partially guaranteed by the Veterans
Administration (VA). Loans designated in the related prospectus supplement as
insured by the FHA will be insured under various FHA programs as authorized
under the United States Housing Act of 1937, as amended.. These programs
generally limit the principal amount and interest rates of the mortgage loans
insured. Loans insured by the FHA generally require a minimum down payment of
approximately 5% of the original principal amount of the loan. No FHA-insured
loans relating to a series of securities may have an interest rate or original
principal amount exceeding the applicable FHA limits at the time or origination
of such loan.

         The insurance premiums for loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development (HUD) and
are paid to the FHA. The regulations governing FHA single-family mortgage
insurance programs provide that insurance benefits are payable either upon
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
premises to HUD or upon assignment of the defaulted loan to HUD. With respect to
a defaulted FHA-insured loan, the servicer is limited in its ability to initiate
foreclosure proceedings. When it is determined, either by the servicer or HUD,
that default was caused by circumstances beyond the borrower's control, the
servicer is expected to make an effort to avoid foreclosure by entering, if
feasible, into one of a number of available forms of forbearance plans with the
borrower. Such plans may involve the reduction or suspension of regular mortgage
payments for a specified period, with such payments to be made upon or before
the maturity date of the mortgage, or the recasting of payments due under the
mortgage up to or beyond the maturity date. In addition, when a default caused
by such circumstances is accompanied by certain other criteria, HUD may provide
relief by making payments to the servicer in partial or full satisfaction of
amounts due under the loan (which payments are to be repaid by the borrower to
HUD) or by accepting assignment of the loan from the servicer. With certain
exceptions, at least three full monthly installments must be due and unpaid
under the loan and HUD must have rejected any request for relief from the
borrower before the servicer may initiate foreclosure proceedings.


                                       22


         HUD has the option, in most cases, to pay insurance claims in cash or
in debentures issued by HUD. Currently, claims are being paid in cash, and
claims have not been paid in debentures since 1965. HUD debentures issued in
satisfaction of FHA insurance claims bear interest at the applicable HUD
debenture interest rate. The servicer of each FHA-insured loan will be obligated
to purchase any such debenture issued in satisfaction of a loan upon default for
an amount equal to the principal amount of the debenture.

         The amount of insurance benefits generally paid by the FHA is equal to
the entire unpaid principal amount of the defaulted loan adjusted to reimburse
the servicer for certain costs and expenses and to deduct certain amounts
received or retained by the servicer after default. When entitlement to
insurance benefits results from foreclosure (or other acquisition of possession)
and conveyance to HUD, the servicer is compensated for no more than two-thirds
of its foreclosure costs, and is compensated for interest accrued and unpaid
prior to the date of foreclosure but in general only to the extent it was
allowed pursuant to a forbearance plan approved by HUD. When entitlement to
insurance benefits results from assignment of the loan to HUD, the insurance
payment includes full compensation for interest accrued and unpaid to the
assignment date. The insurance payment itself, upon foreclosure of an
FHA-insured loan, bears interest from a date 30 days after the borrower's first
uncorrected failure to perform any obligation to make any payment due under the
loan and, upon assignment, from the date of assignment to the date of payment of
the claim, in each case at the same interest rate as the applicable HUD
debenture interest rate as described above.

         Loans designated in the related prospectus supplement as guaranteed by
the VA will be partially guaranteed by the VA under the Serviceman's
Readjustment Act of 1944, as amended. The Serviceman's Readjustment Act permits
a veteran (or in certain instances, the spouse of a veteran) to obtain a
mortgage loan guaranty by the VA covering mortgage financing of the purchase of
a one- to four-family dwelling unit at interest rates permitted by the VA. The
program has no mortgage loan limits, requires no down payment from the purchaser
and permits the guarantee of mortgage loans of up to 30 years' duration.

         The maximum guaranty that may be issued by the VA under a VA-guaranteed
mortgage loan depends upon the original principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. The
liability on the guaranty is reduced or increased pro rata with any reduction or
increase in the amount of indebtedness, but in no event will the amount payable
on the guaranty exceed the amount of the original guaranty. The VA may, at its
option and without regard to its guaranty, make full payment to a mortgage
holder of unsatisfied indebtedness on a mortgage upon its assignment to the VA.

         With respect to a defaulted VA-guaranteed loan, the servicer is, absent
exceptional circumstances, authorized to announce its intention to foreclose
only when the default has continued for three months. Generally, a claim for the
guaranteed amount is submitted to the VA after liquidation of the related
mortgaged property.

         The amount payable under a VA guaranty will be the percentage of the
VA-insured loan originally guaranteed by the VA applied to the indebtedness
outstanding as of the applicable date of computation specified in the VA
regulations. Payments under the guaranty will be equal to the unpaid principal
amount of the loan, interest accrued on the unpaid balance of the loan to the
appropriate date of computation and limited expenses of the mortgagee, but in
each case only to the extent that such amounts have not been recovered through
liquidation of the mortgaged property. The amount payable under the guaranty may
in no event exceed the amount of the original guaranty.


                                       23


         The prospectus supplement for each series will provide information with
respect to the loans that are primary assets of the related trust fund as of the
cut-off date, including, among other things, and to the extent relevant:

         o        the aggregate unpaid principal balance of the loans;

         o        the range and weighted average interest rates on the loans
                  and, in the case of adjustable rate loans, the range and
                  weighted average of the current interest rates and the
                  lifetime interest rate caps, if any;

         o        the range and average principal balance of the loans;

         o        the weighted average original and remaining terms to stated
                  maturity of the loans and the range of original and remaining
                  terms to stated maturity, if applicable;

         o        the range and weighted average of combined loan-to-value
                  ratios or loan-to-value ratios for the loans, as applicable;

         o        the percentage (by principal balance as of the cut-off date)
                  of loans that accrue interest at adjustable or fixed interest
                  rates;

         o        any special hazard insurance policy or bankruptcy bond or
                  other enhancement relating to the loans;

         o        the percentage (by principal balance as of the cut-off date)
                  of loans that are secured by mortgaged properties or home
                  improvements or that are unsecured;

         o        the geographic distribution of any mortgaged properties
                  securing the loans;

         o        for loans that are secured by single family properties, the
                  percentage (by principal balance as of the cut-off date)
                  secured by shares relating to cooperative dwelling units,
                  condominium units, investment property and vacation or second
                  homes;

         o        the lien priority of the loans;

         o        the delinquency status and year of origination of the loans;

         o        whether the loans are closed-end loans and/or revolving credit
                  line loans; and

         o        in the case of revolving credit line loans, the general
                  payments and credit line terms of those loans and other
                  pertinent features.

         The prospectus supplement will also specify any other limitations on
the types or characteristics of the loans in the trust fund for the related
series of securities.

         If information of the nature described above respecting the loans is
not known to the depositor at the time the securities are initially offered,
more general or approximate information of the nature described above will be
provided in the prospectus supplement and additional information will be set
forth in a Current Report on Form 8-K to be available to investors on the date
of issuance of the related series of securities and to be filed with the SEC
within 15 days after the initial issuance of the securities.


                                       24


Private Label Securities

         General. Primary assets for a series may consist, in whole or in part,
of Private Label Securities or PLS (i.e., private mortgage-backed asset-backed
securities) that include:

         o        pass-through certificates representing beneficial interests in
                  underlying loans of a type that would otherwise be eligible to
                  be loans held directly by the trust fund, or

         o        collateralized obligations secured by underlying loans of a
                  type that would otherwise be eligible to be loans held
                  directly by the trust fund.

         The Private Label Securities will previously have been

         o        offered and distributed to the public pursuant to an effective
                  registration statement, or

         o        purchased in a transaction not involving any public offering
                  from a person that is not an affiliate of the Private Label
                  Securities at the time of sale (nor its affiliate at any time
                  during the three preceding months) and a period of two years
                  has elapsed since the date the Private Label Securities were
                  acquired from the issuer or its affiliate, whichever is later.

         Although individual underlying loans may be insured or guaranteed by
the United States or one of its agencies or instrumentalities, they need not be,
and the Private Label Securities themselves may be, but need not be, insured or
guaranteed.

         The Private Label Securities will have been issued pursuant to a
pooling and servicing agreement, a trust agreement or similar agreement. The
seller/servicer of the underlying loans will have entered into a PLS agreement
with the PLS trustee. The PLS trustee, its agent or a custodian will take
possession of the underlying loans. The underlying loans will be serviced by the
PLS servicer directly or by one or more sub-servicers subject to the supervision
of the PLS servicer.

         The issuer Private Label Securities will be

         o        a financial institution or other entity engaged generally in
                  the business of lending,

         o        a public agency or instrumentality of a state, local or
                  federal government, or

         o        a limited purpose corporation organized for the purpose of,
                  among other things, establishing trusts and acquiring and
                  selling loans to such trusts, and selling beneficial interests
                  in trusts.

If specified in the prospectus supplement, the PLS issuer may be an affiliate of
the depositor. The obligations of the PLS issuer generally will be limited to
certain representations and warranties that it makes with respect to the assets
it conveys to the related trust. Unless otherwise specified in the related
prospectus supplement, the PLS issuer will not have guaranteed any of the assets
conveyed to the related trust or any of the Private Label Securities issued
under the PLS agreement.

         Distributions of principal and interest will be made on the Private
Label Securities on the dates specified in the related prospectus supplement.
The Private Label Securities may be entitled to receive nominal or no principal
distributions or nominal or no interest distributions. Principal and interest
distributions will be made on the Private Label Securities by the PLS trustee or
the PLS servicer. The PLS issuer or the PLS servicer may have the right to
repurchase the underlying loans after a certain date or under other
circumstances specified in the related prospectus supplement.


                                       25


         The loans underlying the Private Label Securities may be fixed rate,
level payment, fully amortizing loans or adjustable rate loans or loans having
balloon or other irregular payment features. The underlying loans will be
secured by mortgages on mortgaged properties.

         Credit Support Relating to Private Label Securities. Credit support in
the form of reserve funds, subordination of other private securities issued
under the PLS agreement, guarantees, cash collateral accounts, security policies
or other types of credit support may be provided with respect to the underlying
loans or with respect to the Private Label Securities themselves. The type,
characteristics and amount of credit support will be a function of the
characteristics of the underlying loans and other factors and will be based on
the requirements of the nationally recognized statistical rating organization
that rated the Private Label Securities.

         Additional Information. If the primary assets of a trust fund include
Private Label Securities, the related prospectus supplement will specify the
items listed below, to the extent relevant and to the extent information is
reasonably available to the depositor and the depositor reasonably believes the
information to be reliable:

         o        the total approximate principal amount and type of the Private
                  Label Securities to be included in the trust fund,

         o        the maximum original term to stated maturity of the Private
                  Label Securities,

         o        the weighted average term to stated maturity of the Private
                  Label Securities,

         o        the pass-through or certificate rate or range of rates of the
                  Private Label Securities,

         o        the PLS issuer, the PLS servicer (if other than the PLS
                  issuer) and the PLS trustee,

         o        certain characteristics of any credit support such as reserve
                  funds, security policies or guarantees relating to the
                  underlying loans or to the Private Label Securities
                  themselves;

         o        the terms on which underlying loans may, or are required to,
                  be purchased prior to their stated maturity or the stated
                  maturity of the Private Label Securities, and

         o        the terms on which underlying loans may be substituted for
                  those originally underlying the Private Label Securities.

In addition, the related prospectus supplement will provide information about
the loans underlying the Private Label Securities, including

         o        the payment features of the underlying loans (i.e., whether
                  closed-end loans or revolving credit line loans, whether fixed
                  rate or adjustable rate, whether level payment or balloon
                  payment loans),

         o        the approximate aggregate principal balance, if known, of the
                  underlying loans insured guaranteed by a governmental entity,

         o        the servicing fee or range of servicing fees with respect to
                  the underlying loans,


                                       26


         o        the minimum and maximum stated maturities of the underlying
                  loans at origination,

         o        the lien priority of the underlying loans, and

         o        the delinquency status and year of origination of the
                  underlying loans.

         The above disclosure may be on an approximate basis and will be as of
the date specified in the related prospectus supplement. If information of the
nature described above for the Private Label Securities is not known to the
depositor at the time the securities are initially offered, more general or
approximate information of a similar nature will be provided in the prospectus
supplement and the additional information, if available, will be set forth in a
Current Report on Form 8-K to be available to investors on the date of issuance
of the related series of securities and to be filed with the SEC within 15 days
of the initial issuance of the securities.

Agency Securities

         Ginnie Mae. The Government National Mortgage Association (Ginnie Mae)
is a wholly-owned corporate instrumentality of HUD. Section 306(g) of Title II
of the National Housing Act of 1934, as amended, authorizes Ginnie Mae to, among
other things, guarantee the timely payment of principal of and interest on
certificates which represent an interest in a pool of mortgage loans insured by
the FHA under the National Housing Act of 1934 or Title V of the National
Housing Act of 1949, or partially guaranteed by the VA under the Servicemen's
Readjustment Act of 1944, as amended, or Chapter 37 of Title 38 of the United
States Code.

         Section 306 (g) of the National Housing Act of 1934 provides that "the
full faith and credit of the United States is pledged to the payment of all
amounts which may be required to be paid under any guarantee under this
subsection." In order to meet its obligations under any guarantee under Section
306 (g) of the National Housing Act, Ginnie Mae may, under Section 306(d) of the
National Housing Act, borrow from the United States Treasury in an amount which
is at any time sufficient to enable Ginnie Mae, with no limitations as to
amount, to perform its obligations under its guarantee.

         Ginnie Mae Certificates. Each Ginnie Mae certificate held in a trust
fund for a series of securities will be a "fully modified pass-through"
mortgaged-backed certificate issued and serviced by a mortgage banking company
or other financial concern approved by Ginnie Mae or approved by Fannie Mae as a
seller-servicer of FHA loans and/or VA loans. Each Ginnie Mae certificate may be
a GNMA I certificate or a GNMA II certificate. The mortgage loans underlying the
Ginnie Mae certificates will consist of FHA loans and/or VA loans. Each mortgage
loan of this type is secured by a one- to four-family residential property or a
manufactured home. Ginnie Mae will approve the issuance of each Ginnie Mae
certificate in accordance with a guaranty agreement between Ginnie Mae and the
issuer and servicer of the Ginnie Mae certificate. Pursuant to its guaranty
agreement, a Ginnie Mae servicer will be required to advance its own funds in
order to make timely payments of all amounts due on each of the related Ginnie
Mae certificates, even if the payments received by the Ginnie Mae servicer on
the FHA loans or VA loans underlying each of those Ginnie Mae certificates are
less than the amounts due on those Ginnie Mae certificates.

         The full and timely payment of principal of and interest on each Ginnie
Mae certificate will be guaranteed by Ginnie Mae, which obligation is backed by
the full faith and credit of the United States. Each Ginnie Mae certificate will
have an original maturity of not more than 40 years (but may have original
maturities of substantially less than 40 years). Each Ginnie Mae certificate
will provide for the payment by or on behalf of the Ginnie Mae servicer to the
registered holder of the Ginnie Mae certificate of scheduled monthly payments of
principal and interest equal to the registered holder's proportionate interest
in the aggregate amount of the monthly principal and interest payment on each
FHA loan or VA loan underlying the Ginnie Mae certificate, less the applicable
servicing and guarantee fee which together equal the difference between the
interest on the FHA loans or VA loans and the pass-through rate on the Ginnie
Mae certificate. In addition, each payment will include proportionate
pass-through payments of any prepayments of principal on the FHA loans or VA
loans underlying the Ginnie Mae certificate and liquidation proceeds in the
event of a foreclosure or other disposition of any the related FHA loans or VA
loans.


                                       27


         If a Ginnie Mae servicer is unable to make the payments on a Ginnie Mae
certificate as it becomes due, it must promptly notify Ginnie Mae and request
Ginnie Mae to make the payment. Upon notification and request, Ginnie Mae will
make payments directly to the registered holder of a Ginnie Mae certificate. In
the event no payment is made by a Ginnie Mae servicer and the Ginnie Mae
servicer fails to notify and request Ginnie Mae to make the payment, the holder
of the related Ginnie Mae certificate will have recourse only against Ginnie Mae
to obtain the payment. The trustee or its nominee, as registered holder of the
Ginnie Mae certificates held in a trust fund, will have the right to proceed
directly against Ginnie Mae under the terms of the guaranty agreements relating
to the Ginnie Mae certificates for any amounts that are not paid when due.

         Except for pools of mortgage loans secured by manufactured homes, all
mortgage loans underlying a particular Ginnie Mae certificate must have the same
interest rate over the term of the loan. The interest rate on a GNMA I
certificate will equal the interest rate on the mortgage loans included in the
pool of mortgage loans underlying the GNMA I certificate, less one-half
percentage point per year of the unpaid principal balance of the mortgage loans.

         Mortgage loans underlying a particular GNMA II certificate may have
annual interest rates that vary from each other by up to one percentage point.
The interest rate on each GNMA II certificate will be between one-half
percentage point and one and one-half percentage points lower than the highest
interest rate on the mortgage loans included in the pool of mortgage loans
underlying the GNMA II certificate (except for pools of mortgage loans secured
by manufactured homes).

         Regular monthly installment payments on each Ginnie Mae certificate
will be comprised of interest due as specified on a Ginnie Mae certificate plus
the scheduled principal payments on the FHA loans or VA loans underlying the
Ginnie Mae certificate due on the first day of the month in which the scheduled
monthly installments on the Ginnie Mae certificate is due. Regular monthly
installments on each Ginnie Mae certificate, are required to be paid to the
trustee identified in the related prospectus supplement as registered holder by
the 15th day of each month in the case of a GNMA I certificate, and are required
to be mailed to the trustee by the 20th day of each month in the case of a GNMA
II certificate. Any principal prepayments on any FHA loans or VA loans
underlying a Ginnie Mae certificate held in a trust fund or any other early
recovery of principal on a loan will be passed through to the trustee identified
in the related prospectus supplement as the registered holder of the Ginnie Mae
certificate.

         Ginnie Mae certificates may be backed by graduated payment mortgage
loans or by "buydown" mortgage loans for which funds will have been provided,
and deposited into escrow accounts, for application to the payment of a portion
of the borrowers' monthly payments during the early years of those mortgage
loans. Payments due the registered holders of Ginnie Mae certificates backed by
pools containing "buydown" mortgage loans will be computed in the same manner as
payments derived from other Ginnie Mae certificates and will include amounts to
be collected from both the borrower and the related escrow account. The
graduated payment mortgage loans will provide for graduated interest payments
that, during the early years of the mortgage loans, will be less than the amount
of stated interest on the mortgage loans. The interest not so paid will be added
to the principal of the graduated payment mortgage loans and, together with
interest on that interest, will be paid in subsequent years. The obligations of
Ginnie Mae and of a Ginnie Mae issuer/servicer will be the same irrespective of
whether the Ginnie Mae certificates are backed by graduated payment mortgage
loans or "buydown" mortgage loans. No statistics comparable to the FHA's
prepayment experience on level payment, non-buydown loans are available in
inspect of graduated payment or buydown mortgages. Ginnie Mae certificates
related to a series of certificates may be held in book-entry form.


                                       28


         Fannie Mae. The Federal National Mortgage Association (Fannie Mae) is a
federally chartered and privately owned corporation organized and existing under
the Federal National Mortgage Association Charter Act. Fannie Mae was originally
established in 1938 as a United States government agency to provide supplemental
liquidity to the mortgage market and was transformed into a stockholder-owned
and privately managed corporation by legislation enacted in 1968.

         Fannie Mae provides funds to the mortgage market primarily by
purchasing mortgage loans from lenders. Fannie Mae acquires funds to purchase
mortgage loans from many capital market investors that may not ordinarily invest
in mortgages. In so doing, it expands the total amount of funds available for
housing. Operating nationwide, Fannie Mae helps to redistribute mortgage funds
from capital-surplus to capital-short areas.

         Fannie Mae Certificates. Fannie Mae certificates are either guaranteed
mortgage pass-through certificates or stripped mortgage-backed securities. The
following discussion of Fannie Mae certificates applies equally to both types of
Fannie Mae certificates, except as otherwise indicated. Each Fannie Mae
certificate to be included in the trust fund for a series of securities will
represent a fractional undivided interest in a pool of mortgage loans formed by
Fannie Mae. Each pool formed by Fannie Mae will consist of mortgage loans of one
of the following types:

         o        fixed-rate level installment conventional mortgage loans,

         o        fixed-rate level installment mortgage loans that are insured
                  by FHA or partially guaranteed by the VA,

         o        adjustable rate conventional mortgage loans, or

         o        adjustable rate mortgage loans that are insured by the FHA or
                  partially guaranteed by the VA.

Each mortgage loan must meet the applicable standards set forth under the Fannie
Mae purchase program and will be secured by a first lien on a one- to
four-family residential property.

         Each Fannie Mae certificate will be issued pursuant to a trust
indenture. Original maturities of substantially all of the conventional, level
payment mortgage loans underlying a Fannie Mae certificate are expected to be
between either eight to 15 years or 20 to 40 years. The original maturities of
substantially all of the fixed rate level payment FHA loans or VA loans are
expected to be 30 years.

         Mortgage loans underlying a Fannie Mae certificate may have annual
interest rates that vary by as much as two percentage points from one another.
The rate of interest payable on a Fannie Mae guaranteed mortgage-backed
certificate and the series pass-through rate payable with respect to a Fannie
Mae stripped mortgage-backed security is equal to the lowest interest rate of
any mortgage loan in the related pool, less a specified minimum annual
percentage representing servicing compensation and Fannie Mae's guaranty fee.
Under a regular servicing option pursuant to which the mortgagee or other
servicer assumes the entire risk of foreclosure losses, the annual interest
rates on the mortgage loans underlying a Fannie Mae certificate will be between
50 basis points and 250 basis points greater than the annual pass-through rate,
in the case of a Fannie Mae guaranteed mortgage-backed certificate, or the
series pass-through rate in the case of a Fannie Mae stripped mortgage-backed
security. Under a special servicing option pursuant to which Fannie Mae assumes
the entire risk for foreclosure losses, the annual interest rates on the
mortgage loans underlying a Fannie Mae certificate will generally be between 55
basis points and 255 basis points greater than the annual pass-through rate, in
the case of a Fannie Mae guaranteed mortgage-backed certificate, or the series
pass-through rate in the case of a Fannie Mae stripped mortgage-backed security.


                                       29


         Fannie Mae guarantees to each registered holder of a Fannie Mae
certificate that it will distribute on a timely basis amounts representing the
holder's proportionate share of scheduled principal and interest payments at the
applicable pass-through rate provided for by the Fannie Mae certificate on the
underlying mortgage loans, whether or not received, and the holder's
proportionate share of the full principal amount of any foreclosed or other
finally liquidated mortgage loan, whether or not the principal amount is
actually recovered. The obligations of Fannie Mae under its guarantees are
obligations solely of Fannie Mae and are not backed by, or entitled to, the full
faith and credit of the United States. If Fannie Mae were unable to satisfy its
obligations, distributions to holders of Fannie Mae certificates would consist
solely of payments and other recoveries on the underlying mortgage loans and,
accordingly, monthly distributions to holders of Fannie Mae certificates would
be affected by delinquent payments and defaults on those mortgage loans.

         Fannie Mae stripped mortgage-backed securities are issued in series of
two or more classes, with each class representing a specified undivided
fractional interest in principal distributions and interest distributions,
adjusted to the series pass-through rate, on the underlying pool of mortgage
loans. The fractional interests of each class in principal and interest
distributions are not identical, but the classes in the aggregate represent 100%
of the principal distributions and interest distributions, adjusted to the
series pass-through rate, on the respective pool. Because of the difference
between the fractional interests in principal and interest of each class, the
effective rate of interest on the principal of each class of Fannie Mae stripped
mortgage-backed securities may be significantly higher or lower than the series
pass-through rate and/or the weighted average interest rate of the underlying
mortgage loans.

         Unless otherwise specified by Fannie Mae, Fannie Mae certificates
evidencing interests in pools of mortgages formed on or after May 1, 1985 will
be available in book-entry form only. Distributions of principal and interest on
each Fannie Mae certificate will be made by Fannie Mae on the 25th day of each
month to the persons in whose name the Fannie Mae certificate is entered in the
books of the Federal Reserve Banks, or registered on the Fannie Mae certificate
register in the case of fully registered Fannie Mae certificates as of the close
of business on the last day of the preceding month. With respect to Fannie Mae
certificates issued in book-entry form, distributions on the Fannie Mae
certificates will be made by wire, and with respect to fully registered Fannie
Mae certificates, distributions on the Fannie Mae certificates will be made by
check.

         Freddie Mac. The Federal Home Loan Mortgage Corporation (Freddie Mac)
is a shareholder-owned, United States government-sponsored enterprise created
pursuant to the Federal Home loan Mortgage Corporation Act, Title III of the
Emergency Home Finance Act of 1970, as amended. The common stock of Freddie Mac
is owned by the Federal Home loan Banks. Freddie Mac was established primarily
for the purpose of increasing the availability of mortgage credit for the
financing of urgently needed housing. It seeks to provide an enhanced degree of
liquidity for residential mortgage investments primarily by assisting in the
development of secondary markets for conventional mortgages. The principal
activity of Freddie Mac currently consists of the purchase of first lien
conventional mortgage loans FHA loans, VA loans or participation interests in
those mortgage loans and the sale of the loans or participations so purchased in
the form of mortgage securities, primarily Freddie Mac certificates. Freddie Mac
is confined to purchasing, so far as practicable, mortgage loans that it deems
to be of the quality, type and class which meet generally the purchase standards
imposed by private institutional mortgage investors.


                                       30


         Freddie Mac Certificates. Each Freddie Mac certificate included in a
trust fund for a series will represent an undivided interest in a pool of
mortgage loans that may consist of first lien conventional loans, FHA loans or
VA loans. Freddie Mac certificates are sold under the terms of a mortgage
participation certificate agreement. A Freddie Mac certificate may be issued
under either Freddie Mac's Cash Program or Guarantor Program. Typically,
mortgage loans underlying the Freddie Mac certificates held by a trust fund will
consist of mortgage loans with original terms to maturity of from ten to 40
years. Each of those mortgage loans must meet the applicable standards set forth
in the law governing Freddie Mac. A Freddie Mac certificate group may include
whole loans, participation interests in whole loans and undivided interests in
whole loans and/or participations comprising another Freddie Mac certificate
group. Under the guarantor program, any Freddie Mac certificate group may
include only whole loans or participation interests in whole loans.

         Freddie Mac guarantees to each registered holder of a Freddie Mac
certificate the timely payment of interest on the underlying mortgage loans to
the extent of the applicable certificate rate on the registered holder's pro
rata share of the unpaid principal balance outstanding on the underlying
mortgage loans in the Freddie Mac certificate group represented by a Freddie Mac
certificate, whether or not received. Freddie Mac also guarantees to each
registered holder of a Freddie Mac certificate ultimate receipt by a holder of
all principal on the underlying mortgage loans, without any offset or deduction,
to the extent of that holder's pro rata share. However, Freddie Mac does not
guarantee, except if and to the extent specified in the prospectus supplement
for a series, the timely payment of scheduled principal. Under Freddie Mac's
Gold PC Program, Freddie Mac guarantees the timely payment of principal based on
the difference between the pool factor published in the month preceding the
month of distribution and the pool factor published in the related month of
distribution. Pursuant to its guarantees, Freddie Mac indemnifies holders of
Freddie Mac certificates against any diminution in principal by reason of
charges for property repairs, maintenance and foreclosure. Freddie Mac may remit
the amount due on account of its guarantee of collection of principal at any
time after default on an underlying mortgage loan, but not later than (x) 30
days following foreclosure sale, (y) 30 days following payment of the claim by
any mortgage insurer, or (z) 30 days following the expiration of any right of
redemption, whichever occurs later, but in any event no later than one year
after demand has been made upon the mortgagor for accelerated payment of
principal. In taking actions regarding the collection of principal after default
on the mortgage loans underlying Freddie Mac certificates, including the timing
of demand for acceleration, Freddie Mac reserves the right to exercise its
judgment with respect to the mortgage loans in the same manner as for mortgage
loans which it has purchased but not sold. The length of time necessary for
Freddie Mac to determine that a mortgage loan should be accelerated varies with
the particular circumstances of each borrower, and Freddie Mac has not adopted
standards which require that the demand be made within any specified period.

         Freddie Mac certificates are not guaranteed by the United States or by
any Federal Home loan Bank and do not constitute debts or obligations of the
United States or any Federal Home loan Bank. The obligations of Freddie Mac
under its guarantee are obligations solely of Freddie Mac and are not backed by,
nor entitled to, the full faith and credit of the United States. If Freddie Mac
were unable to satisfy its obligations, distributions to holders of Freddie Mac
certificates would consist solely of payments and other recoveries on the
underlying mortgage loans and, accordingly, monthly distributions to holders of
Freddie Mac certificates would be affected by delinquent payments and defaults
on those mortgage loans.


                                       31


         Registered holders of Freddie Mac certificates are entitled to receive
their monthly pro rata share of all principal payments on the underlying
mortgage loans received by Freddie Mac, including any scheduled principal
payments, full and partial prepayments of principal and principal received by
Freddie Mac by virtue of condemnation, insurance, liquidation or foreclosure,
and repurchases of the mortgage loans by Freddie Mac or by the party that sold
the related mortgage loans to Freddie Mac. Freddie Mac is required to remit each
registered Freddie Mac certificateholder's pro rata share of principal payments
on the underlying mortgage loans, interest at the Freddie Mac pass-through rate
and any other sums like prepayment fees, within 60 days of the date on which
those payments are deemed to have been received by Freddie Mac.

         Under Freddie Mac's Cash Program, with respect to pools formed prior to
June 1, 1987, there is no limitation on be amount by which interest rates on the
mortgage loans underlying a Freddie Mac certificate may exceed the pass-through
rate on the Freddie Mac certificate. With respect to Freddie Mac certificates
issued on or after June 1, 1987, the maximum interest rate on the mortgage loans
underlying the Freddie Mac certificates may exceed the pass-through rate of the
Freddie Mac certificates by 50 to 100 basis points. Under that program, Freddie
Mac purchases group of whole mortgage loans from sellers at specified
percentages of their unpaid principal balances, adjusted for accrued or prepaid
interest, which when applied to the interest rate of the mortgage loans and
participations purchased, results in the yield expressed as a percentage
required by Freddie Mac. The required yield, which includes a minimum servicing
fee retained by the servicer, is calculated using the outstanding principal
balance. The range of interest rates on the mortgage loans and participations in
a Freddie Mac certificate group under the Cash Program will vary since mortgage
loans and participations are purchased and assigned to a Freddie Mac certificate
group based upon their yield to Freddie Mac rather than on the interest rate on
the underlying mortgage loans.

         Under Freddie Mac's Guarantor Program, the pass-through rate on a
Freddie Mac certificate is established based upon the lowest interest rate on
the underlying mortgage loans, minus a minimum servicing fee and the amount of
Freddie Mac's management and guaranty income as agreed upon between the seller
and Freddie Mac. For Freddie Mac certificate group formed under the Guarantor
Program with certificate numbers beginning with 18-012, the range between the
lowest and the highest annual interest rates on the mortgage loans in a Freddie
Mac certificate group may not exceed two percentage points.

         Freddie Mac certificates duly presented for registration of ownership
on or before the last business day of a month are registered effective as of the
first day of the month. The first remittance to a registered holder of a Freddie
Mac certificate will be distributed so as to be received normally by the 15th
day of the second month following the month in which the purchaser became a
registered holder of the Freddie Mac certificates. Subsequent remittances will
be distributed monthly to the registered holder so as to be received normally by
the 15th day of each month. The Federal Reserve Bank of New York maintains
book-entry accounts with respect to Freddie Mac certificates sold by Freddie Mac
on or after January 2, 1985, and makes payments of principal and interest each
month to the registered holders of Freddie Mac certificates in accordance with
the holders' instructions.

         Stripped Mortgage-Backed Securities. Agency Securities may consist of
one or more stripped mortgage-backed securities, each as described in this
prospectus and in the related prospectus supplement. Each Agency Security of
this type will represent an undivided interest in all or part of either the
principal distributions or the interest distributions, or in some specified
portion of the principal and interest distributions, on particular Freddie Mac,
Fannie Mae, Ginnie Mae or other government agency or government-sponsored agency
certificates. The underlying securities will be held under a trust agreement by
Freddie Mac, Fannie Mae, Ginnie Mae or another government agency or
government-sponsored agency, each as trustee, or by another trustee named in the
related prospectus supplement. Freddie Mac, Fannie Mae, Ginnie Mae or another
government agency or government-sponsored agency will guarantee each stripped
agency security to the same extent as the applicable entity guarantees the
underlying securities backing the stripped Agency Security, unless otherwise
specified in the related prospectus supplement.


                                       32


         Other Agency Securities. If specified in the related prospectus
supplement, a trust fund may include other mortgage pass-through certificates
issued or guaranteed by Ginnie Mae, Fannie Mae, Freddie Mac or other government
agencies or government-sponsored agencies. The characteristics of any other
mortgage pass-through certificates issued or guaranteed by Ginnie Mae, Fannie
Mae, Freddie Mac or other government agencies or government-sponsored agencies
will be described in that prospectus supplement. If so specified, a combination
of different types of Agency Securities may be held in a trust fund.

Collection and Distribution Accounts

         A separate collection account will be established by the trustee, or by
the servicer in the name of the trustee, for each series of securities for
receipt of

         o        the amount of any cash specified in the related prospectus
                  supplement to be initially deposited by the depositor in the
                  collection account,

         o        all amounts received with respect to the primary assets of the
                  related trust fund, and

         o        unless otherwise specified in the related prospectus
                  supplement, income earned on the foregoing amounts.

As provided in the related prospectus supplement, certain amounts on deposit in
the collection account and certain amounts available under any credit
enhancement for the securities of that series will be deposited into the
applicable distribution account for distribution to the holders of the related
securities. The trustee will establish a separate distribution account for each
series of securities. Unless otherwise specified in the related prospectus
supplement, the trustee will invest the funds in the collection account and the
distribution account in eligible investments including, among other investments,
obligations of the United States and certain of its agencies, federal funds,
certificates of deposit, commercial paper, demand and time deposits and banker's
acceptances, certain repurchase agreements of United States government
securities and certain guaranteed investment contracts, in each case acceptable
to the rating agencies named in the prospectus supplement. With certain
exceptions, all such eligible investments must mature, in the case of funds in
the collection account, not later than the day preceding the date when the funds
are due to be deposited into the distribution account or otherwise distributed
and, in the case of funds in the distribution account, not later than the day
preceding the next distribution date for the related series of securities.

         Notwithstanding any of the foregoing, amounts may be deposited and
withdrawn pursuant to any deposit agreement or minimum principal payment
agreement that may be specified in the related prospectus supplement.

         If specified in the related prospectus supplement, a trust fund will
include one or more pre-funding accounts that are segregated trust accounts
established and maintained with the trustee for the related series. If specified
in the prospectus supplement, a portion of the proceeds of the sale of the
securities equal to the pre-funded amount will be deposited into the pre-funding
account on the closing date and may be used to purchase additional primary
assets during the pre-funding period specified in the prospectus supplement. In
no case will the pre-funded amount exceed 50% of the total principal amount of
the related securities, and in no case will the pre-funding period exceed one
year. The primary assets to be purchased generally will be selected on the basis
of the same criteria as those used to select the initial primary assets of the
trust fund, and the same representations and warranties will be made with
respect to them. If any pre-funded amount remains on deposit in the pre-funding
account at the end of the pre-funding period, the remaining amount will be
applied in the manner specified in the related prospectus supplement to prepay
the notes and/or the certificates of that series.


                                       33


         If a pre-funding account is established, one or more capitalized
interest accounts that are segregated trust accounts may be established and
maintained with the trustee for the related series. On the closing date for the
series, a portion of the proceeds of the sale of the related securities will be
deposited into the capitalized interest account and used to fund the excess, if
any, of

         o        the sum of

                  -        the amount of interest accrued on the securities of
                           the series, and

                  -        if specified in the related prospectus supplement,
                           certain fees or expenses during the pre-funding
                           period,

over

         o        the amount of interest available from the primary assets in
                  the trust fund.

         Any amounts on deposit in the capitalized interest account at the end
of the pre-funding period that are not necessary for these purposes will be
distributed to the person specified in the related prospectus supplement.

                               Credit Enhancement

         If so provided in the prospectus supplement relating to a series of
securities, simultaneously with the depositor's assignment of the primary assets
to the trustee, the depositor will obtain from an institution or by other means
acceptable to the rating agencies named in the prospectus supplement one or more
types of credit enhancement in favor of the trustee on behalf of the holders of
the related series or designated classes of the series. The credit enhancement
will support the payment of principal of and interest on the securities, and may
be applied for certain other purposes to the extent and under the conditions set
forth in the prospectus supplement. Credit enhancement for a series may include
one or more of the forms described below or any other form as may be specified
in the related prospectus supplement. If so specified in the related prospectus
supplement, the credit enhancement may be structured so as to protect against
losses relating to more than one trust fund.

Subordinated Securities

         If specified in the related prospectus supplement, credit enhancement
for a series may consist of one or more classes of subordinated securities. The
rights of the holders of subordinated securities to receive distributions on any
distribution date will be subordinate in right and priority to the rights of
holders of senior securities of the same series, but only to the extent
described in the related prospectus supplement.

Insurance Policies, Surety Bonds and Guaranties

         If so provided in the prospectus supplement for a series of securities,
deficiencies in amounts otherwise payable on the securities or on specified
classes will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Those instruments may cover, with
respect to one or more classes of securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related prospectus supplement. In addition, if specified in the
related prospectus supplement, a trust fund may also include bankruptcy bonds,
special hazard insurance policies, other insurance or guaranties for the purpose
of:

         o        maintaining timely payments or providing additional protection
                  against losses on the trust fund assets;


                                       34


         o        paying administrative expenses; or

         o        establishing a minimum reinvestment rate on the payments made
                  in respect of those assets or principal payment rate on those
                  assets.

Arrangements may include agreements under which securityholders are entitled to
receive amounts deposited in various accounts held by the trustee upon the terms
specified in the related prospectus supplement. A copy of any arrangement
instrument for a series will be filed with the SEC as an exhibit to a Current
Report on Form 8-K to be filed with the SEC following issuance of the securities
of the related series.

Over-Collateralization

         If so provided in the prospectus supplement for a series of securities,
a portion of the interest payment on each loan included in the trust fund may be
applied as an additional distribution in respect of principal to reduce the
principal balance of a class or classes of securities and, thus, accelerate the
rate of payment of principal on that class or those classes of securities.

Other Insurance Policies

         If specified in the related prospectus supplement, credit enhancement
for a series may consist of pool insurance policies, special hazard insurance
policies, bankruptcy bonds and other types of insurance relating to the primary
assets, as described below and in the related prospectus supplement.

         Pool Insurance Policy. If so specified in the related prospectus
supplement, the depositor will obtain a pool insurance policy for the loans in
the related trust fund. The pool insurance policy will cover any loss (subject
to the limitations described in the prospectus supplement) by reason of default,
but will not cover the portion of the principal balance of any loan that is
required to be covered by any primary mortgage insurance policy. The amount and
terms of any pool insurance coverage will be set forth in the related prospectus
supplement.

         Special Hazard Insurance Policy. Although the terms of such policies
vary to some degree, a special hazard insurance policy typically provides that,
where there has been damage to property securing a defaulted or foreclosed loan
(title to which has been acquired by the insured) and to the extent the damage
is not covered by a standard hazard insurance policy (or any flood insurance
policy, if applicable) required to be maintained with respect to the property,
or in connection with partial loss resulting from the application of the
coinsurance clause in a standard hazard insurance policy, the special hazard
insurer will pay the lesser of

         o        the cost of repair or replacement of the property, and

         o        upon transfer of the property to the special hazard insurer,
                  the unpaid principal balance of the loan at the time of
                  acquisition of the property by foreclosure or deed in lieu of
                  foreclosure, plus accrued interest to the date of claim
                  settlement and certain expenses incurred by the servicer with
                  respect to the property.


                                       35


         If the unpaid principal balance of the loan plus accrued interest and
certain expenses is paid by the special hazard insurer, the amount of further
coverage under the special hazard insurance policy will be reduced by that
amount less any net proceeds from the sale of the related property. Any amount
paid as the cost of repair of the property will reduce coverage by that amount.
Special hazard insurance policies typically do not cover losses occasioned by
war, civil insurrection, certain governmental actions, errors in design, faulty
workmanship or materials (except under certain circumstances), nuclear reaction,
flood (if the mortgaged property is in a federally designated flood area),
chemical contamination and certain other risks.

         Restoration of the property with the proceeds described in the first
bullet of the second previous paragraph is expected to satisfy the condition
under any pool insurance policy that the property be restored before a claim
under the pool insurance policy may be validly presented with respect to the
defaulted loan secured by the property. The payment described in the second
bullet of the second previous paragraph will render unnecessary presentation of
a claim in respect of the loan under any pool insurance policy. Therefore, so
long as a pool insurance policy remains in effect, the payment by the special
hazard insurer of the cost of repair or of the unpaid principal balance of the
related loan plus accrued interest and certain expenses will not affect the
total amount in respect of insurance proceeds paid to holders of the securities,
but will affect the relative amounts of coverage remaining under the special
hazard insurance policy and pool insurance policy.

         Bankruptcy Bond. In the event of a bankruptcy of a borrower, the
bankruptcy court may establish the value of the property securing the related
loan at an amount less than the then-outstanding principal balance of the loan.
The amount of the secured debt could be reduced to that value, and the holder of
the loan thus would become an unsecured creditor to the extent the principal
balance of the loan exceeds the value assigned to the property by the bankruptcy
court. In addition, certain other modifications of the terms of a loan can
result from a bankruptcy proceeding. See "Material Legal Aspects of the Loans"
in this prospectus. If the related prospectus supplement so provides, the
depositor or other entity specified in the prospectus supplement will obtain a
bankruptcy bond or similar insurance contract covering losses resulting from
proceedings with respect to borrowers under the Federal Bankruptcy Code. The
bankruptcy bond will cover certain losses resulting from a reduction by a
bankruptcy court of scheduled payments of principal of and interest on a loan or
a reduction by the court of the principal amount of a loan and will cover
certain unpaid interest on the amount of any principal reduction from the date
of the filing of a bankruptcy petition.

         The bankruptcy bond will provide coverage in the aggregate amount
specified in the prospectus supplement for all loans in the trust fund for the
related series. The amount will be reduced by payments made under the bankruptcy
bond in respect of the loans, unless otherwise specified in the related
prospectus supplement, and will not be restored.

Reserve Funds

         If the prospectus supplement relating to a series of securities so
specifies, the depositor will deposit into one or more reserve funds cash, a
letter or letters of credit, cash collateral accounts, eligible investments, or
other instruments meeting the criteria of the rating agencies in the amount
specified in the prospectus supplement. Each reserve fund will be established by
the trustee as part of the trust fund for that series or for the benefit of the
credit enhancement provider for that series. In the alternative or in addition
to the initial deposit by the depositor, a reserve fund for a series may be
funded over time through application of all or a portion of the excess cash flow
from the primary assets for the series, to the extent described in the related
prospectus supplement. If applicable, the initial amount of the reserve fund and
the reserve fund maintenance requirements for a series of securities will be
described in the related prospectus supplement.


                                       36


         Amounts withdrawn from any reserve fund will be applied by the trustee
to make payments on the securities of the related series, to pay expenses, to
reimburse any credit enhancement provider for the series or for any other
purpose, in the manner and to the extent specified in the related prospectus
supplement.

         Amounts deposited into a reserve fund will be invested by the trustee
in eligible investments maturing no later than the day specified in the related
prospectus supplement.

Cross-Collateralization

         If specified in the related prospectus supplement, the beneficial
ownership of separate groups of assets included in a trust fund may be evidenced
by separate classes of the related series of securities. In that case, credit
support may be provided by a cross-collateralization feature which requires that
distributions be made with respect to securities evidencing a beneficial
ownership interest in, or secured by, one or more asset groups within the same
trust fund prior to distributions to subordinated securities evidencing a
beneficial ownership interest in, or secured by, one or more other asset groups
within that trust fund. Cross-collateralization may be provided by

         o        the allocation of a portion of excess amounts generated by one
                  or more asset groups within the same trust fund to one or more
                  other asset groups within the same trust fund, or

         o        the allocation of losses with respect to one or more asset
                  groups to one or more other asset groups within the same trust
                  fund.

Excess amounts will be applied and/or losses will be allocated to the class or
classes of subordinated securities of the related series then outstanding having
the lowest rating assigned by any rating agency or the lowest payment priority,
in each case to the extent and in the manner more specifically described in the
related prospectus supplement. The prospectus supplement for a series which
includes a cross-collateralization feature will describe the manner and
conditions for applying the cross-collateralization feature.

         If specified in the related prospectus supplement, the coverage
provided by one or more forms of credit support described in this prospectus may
apply concurrently to two or more related trust funds. If applicable, the
related prospectus supplement will identify the trust funds to which credit
support relates and the manner of determining the amount of coverage the credit
support provides to the identified trust funds.

Minimum Principal Payment Agreement

         If provided in the prospectus supplement relating to a series of
securities, the depositor will enter into a minimum principal payment agreement
with an entity meeting the criteria of the rating agencies named in the
prospectus supplement under which the entity will provide certain payments on
the securities of the series in the event that aggregate scheduled principal
payments and/or prepayments on the primary assets for the series are not
sufficient to make payments on the securities of the series as provided in the
prospectus supplement.

Deposit Agreement

         If specified in a prospectus supplement, the depositor and the trustee
for a series of securities will enter into a deposit agreement with the entity
specified in the prospectus supplement on or before the sale of the related
series of securities. The deposit agreement is intended to accumulate available
cash for investment so that the cash, together with income thereon, can be
applied to future distributions on one or more classes of securities. The
related prospectus supplement will describe the terms of any deposit agreement.


                                       37


Financial Instruments

         If provided in the related prospectus supplement, the trust fund may
include one or more financial instruments that are intended to meet the
following goals:

         o        to convert the payments on some or all of the loans and
                  Private Label Securities from fixed to floating payments, or
                  from floating to fixed, or from floating based on a particular
                  index to floating based on another index;

         o        to provide payments if any index rises above or falls below
                  specified levels; or

         o        to provide protection against interest rate changes, certain
                  types of losses or other payment shortfalls to one or more
                  classes of the related series.

If a trust fund includes financial instruments of this type, the instruments may
be structured to be exempt from the registration requirements of the Securities
Act of 1933, as amended.

         The related prospectus supplement will include, or incorporate by
reference, material financial and other information about the provider of the
financial instruments.

                               Servicing of Loans

General

         Under the pooling and servicing agreement or the servicing agreement
for a series of securities, the servicer will provide customary servicing
functions with respect to the loans comprising the primary assets of the related
trust fund.

Collection Procedures; Escrow Accounts

         The servicer will make reasonable efforts to collect all payments
required to be made under the loans and will, consistent with the terms of the
related governing agreement for a series and any applicable credit enhancement,
follow such collection procedures as it follows with respect to comparable loans
held in its own portfolio. Consistent with the above, the servicer has the
discretion to

         o        waive any assumption fee, late payment charge, or other charge
                  in connection with a loan, and

         o        to the extent provided in the related agreement, arrange with
                  a borrower a schedule for the liquidation of delinquencies by
                  extending the due dates for scheduled payments on the loan.

         If the related prospectus supplement so provides, the servicer, to the
extent permitted by law, will establish and maintain escrow or impound accounts
with respect to loans in which borrower payments for taxes, assessments,
mortgage and hazard insurance policy premiums and other comparable items will be
deposited. In the case of loans that do not require such payments under the
related loan documents, the servicer will not be required to establish any
escrow or impound account for those loans. The servicer will make withdrawals
from the escrow accounts to effect timely payment of taxes, assessments and
mortgage and hazard insurance, to refund to borrowers amounts determined to be
overages, to pay interest to borrowers on balances in the escrow accounts to the
extent required by law, to repair or otherwise protect the related property and
to clear and terminate the escrow accounts. The servicer will be responsible for
the administration of the escrow accounts and generally will make advances to
the escrow accounts when a deficiency exists.


                                       38


Deposits to and Withdrawals from the Collection Account

         Unless the related prospectus supplement specifies otherwise, the
trustee or the servicer will establish a separate collection account in the name
of the trustee. Unless the related prospectus supplement provides otherwise, the
collection account will be

         o        an account maintained at a depository institution, the
                  long-term unsecured debt obligations of which at the time of
                  any deposit are rated by each rating agency named in the
                  prospectus supplement at levels satisfactory to the rating
                  agency; or

         o        an account the deposits in which are insured to the maximum
                  extent available by the Federal Deposit Insurance Corporation
                  or an account secured in a manner meeting requirements
                  established by each rating agency named in the prospectus
                  supplement.

         Unless otherwise specified in the related prospectus supplement, the
funds held in the collection account may be invested in eligible investments. If
so specified in the related prospectus supplement, the servicer will be entitled
to receive as additional compensation any interest or other income earned on
funds in the collection account.

         Unless otherwise specified in the related prospectus supplement, the
servicer, the depositor, the trustee or the seller, as appropriate, will deposit
into the collection account for each series, on the business day following the
closing date, all scheduled payments of principal and interest on the primary
assets due after the related cut-off date but received by the servicer on or
before the closing date, and thereafter, within two business days after the date
of receipt thereof, the following payments and collections received or made by
the servicer (other than, unless otherwise provided in the related prospectus
supplement, in respect of principal of and interest on the related primary
assets due on or before the cut-off date):

         o        all payments in respect of principal, including prepayments,
                  on the primary assets;

         o        all payments in respect of interest on the primary assets
                  after deducting, at the discretion of the servicer (but only
                  to the extent of the amount permitted to be withdrawn or
                  withheld from the collection account in accordance with the
                  related agreement), related servicing fees payable to the
                  servicer;

         o        all Liquidation Proceeds after deducting, at the discretion of
                  the servicer (but only to the extent of the amount permitted
                  to be withdrawn from the collection account in accordance with
                  the related agreement), the servicing fee, if any, in respect
                  of the related primary asset;

         o        all Insurance Proceeds;

         o        all amounts required to be deposited into the collection
                  account from any reserve fund for the series pursuant to the
                  related agreement;

         o        all advances of cash made by the servicer in respect of
                  delinquent scheduled payments on a loan and for any other
                  purpose as required pursuant to the related agreement; and


                                       39


         o        all repurchase prices of any primary assets repurchased by the
                  depositor, the servicer or the seller pursuant to the related
                  agreement.

         Unless otherwise specified in the related prospectus supplement, the
servicer is permitted, from time to time, to make withdrawals from the
collection account for each series for the following purposes:

         o        to reimburse itself for advances that it made in connection
                  with that series under the related agreement; provided that
                  the servicer's right to reimburse itself is limited to amounts
                  received on or in respect of particular loans (including, for
                  this purpose, Liquidation Proceeds and proceeds of insurance
                  policies covering the related loans and Mortgaged Properties
                  ("Insurance Proceeds")) that represent late recoveries of
                  scheduled payments with respect to which the Advance was made;

         o        to the extent provided in the related agreement, to reimburse
                  itself for any advances that it made in connection with the
                  series which the servicer determines in good faith to be
                  nonrecoverable from amounts representing late recoveries of
                  scheduled payments respecting which the advance was made or
                  from Liquidation Proceeds or Insurance Proceeds;

         o        to reimburse itself from Liquidation Proceeds for liquidation
                  expenses and for amounts expended by it in good faith in
                  connection with the restoration of damaged property and, in
                  the event deposited into the collection account and not
                  previously withheld, and to the extent that Liquidation
                  Proceeds after such reimbursement exceed the principal balance
                  of the related loan, together with accrued and unpaid interest
                  thereon to the due date for the loan next succeeding the date
                  of its receipt of the Liquidation Proceeds, to pay to itself
                  out of the excess the amount of any unpaid servicing fee and
                  any assumption fees, late payment charges, or other charges on
                  the related loan;

         o        in the event the servicer has elected not to pay itself the
                  servicing fee out of the interest component of any scheduled
                  payment, late payment or other recovery with respect to a
                  particular loan prior to the deposit of the scheduled payment,
                  late payment or recovery into the collection account, to pay
                  to itself the servicing fee, as adjusted pursuant to the
                  related agreement, from any scheduled payment, late payment or
                  other recovery to the extent permitted by the related
                  agreement;

         o        to reimburse itself for expenses incurred by and recoverable
                  by or reimbursable to it pursuant to the related agreement;

         o        to pay to the applicable person with respect to each primary
                  asset or related real property that has been repurchased or
                  removed from the trust fund by the depositor, the servicer or
                  the seller pursuant to the related agreement, all amounts
                  received thereon and not distributed as of the date on which
                  the related repurchase price was determined;

         o        to make payments to the trustee of the series for deposit into
                  the related distribution account or for remittance to the
                  holders of the series in the amounts and in the manner
                  provided for in the related agreement; and

         o        to clear and terminate the collection account pursuant to the
                  related agreement.

         In addition, if the servicer deposits into the collection account for a
series any amount not required to be deposited therein, the servicer may, at any
time, withdraw the amount from the collection account.


                                       40


Advances and Limitations on Advances

         The related prospectus supplement will describe the circumstances, if
any, under which the servicer will make advances with respect to delinquent
payments on loans. If specified in the related prospectus supplement, the
servicer will be obligated to make advances. Its obligation to make advances may
be limited in amount, or may not be activated until a certain portion of a
specified reserve fund is depleted. Advances are intended to provide liquidity
and, except to the extent specified in the related prospectus supplement, not to
guarantee or insure against losses. Accordingly, any funds advanced are
recoverable by the servicer out of amounts received on particular loans that
represent late recoveries of scheduled payments, Insurance Proceeds or
Liquidation Proceeds respecting which an advance was made. If an advance is made
and subsequently determined to be nonrecoverable from late collections,
Insurance Proceeds or Liquidation Proceeds from the related loan, the servicer
may be entitled to reimbursement from other funds in the collection account or
distribution account(s), as the case may be, or from a specified reserve fund,
as applicable, to the extent specified in the related prospectus supplement.

Maintenance of Insurance Policies and Other Servicing Procedures

         Standard Hazard Insurance; Flood Insurance. Except as otherwise
specified in the related prospectus supplement, the servicer will be required to
maintain (or to cause the borrower under each loan to maintain) a standard
hazard insurance policy providing the standard form of fire insurance coverage
with extended coverage for certain other hazards as is customary in the state in
which the related property is located. The standard hazard insurance policies
will provide for coverage at least equal to the applicable state standard form
of fire insurance policy with extended coverage for property of the type
securing the related loans. In general, the standard form of fire and extended
coverage policy will cover physical damage to, or destruction of, the related
property caused by fire, lightning, explosion, smoke, windstorm, hail, riot,
strike and civil commotion, subject to the conditions and exclusions in each
policy. Because the standard hazard insurance policies relating to the loans
will be underwritten by different hazard insurers and will cover properties
located in various states, the policies will not contain identical terms and
conditions. The basic terms, however, generally will be determined by state law
and generally will be similar. Most such policies typically will not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related causes, earth movement (including earthquakes, landslides
and mudflows), nuclear reaction, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. The foregoing list is
merely indicative of certain kinds of uninsured risks and is not intended to be
all inclusive. Uninsured risks not covered by a special hazard insurance policy
or other form of credit enhancement will adversely affect distributions to
holders. When a property securing a loan is located in a flood area identified
by HUD pursuant to the Flood Disaster Protection Act of 1973, as amended, the
servicer will be required to cause flood insurance to be maintained with respect
to the property, to the extent available.

         The standard hazard insurance policies covering properties typically
will contain a "coinsurance" clause, which in effect will require that the
insured at all times carry hazard insurance of a specified percentage (generally
80% to 90%) of the full replacement value of the property, including any
improvements on the property, in order to recover the full amount of any partial
loss. If the insured's coverage falls below this specified percentage, the
coinsurance clause will provide that the hazard insurer's liability in the event
of partial loss will not exceed the greater of

         o        the actual cash value (i.e., replacement cost less physical
                  depreciation) of the property, including the improvements, if
                  any, damaged or destroyed, and


                                       41


         o        such proportion of the loss, without deduction for
                  depreciation, as the amount of insurance carried bears to the
                  specified percentage of the full replacement cost of the
                  property and improvements.

Since the amount of hazard insurance to be maintained on the improvements
securing the loans declines as their principal balances decrease, and since the
value of the properties will fluctuate over time, the effect of this requirement
in the event of partial loss may be that hazard insurance proceeds will be
insufficient to restore fully the damage to the affected property.

         Unless otherwise specified in the related prospectus supplement,
coverage will be in an amount at least equal to the greater of

         o        the amount necessary to avoid the enforcement of any
                  co-insurance clause contained in the policy, and

         o        the outstanding principal balance of the related loan.

Unless otherwise specified in the related prospectus supplement, the servicer
will also maintain on REO property a standard hazard insurance policy in an
amount that is at least equal to the maximum insurable value of the REO
property. No earthquake or other additional insurance will be required of any
borrower or will be maintained on REO property other than pursuant to such
applicable laws and regulations as shall at any time be in force and shall
require the additional insurance.

         Any amounts collected by the servicer under insurance policies (other
than amounts to be applied to the restoration or repair of the property,
released to the borrower in accordance with normal servicing procedures or used
to reimburse the servicer for amounts to which it is entitled to reimbursement)
will be deposited into the collection account. In the event that the servicer
obtains and maintains a blanket policy insuring against hazard losses on all of
the loans, written by an insurer then acceptable to each rating agency named in
the prospectus supplement, it will conclusively be deemed to have satisfied its
obligations to cause to be maintained a standard hazard insurance policy for
each loan or related REO property. This blanket policy may contain a deductible
clause, in which case the servicer will be required, in the event that there has
been a loss that would have been covered by the policy absent the deductible
clause, to deposit into the collection account the amount not otherwise payable
under the blanket policy because of the application of the deductible clause.

Realization upon Defaulted Loans

         The servicer will use its reasonable best efforts to foreclose upon,
repossess or otherwise comparably convert the ownership of the properties
securing the related loans that come into and continue in default and as to
which no satisfactory arrangements can be made for collection of delinquent
payments. In this connection, the servicer will follow such practices and
procedures as it deems necessary or advisable and as are normal and usual in its
servicing activities with respect to comparable loans that it services. However,
the servicer will not be required to expend its own funds in connection with any
foreclosure or towards the restoration of the property unless it determines that

         o        the restoration or foreclosure will increase the Liquidation
                  Proceeds of the related loan available to the holders after
                  reimbursement to itself for its expenses, and

         o        its expenses will be recoverable either through Liquidation
                  Proceeds or Insurance Proceeds.

However, in the case of a trust fund for which a REMIC election has been made,
the servicer will be required to liquidate any REO property by the end of the
third calendar year after the trust fund acquires beneficial ownership of the
REO property. While the holder of an REO property can often maximize its
recovery by providing financing to a new purchaser, the trust fund will have no
ability to do so and neither the servicer nor the depositor will be required to
do so.


                                       42


         The servicer may arrange with the borrower on a defaulted loan a change
in the terms of the loan to the extent provided in the related prospectus
supplement. This type of modification may only be entered into if it meets the
underwriting policies and procedures employed by the servicer in servicing
receivables for its own account and meets the other conditions set forth in the
related prospectus supplement.

Enforcement of Due-on-Sale Clauses

         Unless otherwise specified in the related prospectus supplement for a
series, when any property is about to be conveyed by the borrower, the servicer
will, to the extent it has knowledge of the prospective conveyance and prior to
the time of the consummation of the conveyance, exercise its rights to
accelerate the maturity of the related loan under any applicable "due-on-sale"
clause, unless it reasonably believes that the clause is not enforceable under
applicable law or if enforcement of the clause would result in loss of coverage
under any primary mortgage insurance policy. In that event, the servicer is
authorized to accept from or enter into an assumption agreement with the person
to whom the property has been or is about to be conveyed. Under the assumption,
the transferee of the property becomes liable under the loan and the original
borrower is released from liability and the transferee is substituted as the
borrower and becomes liable under the loan. Any fee collected in connection with
an assumption will be retained by the servicer as additional servicing
compensation. The terms of a loan may not be changed in connection with an
assumption.

Servicing Compensation and Payment of Expenses

         Except as otherwise provided in the related prospectus supplement, the
servicer will be entitled to a periodic servicing fee in an amount to be
determined as specified in the related prospectus supplement. The servicing fee
may be fixed or variable, as specified in the related prospectus supplement. In
addition, unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to additional servicing compensation in the form of
assumption fees, late payment charges and similar items, and excess proceeds
following disposition of property in connection with defaulted loans.

         Unless otherwise specified in the related prospectus supplement, the
servicer will pay certain expenses incurred in connection with the servicing of
the loans, including, without limitation, the payment of the fees and expenses
of each trustee and independent accountants, payment of security policy and
insurance policy premiums, if applicable, and the cost of any credit
enhancement, and payment of expenses incurred in preparation of reports to
holders.

         When a borrower makes a principal prepayment in full between due dates
on the related loan, the borrower generally will be required to pay interest on
the amount prepaid only to the date of prepayment. If and to the extent provided
in the related prospectus supplement, in order that one or more classes of the
securities of a series will not be adversely affected by any resulting shortfall
in interest, the amount of the servicing fee may be reduced to the extent
necessary to include in the servicer's remittance to the applicable trustee for
deposit into the related distribution account an amount equal to one month's
interest on the related loan (less the servicing fee). If the total amount of
these shortfalls in a month exceeds the servicing fee for that month, a
shortfall to holders may occur.


                                       43


         Unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to reimbursement for certain expenses that it incurs
in connection with the liquidation of defaulted loans. The related holders will
suffer no loss by reason of the servicer's expenses to the extent the expenses
are covered under related insurance policies or from excess Liquidation
Proceeds. If claims are either not made or paid under the applicable insurance
policies or if coverage under the policies has been exhausted, the related
holders will suffer a loss to the extent that Liquidation Proceeds, after
reimbursement of the servicer's expenses, are less than the principal balance of
and unpaid interest on the related loan that would be distributable to holders.
In addition, the servicer will be entitled to reimbursement of its expenses in
connection with the restoration of REO property This right of reimbursement is
prior to the rights of the holders to receive any related Insurance Proceeds,
Liquidation Proceeds or amounts derived from other credit enhancement. The
servicer generally is also entitled to reimbursement from the collection account
for advances.

         Unless otherwise specified in the related prospectus supplement, the
rights of the servicer to receive funds from the collection account for a
series, whether as the servicing fee or other compensation, or for the
reimbursement of advances, expenses or otherwise, are not subordinate to the
rights of holders of securities of the series.

Evidence as to Compliance

         If so specified in the related prospectus supplement, the applicable
governing agreement will provide that, each year, a firm of independent public
accountants will furnish a statement to the trustee to the effect that the firm
has examined certain documents and records relating to the servicing of the
loans by the servicer and that, on the basis of the examination, the firm is of
the opinion that the servicing has been conducted in compliance with the
agreement, except for such exceptions as the firm believes to be immaterial and
any other exceptions set forth in the statement.

         If so specified in the related prospectus supplement, the applicable
agreement will also provide for delivery to the trustee of an annual statement
signed by an officer of the servicer to the effect that the servicer has
fulfilled its obligations under the agreement throughout the preceding calendar
year.

Certain Matters Regarding the Servicer

         The servicer for each series will be identified in the related
prospectus supplement. The servicer may be an affiliate of the depositor and may
have other business relationships with the depositor and its affiliates.

         If an event of default occurs under either a servicing agreement or a
pooling and servicing agreement, the servicer may be replaced by the trustee or
a successor servicer. Unless otherwise specified in the related prospectus
supplement, the events of default and the rights of a trustee upon a default
under the agreement for the related series will be substantially similar to
those described under "The Agreements--Events of Default; Rights upon Event of
Default--Pooling and Servicing Agreement; Servicing Agreement" in this
prospectus.

         Unless otherwise specified in the prospectus supplement, the servicer
does not have the right to assign its rights and delegate its duties and
obligations under the related agreement unless the successor servicer accepting
such assignment or delegation

         o        services similar loans in the ordinary course of its business;

         o        is reasonably satisfactory to the trustee;

         o        has a net worth of not less than the amount specified in the
                  prospectus supplement;


                                       44


         o        would not cause the rating of the related securities by a
                  rating agency named in the prospectus supplement, as such
                  rating is in effect immediately prior to the assignment, sale
                  or transfer, to be qualified, downgraded or withdrawn as a
                  result of the assignment, sale or transfer; and

         o        executes and delivers to the trustee an agreement, in form and
                  substance reasonably satisfactory to the trustee, that
                  contains an assumption by the successor servicer of the due
                  and punctual performance and observance of each covenant and
                  condition required to be performed or observed by the servicer
                  under the agreement from and after the date of the agreement.

         No assignment will become effective until the trustee or a successor
servicer has assumed the servicer's obligations and duties under the related
agreement. To the extent that the servicer transfers its obligations to a
wholly-owned subsidiary or affiliate, the subsidiary or affiliate need not
satisfy the criteria set forth above. In this instance, however, the assigning
servicer will remain liable for the servicing obligations under the agreement.
Any entity into which the servicer is merged or consolidated or any successor
corporation resulting from any merger, conversion or consolidation will succeed
to the servicer's obligations under the agreement provided that the successor or
surviving entity meets the requirements for a successor servicer set forth
above.

         Except to the extent otherwise provided, each agreement will provide
that neither the servicer nor any director, officer, employee or agent of the
servicer will be under any liability to the related trust fund, the depositor or
the holders for any action taken or for failing to take any action in good faith
pursuant to the related agreement, or for errors in judgment. However, neither
the servicer nor any such person will be protected against any breach of
warranty or representations made under the agreement, or the failure to perform
its obligations in compliance with any standard of care set forth in the
agreement, or liability that would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of their duties or by
reason of reckless disregard of their obligations and duties under the
agreement. Each agreement will further provide that the servicer and any
director, officer, employee or agent of the servicer is entitled to
indemnification from the related trust fund and will be held harmless against
any loss, liability or expense incurred in connection with any legal action
relating to the agreement or the securities, other than any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of duties under the agreement or by reason of reckless disregard
of those obligations and duties. In addition, the agreement will provide that
the servicer is not under any obligation to appear in, prosecute or defend any
legal action that is not incidental to its servicing responsibilities under the
agreement that, in its opinion, may involve it in any expense or liability. The
servicer may, in its discretion, undertake any such action that it may deem
necessary or desirable with respect to the agreement and the rights and duties
of the parties thereto and the interests of the holders thereunder. In that
event, the legal expenses and costs of the action and any resulting liability
may be expenses, costs, and liabilities of the trust fund and the servicer may
be entitled to be reimbursed therefor out of the collection account.

                                 The Agreements

         The following summaries describe the material provisions of the pooling
and servicing agreement or trust agreement, in the case of a series of
certificates, and the indenture and servicing agreement, in the case of a series
of notes. The summaries do not purport to be complete and are subject to, and
qualified in their entirety by reference to, the provisions of the agreements
applicable to the particular series of securities. Where particular provisions
or terms used in the agreements are referred to, the provisions or terms are as
specified in the agreements.


                                       45


Assignment of Primary Assets

         General. At the time of issuance of the securities of a series, the
depositor will transfer, convey and assign to the related trust fund all right,
title and interest of the depositor in the primary assets and other property to
be transferred to the trust fund. This assignment will include all principal and
interest due on or with respect to the primary assets after the cut-off date
(except for any retained interests). The trustee will, concurrently with the
assignment, execute and deliver the securities.

         Assignment of Mortgage Loans. Unless otherwise specified in the related
prospectus supplement, the depositor will deliver to the trustee (or, if
specified in the prospectus supplement, a custodian on behalf of the trustee),
as to each Residential Loan and Home Equity Loan, the related note endorsed
without recourse to the order of the trustee or in blank, the original mortgage,
deed of trust or other security instrument with evidence of recording indicated
thereon (except for any mortgage not returned from the public recording office,
in which case a copy of the mortgage will be delivered, together with a
certificate that the original of the mortgage was delivered to such recording
office), and an assignment of the mortgage in recordable form. The trustee or,
if so specified in the related prospectus supplement, the custodian will hold
these documents in trust for the benefit of the holders.

         If so specified in the related prospectus supplement, at the time of
issuance of the securities, the depositor will cause assignments to the trustee
of the mortgages relating to the loans to be recorded in the appropriate public
office for real property records, except in states where, in the opinion of
counsel acceptable to the trustee, recording is not required to protect the
trustee's interest in the related loans. If specified in the prospectus
supplement, the depositor will cause the assignments to be recorded within the
time after issuance of the securities as is specified in the related prospectus
supplement. In this event, the prospectus supplement will specify whether the
agreement requires the depositor to repurchase from the trustee any loan the
related mortgage of which is not recorded within that time, at the price
described below with respect to repurchases by reason of defective
documentation. Unless otherwise provided in the prospectus supplement, the
enforcement of the repurchase obligation would constitute the sole remedy
available to the holders or the trustee for the failure of a mortgage to be
recorded.

         Assignment of Home Improvement Contracts. Unless otherwise specified in
the related prospectus supplement, the depositor will deliver to the trustee or
the custodian each original Home Improvement Contract and copies of related
documents and instruments and, except in the case of unsecured Home Improvement
Contracts, the security interest in the related home improvements. In order to
give notice of the right, title and interest of holders to the Home Improvement
Contracts, the depositor will cause a UCC-1 financing statement to be executed
by the depositor or the seller identifying the trustee as the secured party and
identifying all Home Improvement Contracts as collateral. Unless otherwise
specified in the related prospectus supplement, the Home Improvement Contracts
will not be stamped or otherwise marked to reflect their assignment to the trust
fund. Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the Home Improvement
Contracts without notice of the assignment, the interest of holders in the Home
Improvement Contracts could be defeated. See "Material Legal Aspects of the
Loans--The Home Improvement Contracts" in this prospectus.

         Assignment of Manufactured Housing Contracts. If specified in the
related prospectus supplement, the depositor or the seller will deliver to the
trustee the original contract as to each Manufactured Housing Contract and
copies of documents and instruments related to each contract and, other than in
the case of unsecured contracts, the security interest in the property securing
that contract. In order to give notice of the right, title and interest of
securityholders to the contracts, if specified in the related prospectus
supplement, the depositor or the seller will cause a UCC-1 financing statement
to be executed by the depositor or the seller identifying the trustee as the
secured party and identifying all contracts as collateral. If so specified in
the related prospectus supplement, the contracts will not be stamped or
otherwise marked to reflect their assignment to the trustee. Therefore, if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the contracts without notice of the assignment, the
interest of securityholders in the contracts could be defeated.
See "Material Legal Aspects of the Loans-- The Contracts."


                                       46


         Loan Schedule. Each loan will be identified in a schedule appearing as
an exhibit to the related and will specify with respect to each loan:

         o        the original principal amount,

         o        its unpaid principal balance as of the cut-off date,

         o        the current interest rate,

         o        the current scheduled payment of principal and interest,

         o        the maturity date, if any, of the related note, and

         o        if the loan is an adjustable rate loan, the lifetime rate cap,
                  if any, and the current index.

         Assignment of Agency and Private Label Securities. The depositor will
cause the Agency and Private Label Securities to be registered in the name of
the trustee (or its nominee or correspondent). The trustee (or its nominee or
correspondent) will take possession of any certificated Agency or Private Label
Securities. Unless otherwise specified in the related prospectus supplement, the
trustee will not be in possession of, or be assignee of record of, any loans
underlying the Agency or Private Label Securities. See "The Trust Funds--Private
Label Securities" in this prospectus. Each Agency and Private Label Security
will be identified in a schedule appearing as an exhibit to the related
agreement, which will specify the original principal amount, principal balance
as of the cut-off date, annual pass-through rate or interest rate and maturity
date for each Agency and Private Label Security conveyed to the related trust
fund. In the agreement, the depositor will represent and warrant to the trustee
that:

         o        the information contained in the Agency or Private Label
                  Securities schedule is true and correct in all material
                  respects,

         o        immediately prior to the conveyance of the Agency or Private
                  Label Securities, the depositor had good title and was the
                  sole owner of the Agency or Private Label Securities (subject
                  to any retained interest),

         o        there has been no other sale of the Agency or Private Label
                  Securities, and

         o        there is no existing lien, charge, security interest or other
                  encumbrance on the Agency or Private Label Securities (other
                  than any retained interest).


                                       47


         Repurchase and Substitution of Non-Conforming Primary Assets. Unless
otherwise provided in the related prospectus supplement, if any document in the
file relating to the primary assets delivered by the depositor to the trustee
(or custodian) is found by the trustee, within 90 days of the execution of the
related agreement (or promptly after the trustee's receipt of any document
permitted to be delivered after the closing date), to be defective in any
material respect and the depositor or seller does not cure such defect within 90
days (or within any other period specified in the related prospectus supplement)
the depositor or seller will, not later than 90 days (or within such any period
specified in the related prospectus supplement), after the trustee's notice to
the depositor or the seller, as the case may be, of the defect, repurchase from
the trustee the related primary asset or any property acquired in respect of the
asset. Unless otherwise specified in the related prospectus supplement, the
repurchase shall be effected at a price equal to the sum of:

         o        the lesser of

                  -        the principal balance of the primary asset, and

                  -        the trust fund's federal income tax basis in the
                           primary asset;

plus

         o        accrued and unpaid interest to the date of the next scheduled
                  payment on the primary asset at the rate set forth in the
                  related agreement.

[However, the purchase price shall not be limited to the trust fund's federal
income tax basis in the asset, if the repurchase at a price equal to the
principal balance of the repurchased primary asset will not result in any
prohibited transaction tax under Section 860F(a) of the Code.]

         If provided in the related prospectus supplement, the depositor or
seller, as the case may be, may, rather than repurchase the primary asset as
described above, remove the non-conforming primary asset from the trust fund and
substitute in its place one or more other qualifying substitute primary assets.
If no REMIC election is made with respect to the trust fund, the substitution
must be effected within 120 days of the date of initial issuance of the
securities. If a REMIC election is made with respect to the trust fund the
trustee must have received after a specified time period a satisfactory opinion
of counsel that the substitution will not cause the trust fund to lose its
status as a REMIC or otherwise subject the trust fund to a prohibited
transaction tax.

         Unless otherwise specified in the related prospectus supplement, any
qualifying substitute primary asset will, on the date of substitution, meet the
following criteria:

         o        it has a principal balance, after deduction of all scheduled
                  payments due in the month of substitution, not in excess of
                  the principal balance of the deleted primary asset (the amount
                  of any shortfall to be deposited to the collection account in
                  the month of substitution for distribution to holders),

         o        it has an interest rate not less than (and not more than 2%
                  greater than) the interest rate of the deleted primary asset,

         o        it has a remaining term-to-stated maturity not greater than
                  (and not more than two years less than) that of the deleted
                  primary asset; and

         o        it complies with all of the representations and warranties set
                  forth in the applicable agreement as of the date of
                  substitution.

         Unless otherwise provided in the related prospectus supplement, the
above-described cure, repurchase or substitution obligations constitute the sole
remedies available to the holders or the trustee for a material defect in the
documentation for a primary asset.


                                       48


         The depositor or another entity will make representations and
warranties with respect to primary assets for each series. If the depositor or
the other entity cannot cure a breach of any such representations and warranties
in all material respects within the time period specified in the related
prospectus supplement after notification by the trustee of such breach, and if
the breach is of a nature that materially and adversely affects the value of the
primary asset, the depositor or the other entity will be obligated to repurchase
the affected primary asset or, if provided in the prospectus supplement, provide
a qualifying substitute primary asset, subject to the same conditions and
limitations on purchases and substitutions as described above.

         The depositor's only source of funds to effect any cure, repurchase or
substitution will be through the enforcement of the corresponding obligations,
if any, of the responsible originator or seller of the non-conforming primary
assets. See "Risk Factors--Only the assets of the related trust fund are
available to pay your certificates" in this prospectus.

         No holder of securities of a series, solely by virtue of the holder's
status as a holder, will have any right under the applicable agreement to
institute any proceeding with respect to agreement, unless holder previously has
given to the trustee for the series written notice of default and unless the
holders of securities evidencing not less than 51% of the aggregate voting
rights of the securities of the series have made written request upon the
trustee to institute the proceeding in its own name as trustee thereunder and
have offered to the trustee reasonable indemnity, and the trustee for 60 days
has neglected or refused to institute the proceeding.

Reports to Holders

         The applicable trustee or other entity specified in the related
prospectus supplement will prepare and forward to each holder on each
distribution date, or as soon thereafter as is practicable, a statement setting
forth, to the extent applicable to any series, among other things:

         o        the amount of principal distributed to holders of the related
                  securities and the outstanding principal balance of the
                  securities following the distribution;

         o        the amount of interest distributed to holders of the related
                  securities and the current interest on the securities;

         o        the amount of any overdue accrued interest included in such
                  distribution, any remaining overdue accrued interest with
                  respect to the securities, or any current shortfall in amounts
                  to be distributed as accrued interest to holders of the
                  securities;

         o        the amount of any overdue payments of scheduled principal
                  included in the distribution, any remaining overdue principal
                  amounts with respect to the securities, any current shortfall
                  in receipt of scheduled principal payments on the related
                  primary assets, or any realized losses or Liquidation Proceeds
                  to be allocated as reductions in the outstanding principal
                  balances of the securities;

         o        the amount received under any related credit enhancement, and
                  the remaining amount available under the credit enhancement;

         o        the amount of any delinquencies with respect to payments on
                  the related primary assets;

         o        the book value of any REO property acquired by the related
                  trust fund; and

         o        other information specified in the related agreement.


                                       49


         In addition, within a reasonable period of time after the end of each
calendar year, the applicable trustee, unless otherwise specified in the related
prospectus supplement, will furnish to each holder of record at any time during
the calendar year:

         o        the total of the amounts reported pursuant to clauses under
                  the first and second bullets above and under the last clause
                  of the fourth bullet above for the calendar year, and

         o        the information specified in the related agreement to enable
                  holders to prepare their tax returns including, without
                  limitation, the amount of any original issue discount accrued
                  on the securities.

         Information in the distribution date statements and annual statements
provided to the holders will not have been examined and reported upon by an
independent public accountant. However, the servicer will provide to the trustee
a report by independent public accountants with respect to its servicing of the
loans. See "Servicing of Loans--Evidence as to Compliance" in this prospectus.

         If so specified in the prospectus supplement, the related series of
securities (or one or more classes of the series) will be issued in book-entry
form. In that event, owners of beneficial interests in those securities will not
be considered holders and will not receive such reports directly from the
trustee. The trustee will forward reports only to the entity or its nominee that
is the registered holder of the global certificate that evidences the book-entry
securities. Beneficial owners will receive reports from the participants and
indirect participants of the applicable book-entry system in accordance with the
policies and procedures of the participants and indirect participants.

Events of Default; Rights upon Event of Default

         Pooling and Servicing Agreement; Servicing Agreement. Unless otherwise
specified in the related prospectus supplement, "events of default" under the
pooling and servicing agreement for each series of certificates include:

         o        any failure by the servicer to deposit amounts in the
                  collection account and distribution account(s) to enable the
                  trustee to distribute to holders of securities of the series
                  any required payment, provided that this failure continues
                  unremedied for the number of days specified in the related
                  prospectus supplement after the giving of written notice to
                  the servicer by the trustee, or to the servicer and the
                  trustee by holders having not less than 25% of the total
                  voting rights of the series;

         o        any failure by the servicer duly to observe or perform in any
                  material respect any other of its covenants or agreements in
                  the agreement provided that this failure continues unremedied
                  for the number of days specified in the related prospectus
                  supplement after the giving of written to the servicer by the
                  trustee, or to the servicer and the trustee by the holders
                  having not less than 25% of the total voting rights of the of
                  the series; and

         o        certain events of insolvency, readjustment of debt,
                  marshalling of assets and liabilities or similar proceedings
                  and certain actions by the servicer indicating its insolvency,
                  reorganization or inability to pay its obligations.

         So long as an event of default remains unremedied under the applicable
agreement for a series of securities relating to the servicing of loans, unless
otherwise specified in the related prospectus supplement, the trustee or holders
of securities of the series having not less than 51% of the total voting rights
of the series may terminate all of the rights and obligations of the servicer as
servicer under the applicable agreement (other than its right to recovery of
other expenses and amounts advanced pursuant to the terms of the agreement,
which rights the servicer will retain under all circumstances), whereupon the
trustee will succeed to all the responsibilities, duties and liabilities of the
servicer under the agreement and will be entitled to reasonable servicing
compensation not to exceed the applicable servicing fee, together with other
servicing compensation in the form of assumption fees, late payment charges or
otherwise as provided in the agreement.


                                       50


         In the event that the trustee is unwilling or unable so to act, it may
select (or petition a court of competent jurisdiction to appoint) a finance
institution, bank or loan servicing institution with a net worth specified in
the related prospectus supplement to act as successor servicer under the
provisions of the agreement. The successor servicer would be entitled to
reasonable servicing compensation in an amount not to exceed the servicing fee
as set forth in the related prospectus supplement, together with other servicing
compensation in the form of assumption fees, late payment charges or otherwise,
as provided in the agreement.

         During the continuance of any event of default of a servicer under an
agreement for a series of securities, the trustee will have the right to take
action to enforce its rights and remedies and to protect and enforce the rights
and remedies of the holders of securities of the series, and, unless otherwise
specified in the related prospectus supplement, holders of securities having not
less than 51% of the total voting rights of the series may direct the time,
method and place of conducting any proceeding for any remedy available to the
trustee or exercising any trust or power conferred upon the trustee. However,
the trustee will not be under any obligation to pursue any such remedy or to
exercise any of such trusts or powers unless the holders have offered the
trustee reasonable security or indemnity against the cost, expenses and
liabilities that may be incurred by the trustee as a result. The trustee may
decline to follow any such direction if it determines that the action or
proceeding so directed may not lawfully be taken or would involve it in personal
liability or be unjustly prejudicial to the non-assenting holders.

         Indenture. Unless otherwise specified in the related prospectus
supplement, "events of default" under the indenture for each series of notes
include:

         o        a default for thirty (30) days or more in the payment of any
                  principal of or interest on any note of the series;

         o        failure to perform any other covenant of the depositor or the
                  trust fund in the indenture, provided that the failure
                  continues for a period of sixty (60) days after notice is
                  given in accordance with the procedures described in the
                  related prospectus supplement;

         o        any representation or warranty made by the depositor or the
                  trust fund in the indenture or in any certificate or other
                  writing delivered pursuant to it or in connection with it with
                  respect to or affecting such series having been incorrect in a
                  material respect as of the time made, provided that the breach
                  is not cured within sixty (60) days after notice is given in
                  accordance with the procedures described in the related
                  prospectus supplement;

         o        certain events of bankruptcy, insolvency, receivership or
                  liquidation of the depositor or the trust fund; and

         o        any other event of default specified with respect to notes of
                  that series.

         If an event of default with respect to the then-outstanding notes of
any series occurs and is continuing, either the indenture trustee or the holders
of a majority of the total amount of those notes may declare the principal
amount of all the notes of the series (or, if the notes of that series are zero
coupon securities, such portion of the principal amount as may be specified in
the related prospectus supplement) to be due and payable immediately. Under
certain circumstances of this type the declaration may be rescinded and annulled
by the holders of a majority of the total amount of those notes.


                                       51


         If, following an event of default with respect to any series of notes,
the related notes have been declared to be due and payable, the indenture
trustee may, in its discretion, and notwithstanding such acceleration, elect to
maintain possession of the collateral securing the notes and to continue to
apply distributions on the collateral as if there had been no declaration of
acceleration, provided that the collateral continues to provide sufficient funds
for the payment of principal of and interest on the notes as they would have
become due if there had not been a declaration. In addition, the indenture
trustee may not sell or otherwise liquidate the collateral securing the notes of
a series following an event of default (other than a default in the payment of
any principal of or interest on any note of the series for thirty (30) days or
more), unless:

         o        the holders of 100% of the total amount of the
                  then-outstanding notes of the series consent to the sale; or

         o        the proceeds of the sale or liquidation are sufficient to pay
                  in full the principal of and accrued interest due and unpaid
                  on the outstanding notes of the series at the date of sale; or

         o        the indenture trustee determines that the collateral would not
                  be sufficient on an ongoing basis to make all payments on the
                  notes as such payments would have become due if the notes had
                  not been declared due and payable, and the indenture trustee
                  obtains the consent of the holders of 66 2/3% of the total
                  amount of the then-outstanding notes of the series.

         In the event that the indenture trustee liquidates the collateral in
connection with an event of default involving a default for thirty (30) days or
more in the payment of principal of or interest on the notes of a series, the
indenture provides that the indenture trustee will have a prior lien on the
proceeds of any liquidation for its unpaid fees and expenses. As a result, upon
the occurrence of an event of default of this type, the amount available for
distribution to the noteholders may be less than would otherwise be the case.
However, the indenture trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the indenture for the benefit of the noteholders
after the occurrence of the event of default.

         Unless otherwise specified in the related prospectus supplement, in the
event that the principal of the notes of a series is declared due and payable as
described above, holders of the notes issued at a discount from par may be
entitled to receive no more than an amount equal to the unpaid principal amount
of those notes less the amount of the discount that remains unamortized.

         Subject to the provisions of the indenture relating to the duties of
the indenture trustee, in case an event of default shall occur and be continuing
with respect to a series of notes, the indenture trustee will be under no
obligation to exercise any of its rights or powers under the indenture at the
request or direction of any of the holders of notes of the series, unless the
holders offer security or indemnity satisfactory to the indenture trustee
against the costs, expenses and liabilities it might incur in complying with
their request or direction. Subject to the provisions for indemnification and
certain limitations contained in the indenture, the holders of a majority of
amount of the then-outstanding notes of the series shall have the right to
direct the time, method and place of conducting any proceeding for any remedy
available to the indenture trustee or exercising any trust or power conferred on
the indenture trustee with respect to those notes, and the holders of a majority
of the amount of the amount of the then- outstanding notes of the series may, in
certain cases, waive any default with respect to the notes, except a default in
the payment of principal or interest or a default in respect of a covenant or
provision of the indenture that cannot be modified without the waiver or consent
of all affected holders of the outstanding notes.


                                       52


The Trustees

         The identity of the commercial bank, savings and loan association or
trust company named as the trustee or indenture trustee, as the case may be, for
each series of securities will be set forth in the related prospectus
supplement. Entities serving as trustee may have normal banking relationships
with the depositor or the servicer. In addition, for the purpose of meeting the
legal requirements of certain local jurisdictions, each trustee will have the
power to appoint co-trustees or separate trustees. In the event of an
appointment, all rights, powers, duties and obligations conferred or imposed
upon the trustee by the related agreement will be conferred or imposed upon that
trustee and each separate trustee or co-trustee jointly, or, in any jurisdiction
in which the trustee shall be incompetent or unqualified to perform certain
acts, singly upon the separate trustee or co-trustee who will exercise and
perform such rights, powers, duties and obligations solely at the direction of
the trustee. The trustee may also appoint agents to perform any of its
responsibilities, which agents will have any or all of the rights, powers,
duties and obligations of the trustee conferred on them by their appointment;
provided, however, that the trustee will continue to be responsible for its
duties and obligations under the agreement.

Duties of Trustees

         No trustee will make any representations as to the validity or
sufficiency of the related agreement, the securities or of any primary asset or
related documents. If no event of default (as defined in the related agreement)
has occurred, the applicable trustee will be required to perform only those
duties specifically required of it under the agreement. Upon receipt of the
various certificates, statements, reports or other instruments required to be
furnished to it, the trustee will be required to examine them to determine
whether they are in the form required by the related agreement. However, the
trustee will not be responsible for the accuracy or content of any documents
furnished to it by the holders or the servicer under the agreement.

         Each trustee may be held liable for its own negligent action or failure
to act, or for its own misconduct; provided, however, that no trustee will be
personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance with the direction of the related
holders in an event of default. No trustee will be required to expend or risk
its own funds or otherwise incur any financial liability in the performance of
any of its duties under the related agreement, or in the exercise of any of its
rights or powers, if it has reasonable grounds for believing that repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it.

Resignation of Trustees

         Each trustee may, upon written notice to the depositor, resign at any
time, in which event the depositor will be obligated to use its best efforts to
appoint a successor trustee. If no successor trustee has been appointed and has
accepted such appointment within 30 days after the giving of such notice of
resignation, the resigning trustee may petition any court of competent
jurisdiction for appointment of a successor trustee. Each trustee may also be
removed at any time

         o        if the trustee ceases to be eligible to continue as such under
                  the related agreement, or

         o        if the trustee becomes insolvent, or

         o        the holders of securities having more than over 50% of the
                  total voting rights of the securities in the trust fund give
                  written notice to the trustee and to the depositor.


                                       53


Any resignation or removal of a trustee and appointment of a successor trustee
will not become effective until the successor trustee accepts its appointment.

Amendment of Agreement

         Unless otherwise specified in the prospectus supplement, the Agreement
for each series of securities may be amended by the depositor, the servicer
(with respect to a series relating to loans), and the trustee, without notice to
or consent of the holders, for the following purposes:

         o        to cure any ambiguity,

         o        to correct any defective provisions or to correct or
                  supplement any provision in the agreement,

         o        to add to the duties of the depositor, the applicable trustee
                  or the servicer,

         o        to add any other provisions with respect to matters or
                  questions arising under the agreement or related credit
                  enhancement,

         o        to add or amend any provisions of the agreement as required by
                  any rating agency named in the prospectus supplement in order
                  to maintain or improve the rating of the securities (it being
                  understood that none of the depositor, the seller, the
                  servicer or any trustee is obligated to maintain or improve
                  the rating), or

         o        to comply with any requirements imposed by the Code.

In no event, however, shall any amendment (other than an amendment to comply
with Code requirements) adversely affect in any material respect the interests
of any holders of the series, as evidenced by an opinion of counsel delivered to
the trustee. Unless otherwise specified in the prospectus supplement, an
amendment shall be deemed not to adversely affect in any material respect the
interests of any holder if the trustee receives written confirmation from each
rating agency named in the prospectus supplement that the amendment will not
cause the rating agency to reduce its then-current rating.

         Unless otherwise specified in the prospectus supplement, each agreement
for a series may also be amended by the applicable trustee, the servicer, if
applicable, and the depositor with the consent of the holders possessing not
less than 66 2/3% of the total outstanding principal amount of the securities of
the series (or, if only certain classes are affected by the amendment, 66 2/3%
of the total outstanding principal amount of each affected class), for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the agreement, or modifying in any manner the rights of
holders of the series. In no event, however, shall any amendment

         o        reduce the amount or delay the timing of payments on any
                  security without the consent of the holder of the security, or

         o        reduce the percentage of the total outstanding principal
                  amount of securities of each class, the holders of which are
                  required to consent to any such amendment, without the consent
                  of the holders of 100% of the total outstanding principal
                  amount of each affected class.

Voting Rights

         The prospectus supplement will set forth the method of determining
allocation of voting rights with respect to the related series of securities.


                                       54


List of Holders

         Upon written request of three or more holders of record of a series for
purposes of communicating with other holders with respect to their rights under
the agreement (which request is accompanied by a copy of the communication such
holders propose to transmit), the trustee will afford them access during
business hours to the most recent list of holders of that series held by the
trustee.

         No agreement will provide for the holding of any annual or other
meeting of holders.

Book-Entry Securities

         If specified in the related prospectus supplement for a series of
securities, the securities (or one or more of the securities) may be issued in
book-entry form. In that event, beneficial owners of those securities will not
be considered "Holders" under the agreements and may exercise the rights of
holders only indirectly through the participants in the applicable book-entry
system.

REMIC Administrator

         For any series with respect to which a REMIC election is made,
preparation of certain reports and certain other administrative duties with
respect to the trust fund may be performed by a REMIC administrator, which may
be an affiliate of the depositor.

Termination

         Pooling and Servicing Agreement; Trust Agreement. The obligations
created by the pooling and servicing agreement or trust agreement for a series
will terminate upon the distribution to holders of all amounts distributable to
them under the agreement in the circumstances described in the related
prospectus supplement. See "Description of the Securities--Optional Redemption,
Purchase or Termination" in this prospectus.

         Indenture. The indenture will be discharged with respect to a series of
notes (except with respect to certain continuing rights specified in the
indenture) upon the delivery to the indenture trustee for cancellation of all
the notes of that series or, with certain limitations, upon deposit with the
indenture trustee of funds sufficient for the payment in full of all of the
notes of the series.

         In addition to such discharge with certain limitations, if so specified
with respect to the notes of any series, the indenture will provide that the
related trust fund will be discharged from any and all obligations in respect of
the notes of that series (except for certain obligations relating to temporary
notes and exchange of notes, registration of the transfer or exchange of those
notes, replacing stolen, lost or mutilated notes, maintaining paying agencies
and holding monies for payment in trust) upon the deposit with the indenture
trustee, in trust, of money and/or direct obligations of or obligations
guaranteed by the United States of America that, through the payment of interest
and principal in accordance with their terms, will provide money in an amount
sufficient to pay the principal of and each installment of interest on the notes
on the final scheduled distribution date for the notes and any installment of
interest on the notes in accordance with the terms of the indenture and the
notes. In the event of any such defeasance and discharge of notes of a series,
holders of notes of that series would be able to look only to such money and/or
direct obligations for payment of principal of and interest on, if any, their
notes until maturity.


                                       55


                      Material Legal Aspects of the Loans

         The following discussion contains general summaries of material legal
matters mortgage loans, home improvement installment sales contracts and home
improvement installment loan agreements that are general in nature. Because the
legal matters are determined primarily by applicable state law and because state
laws may differ substantially, the summaries do not purport to be complete, to
reflect the laws of any particular state, or to encompass the laws of all states
in which the properties securing the loans may be situated.

Mortgages

         The Residential Loans and Home Equity Loans for a series will, and the
Home Improvement Contracts for a series may, be secured by mortgages or deeds of
trust or deeds to secure debt, depending upon the prevailing practice in the
state in which the property subject to a mortgage loan is located. We refer to
Residential Loans, Home Equity Loans and Home Improvement Contracts that are
secured by mortgages as "mortgage loans." The filing of a mortgage, deed of
trust or deed to secure debt creates a lien or title interest upon the real
property covered by that instrument and represents the security for the
repayment of an obligation that is customarily evidenced by a promissory note.
It is not prior to the lien for real estate taxes and assessments or other
charges imposed under governmental police powers and may also be subject to
other liens pursuant to the laws of the jurisdiction in which the mortgaged
property is located. Priority with respect to the instruments depends on their
terms, the knowledge of the parties to the mortgage and generally on the order
of recording with the applicable state, county or municipal office. There are
two parties to a mortgage: the mortgagor, who is the borrower/property owner or
the land trustee (as described below), and the mortgagee, who is the lender.
Under the mortgage instrument, the mortgagor delivers to the mortgagee a note or
bond and the mortgage. In the case of a land trust, there are three parties
because title to the property is held by a land trustee under a land trust
agreement of which the borrower/property owner is the beneficiary; at
origination of a mortgage loan, the borrower executes a separate undertaking to
make payments on the mortgage note. A deed of trust transaction normally has
three parties: the trustor, who is the borrower/property owner; the beneficiary,
who is the lender; and the trustee, a third-party grantee. Under a deed of
trust, the trustor grants the property, irrevocably until the debt is paid, in
trust, generally with a power of sale, to the trustee to secure payment of the
obligation. The mortgagee's authority under a mortgage and the trustee's
authority under a deed of trust are governed by the law of the state in which
the real property is located, the express provisions of the mortgage or deed of
trust, and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

Foreclosure on Mortgages

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties having an interest of record in the real property. Delays in completion
of the foreclosure occasionally may result from difficulties in locating
necessary parties defendant. When the mortgagee's right to foreclosure is
contested, the legal proceedings necessary to resolve the issue can be
time-consuming and expensive. After the completion of a judicial foreclosure
proceeding, the court may issue a judgment of foreclosure and appoint a receiver
or other officer to conduct the sale of the property. In some states, mortgages
may also be foreclosed by advertisement, pursuant to a power of sale provided in
the mortgage. Foreclosure of a mortgage by advertisement is essentially similar
to foreclosure of a deed of trust by nonjudicial power of sale.


                                       56


         Foreclosure of a deed of trust generally is accomplished by a
nonjudicial trustee's sale under a specific provision in the deed of trust that
authorizes the trustee to sell the property upon any default by the borrower
under the terms of the note or deed of trust. In certain states, foreclosure
also may be accomplished by judicial action in the manner provided for
foreclosure of mortgages. In some states, the trustee must record a notice of
default and send a copy to the borrower-trustor and to any person who has
recorded a request for a copy of a notice of default and notice of sale. In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property, including any junior lienholders. If
the deed of trust is not reinstated within any applicable cure period, a notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. In addition, some state laws
require that a copy of the notice of sale be posted on the property and sent to
all parties having an interest of record in the property. The trustor, borrower
or any person having a junior encumbrance on the real estate may, during a
reinstatement period, cure the default by paying the entire amount in arrears
plus the costs and expenses incurred in enforcing the obligation. Generally,
state law controls the amount of foreclosure expenses and costs, including
attorney's fees, which may be recovered by a lender.

         An action to foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised its rights in a commercially reasonable manner. However, since a
foreclosure action historically was equitable in nature, the court may exercise
equitable powers to relieve a mortgagor of a default and deny the mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in bad faith or the mortgagee's action established a waiver, fraud, bad faith,
or oppressive or unconscionable conduct such as to warrant a court of equity to
refuse affirmative relief to the mortgagee. Under certain circumstances, a court
of equity may relieve the mortgagor from an entirely technical default where the
default was not willful.

         A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed, and sometimes
requires up to several years to complete. Moreover, a non-collusive, regularly
conducted foreclosure sale may be challenged as a fraudulent conveyance,
regardless of the parties' intent, if a court determines that the sale was for
less than fair consideration and the sale occurred while the mortgagor was
insolvent and within one year (or within the state statute of limitations if the
trustee in bankruptcy elects to proceed under state fraudulent conveyance law)
of the filing of bankruptcy. Similarly, a suit against the debtor on the related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

         In the case of foreclosure under either a mortgage or a deed of trust,
a public sale is conducted by the referee or other designated officer or by the
trustee. However, because of the difficulty potential third party purchasers at
the sale have in determining the exact status of title and because the physical
condition of the property may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the property at a
foreclosure sale. Rather, it is common for the lender to purchase the property
from the trustee or referee for an amount that may be equal to the unpaid
principal amount of the mortgage note secured by the mortgage or deed of trust
plus accrued and unpaid interest and the expenses of foreclosure, in which event
the mortgagor's debt will be extinguished. The lender may purchase the property
for a lesser amount in order to preserve its right against the borrower to seek
a deficiency judgment in states where such a judgment is available. Thereafter,
subject to the right of the borrower in some states to remain in possession
during the redemption period, the lender will assume the burdens of ownership,
including obtaining hazard insurance, paying taxes and making such repairs at
its own expense as are necessary to render the property suitable for sale. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Any loss may be reduced by the
receipt of any mortgage guaranty insurance proceeds.


                                       57


Environmental Risks

         Federal, state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment, health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks
and the management, removal and disposal of lead- and asbestos-containing
materials. In certain circumstances, these laws and regulations impose
obligations on the owners or operators of residential properties such as those
subject to the loans. The failure to comply with these laws and regulations may
result in fines and penalties.

         Moreover, under various federal, state and local laws and regulations,
an owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs.
Liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of hazardous substances, and could
exceed the value of the property and the aggregate assets of the owner or
operator. In addition, persons who transport or dispose of hazardous substances,
or arrange for the transportation, disposal or treatment of hazardous
substances, at off-site locations may also be held liable if there are releases
or threatened releases of hazardous substances at such off-site locations.

         In addition, under the laws of some states and under the Federal
Comprehensive Environmental Response, Compensation and Liability Act (CERCLA),
contamination of property may give rise to a lien on the property to assure the
payment of the costs of clean-up. In several states, such a lien has priority
over the lien of an existing mortgage against the property. Under CERCLA, the
clean-up lien is subordinate to pre-existing, perfected security interests.

         Under the laws of some states, and under CERCLA, there is a possibility
that a lender may be held liable as an "owner or operator" for costs of
addressing releases or threatened releases of hazardous substances at a
property, regardless of whether or not the environmental damage or threat was
caused by the current or prior owner or operator. CERCLA and some state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in the management" of a facility, holds
indicia of ownership primarily to protect its security interest in the facility.
The Solid Waste Disposal Act (SWDA) provides similar protection to secured
creditors in connection with liability for releases of petroleum from certain
underground storage tanks. However, if a lender "participates in the management"
of the facility in question or is found not to have held its interest primarily
to protect a security interest, the lender may forfeit its secured creditor
exemption status.

         A regulation promulgated by the U.S. Environmental Protection Agency
(EPA) in April 1992 attempted to clarify the activities in which lenders could
engage both prior to and subsequent to foreclosure of a security interest
without forfeiting the secured creditor exemption under CERCLA. The rule was
struck down in 1994 by the United States Court of Appeals for the District of
Columbia Circuit in Kelley ex rel State of Michigan v. Environmental Protection
Agency, 15 F.3d 1100 (D.C. Cir. 1994), reh'g denied, 25 F.3d 1088, cert. denied
sub nom. Am. Bankers Ass'n v. Kelley, 115 S.Ct. 900 (1995). Another EPA
regulation promulgated in 1995 clarifies the activities in which lenders may
engage without forfeiting the secured creditor exemption under the underground
storage tank provisions of SWDA. That regulation has not been struck down.

         On September 30, 1996, Congress enacted the Asset Conservation, Limited
Liability and Deposit Insurance Protection Act (ACA) which amended both CERCLA
and SWDA to provide additional clarification regarding the scope of the lender
liability exemptions under the two statutes. Among other things, ACA specifies
the circumstances under which a lender will be protected by the CERCLA and SWDA
exemptions, both while the borrower is still in possession of the secured
property and following foreclosure on the secured property.


                                       58


         Generally, ACA states that a lender who holds indicia of ownership
primarily to protect a security interest in a facility will be considered to
participate in management only if, while the borrower is still in possession of
the facility encumbered by the security interest, the lender

         o        exercises decision-making control over environmental
                  compliance related to the facility such that the lender has
                  undertaken responsibility for hazardous substance handling or
                  disposal practices related to the facility or

         o        exercises control at a level comparable to that of a manager
                  of the facility such that the lender has assumed or manifested
                  responsibility for (a) overall management of the facility
                  encompassing daily decision-making with respect to
                  environmental compliance or (b) overall or substantially all
                  of the operational functions (as distinguished from financial
                  or administrative functions) of the facility other than the
                  function of environmental compliance.

ACA also specifies certain activities that are not considered to be
"participation in management," including monitoring or enforcing the terms of
the extension of credit or security interest, inspecting the facility, and
requiring a lawful means of addressing the release or threatened release of a
hazardous substance.

         ACA also specifies that a lender who did not participate in management
of a facility prior to foreclosure will not be considered an "owner or
operator," even if the lender forecloses on the facility and after foreclosure
sells or liquidates the facility, maintains business activities, winds up
operations, undertakes an appropriate response action, or takes any other
measure to preserve, protect, or prepare the facility prior to sale or
disposition, if the lender seeks to sell or otherwise divest the facility at the
earliest practicable, commercially reasonable time, on commercially reasonable
terms, taking into account market conditions and legal and regulatory
requirements.

         ACA specifically addresses the potential liability of lenders who hold
mortgages or similar conventional security interests in real property, such as
the trust fund does in connection with the mortgage loans and the Home
Improvement Contracts.

         If a lender is or becomes liable under CERCLA, it may be authorized to
bring a statutory action for contribution against any other "responsible
parties," including a previous owner or operator. However, these persons or
entities may be bankrupt or otherwise judgment proof, and the costs associated
with environmental cleanup and related actions may be substantial. Moreover,
some state laws imposing liability for addressing hazardous substances do not
contain exemptions from liability for lenders. Whether the costs of addressing a
release or threatened release at a property pledged as collateral for one of the
loans would be imposed on the related trust fund, and thus occasion a loss to
the holders, therefore depends on the specific factual and legal circumstances
at issue.

Rights of Redemption

         In some states, after sale pursuant to a deed of trust or foreclosure
of a mortgage, the trustor or mortgagor and foreclosed junior lienors are given
a statutory period in which to redeem the property from the foreclosure sale.
The right of redemption should be distinguished from the equity of redemption,
which is a non-statutory right that must be exercised prior to the foreclosure
sale. In some states, redemption may occur only upon payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure. In
other states, redemption may be authorized if the former borrower pays only a
portion of the sums due. The effect of a statutory right of redemption is to
diminish the ability of the lender to sell the foreclosed property. The exercise
of a right of redemption would defeat the title of any purchaser at a
foreclosure sale, or of any purchaser from the lender subsequent to foreclosure
or sale under a deed of trust. Consequently, the practical effect of a right of
redemption is to force the lender to retain the property and pay the expenses of
ownership until the redemption period has run. In some states, there is no right
to redeem property after a trustee's sale under a deed of trust.


                                       59


Junior Mortgages; Rights of Senior Mortgages

         The mortgage loans comprising or underlying the primary assets included
in the trust fund for a series will be secured by mortgages or deeds of trust,
which may be second or more junior mortgages to other mortgages held by other
lenders or institutional investors. The rights of the related trust fund (and
therefore of the security holders), as mortgagee under a junior mortgage, are
subordinate to those of the mortgagee under the senior mortgage, including the
prior rights of the senior mortgagee to receive hazard insurance and
condemnation proceeds and to cause the property securing the mortgage loan to be
sold upon default of the mortgagor, thereby extinguishing the junior mortgagee's
lien unless the junior mortgagee asserts its subordinate interest in the
property in foreclosure litigation and, possibly, satisfies the defaulted senior
mortgage. A junior mortgagee may satisfy a defaulted senior loan in full and, in
some states, may cure the default and bring the senior loan current, in either
event adding the amounts expended to the balance due on the junior loan. In most
states, absent a provision in the mortgage or deed of trust, no notice of
default is required to be given to a junior mortgagee.

         The standard form of the mortgage used by most institutional lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and all awards made in connection with condemnation
proceedings, and to apply the proceeds and awards to any indebtedness secured by
the mortgage, in such order as the mortgagee may determine. Thus, in the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the event the property is taken by condemnation, the mortgagee or
beneficiary under underlying senior mortgages will have the prior right to
collect any insurance proceeds payable under a hazard insurance policy and any
award of damages in connection with the condemnation and to apply the same to
the indebtedness secured by the senior mortgages. Proceeds in excess of the
amount of senior mortgage indebtedness, in most cases, may be applied to the
indebtedness of a junior mortgage.

         Another provision sometimes found in the form of the mortgage or deed
of trust used by institutional lenders obligates the mortgagor to pay before
delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property that appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon a
failure of the mortgagor to perform any of these obligations, the mortgagee is
given the right under certain mortgages to perform the obligation itself, at its
election, with the mortgagor agreeing to reimburse the mortgagee for any sums
expended by the mortgagee on behalf of the mortgagor. All sums so expended by
the mortgagee become part of the indebtedness secured by the mortgage.

Anti-Deficiency Legislation and Other Limitations on Lenders

         Certain states have imposed statutory prohibitions that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states, statutes limit the right of the beneficiary or mortgagee to
obtain a deficiency judgment against the borrower following foreclosure or sale
under a deed of trust. A deficiency judgment is a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In other states, the lender has the option of bringing a personal action against
the borrower on the debt without first exhausting the security. However, in some
of these states, the lender, following judgment on the personal action, may be
deemed to have elected a remedy and may be precluded from exercising remedies
with respect to the security. Consequently, the practical effect of the election
requirement, when applicable, is that lenders will usually proceed first against
the security rather than bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a foreclosure sale to the excess of the outstanding
debt over the fair market value of the property at the time of the public sale.
The purpose of these statutes is generally to prevent a beneficiary or a
mortgagee from obtaining a large deficiency judgment against the former borrower
as a result of low or no bids at the foreclosure sale.


                                       60


         In addition to laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including the Federal Bankruptcy Code, the
Soldiers' and Sailors' Relief Act of 1940 and state laws affording relief to
debtors, may interfere with or affect the ability of the secured lender to
realize upon collateral and/or enforce a deficiency judgment. For example, with
respect to Federal Bankruptcy Code, the filing of a petition acts as a stay
against the enforcement of remedies for collection of a debt. Moreover, a court
with federal bankruptcy jurisdiction may permit a debtor through a
rehabilitation plan under chapter 13 of the Federal Bankruptcy Code to cure a
monetary default with respect to a loan on his residence by paying arrearages
within a reasonable time period and reinstating the original loan payment
schedule even though the lender accelerated the loan and the lender has taken
all steps to realize upon its security (provided no sale of the property has yet
occurred) prior to the filing of the debtor's chapter 13 petition. Some courts
with federal bankruptcy jurisdiction have approved plans, based on the
particular facts of the reorganization case, that effected the curing of a loan
default by permitting the obligor to pay arrearages over a number of years.

         Courts with federal bankruptcy jurisdiction have also indicated that
the terms of a mortgage loan may be modified if the borrower has filed a
petition under chapter 13. These courts have suggested that such modifications
may include reducing the amount of each monthly payment, changing the rate of
interest, altering the repayment schedule and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Federal bankruptcy law and limited case law
indicate that the foregoing modifications could not be applied to the terms of a
loan secured by property that is the principal residence of the debtor. In all
cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of the
security exceeds the debt.

         In a chapter 11 case under the Federal Bankruptcy Code, the lender is
precluded from foreclosing without authorization from the bankruptcy court. The
lender's lien may be transferred to other collateral and/or be limited in amount
to the value of the lender's interest in the collateral as of the date of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

         The Federal Bankruptcy Code provides priority to certain tax liens over
the lender's security. This may delay or interfere with the enforcement of
rights in respect of a defaulted mortgage loan. In addition, substantive
requirements are imposed upon lenders in connection with the origination and the
servicing of mortgage loans by numerous federal and some state consumer
protection laws. The laws include the federal Truth in Lending Act, Real Estate
Settlement Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and regulations. These
federal laws impose specific statutory liabilities upon lenders that originate
loans and that fail to comply with the provisions of the law. In some cases,
this liability may affect assignees of the loans.


                                       61


Due-on-Sale Clauses in Mortgage Loans

         Due-on-sale clauses permit the lender to accelerate the maturity of the
loan if the borrower sells or transfers, whether voluntarily or involuntarily,
all or part of the real property securing the loan without the lender's prior
written consent. The enforceability of these clauses has been the subject of
legislation or litigation in many states, and in some cases, typically involving
single family residential mortgage transactions, their enforceability has been
limited or denied. In any event, the Garn-St. Germain Depository Institutions
Act of 1982 preempts state constitutional, statutory and case law that prohibits
the enforcement of due-on-sale clauses and permits lenders to enforce these
clauses in accordance with their terms, subject to certain exceptions. As a
result, due-on-sale clauses have become generally enforceable except in those
states whose legislatures exercised their authority to regulate the
enforceability of such clauses with respect to mortgage loans that were (i)
originated or assumed during the "window period" under the Garn-St. Germain Act,
which ended in all cases not later than October 15, 1982, and (ii) originated by
lenders other than national banks, federal savings institutions and federal
credit unions. Freddie Mac has taken the position in its published mortgage
servicing standards that, out of a total of eleven "window period states," five
states (Arizona, Michigan, Minnesota, New Mexico and Utah) have enacted statutes
extending, on various terms and for varying periods, the prohibition on
enforcement of due-on-sale clauses with respect to certain categories of window
period loans. Also, the Garn-St. Germain Act does "encourage" lenders to permit
assumption of loans at the original rate of interest or at some other rate less
than the average of the original rate and the market rate.

         In addition, under the Federal Bankruptcy Code, due-on-sale clauses may
not be enforceable in bankruptcy proceedings and may, under certain
circumstances, be eliminated in any modified mortgage resulting from bankruptcy
proceedings.

Enforceability of Prepayment and Late Payment Fees

         Forms of notes, mortgages and deeds of trust used by lenders may
contain provisions obligating the borrower to pay a late charge if payments are
not timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon the late charges a lender may collect
from a borrower for delinquent payments. Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid. Late charges and prepayment fees are typically retained by servicers as
additional servicing compensation.

Equitable Limitations on Remedies

         In connection with lenders' attempts to realize upon their security,
courts have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his default
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon its
security if the default under the security agreement is not monetary, such as
the borrower's failure to adequately maintain the property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under security agreements receive notices in addition to the
statutorily-prescribed minimums. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that, in cases involving the
sale by a trustee under a deed of trust or by a mortgagee under a mortgage
having a power of sale, there is insufficient state action to afford
constitutional protections to the borrower.


                                       62


         Most conventional single-family mortgage loans may be prepaid in full
or in part without penalty. The regulations of the Office of Thrift Supervision
prohibit the imposition of a prepayment penalty or equivalent fee for or in
connection with the acceleration of a loan by exercise of a due-on-sale clause.
A mortgagee to whom a prepayment in full has been tendered may be compelled to
give either a release of the mortgage or an instrument assigning the existing
mortgage. The absence of a restraint on prepayment, particularly with respect to
mortgage loans having higher mortgage rates, may increase the likelihood of
refinancing or other early retirements of such mortgage loans.

Applicability of Usury Laws

         Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980 provides that state usury limitations shall not apply to
certain types of residential first mortgage loans originated by certain lenders
after March 31, 1980. Similar federal statutes were in effect with respect to
mortgage loans made during the first three months of 1980. The Office of Thrift
Supervision, as successor to the Federal Home Loan Bank Board, is authorized to
issue rules and regulations and to publish interpretations governing
implementation of Title V.

         Title V authorizes any state to reimpose interest rate limits by
adopting a state law before April 1, 1983 or by certifying that the voters of
such state have voted in favor of any provision, constitutional or otherwise,
which expressly rejects an application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V is not rejected, any state is authorized by the law to adopt a provision
limiting discount points or other charges on mortgage loans covered by Title V.

The Home Improvement Contracts and the Manufactured Housing Contracts

         General

         The Home Improvement Contracts and Manufactured Housing Contracts,
other than those that are unsecured or secured by mortgages on real estate,
generally are "chattel paper" or constitute "purchase money security interests,"
each as defined in the Uniform Commercial Code (UCC) in effect in the applicable
jurisdiction. Pursuant to the UCC, the sale of chattel paper is treated in a
manner similar to perfection of a security interest in chattel paper. Under the
related agreement, the depositor will transfer physical possession of the
contracts to the trustee or a custodian or may retain possession of the
contracts as custodian for the trustee. In addition, the depositor will make an
appropriate filing of a UCC-1 financing statement in the appropriate states to
give notice of the trustee's ownership of the contracts. Unless otherwise
specified in the related prospectus supplement, the contracts will not be
stamped or otherwise marked to reflect their assignment from the depositor to
the trustee. Therefore, if through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the contracts without notice
of such assignment, the trustee's interest in the contracts could be defeated.


                                       63


         Security Interests in Home Improvements

         A Home Improvement Contract that is secured by the related home
improvements grants to the originator of the contract a purchase money security
interest in the related home improvements to secure all or part of the purchase
price of the home improvements and related services. A financing statement
generally is not required to be filed to perfect a purchase money security
interest in consumer goods. Purchase money security interests of this type are
assignable. In general, a purchase money security interest grants to the holder
a security interest that has priority over a conflicting security interest in
the same collateral and the proceeds of the collateral. However, to the extent
that the collateral subject to a purchase money security interest becomes a
fixture, in order for the related purchase money security interest to take
priority over a conflicting interest in the fixture, the holder's interest in
the home improvement must generally be perfected by a timely fixture filing. In
general, under the UCC, a security interest does not exist under the UCC in
ordinary building material incorporated into an improvement on land. Home
Improvement Contracts that finance lumber, bricks, other types of ordinary
building material or other goods that are deemed to lose their characterization,
upon incorporation of the materials into the related property, will not be
secured by a purchase money security interest in the home improvement being
financed.

         Enforcement of Security Interest in Home Improvements

         So long as the home improvement has not become subject to real estate
law, a creditor can repossess a home improvement securing a Home Improvement
Contract by voluntary surrender, by "self-help" repossession that is "peaceful"
(i.e., without breach of the peace) or, in the absence of voluntary surrender
and the ability to repossess without breach of the peace, by judicial process.
The holder of a Home Improvement Contract must give the debtor a number of days'
notice, which varies from ten to 30 days depending on the state, prior to
commencement of any repossession. The UCC and consumer protection laws in most
states place restrictions on repossession sales, including requiring prior
notice to the debtor and commercial reasonableness in effecting the sale. The
law in most states also requires that the debtor be given notice of any sale
prior to resale of the unit that the debtor may redeem it at or before resale.

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

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

         Security Interests in the Manufactured Homes

         The manufactured homes securing the Manufactured Housing Contracts may
be located in all 50 states and the District of Columbia. Security interests in
manufactured homes may be perfected either by notation of the secured party's
lien on the certificate of title or by delivery of the required documents and
payment of a fee to the state motor vehicle authority, depending on state law.
The security interests of the trustee in the manufactured homes will not be
noted on the certificates of title or by delivery of the required documents and
payment of fees to the applicable state motor vehicle authorities unless the
related prospectus supplement so requires. With respect to each transaction, a
decision will be made as to whether or not the security interests of the trustee
in the manufactured homes will be noted on the certificates of title and the
required documents and fees will be delivered to the applicable state motor
vehicle authorities based upon, among other things, the practices and procedures
of the related originator and servicer and after consultation with the
applicable rating agency or rating agencies. In some nontitle states, perfection
pursuant to the provisions of the UCC is required. As manufactured homes have
become large and often have been attached to their sites without any apparent
intention to move them, courts in many states have held that manufactured homes,
under particular circumstances, may become governed by real estate title and
recording laws. As a result, a security interest in a manufactured home could be
rendered subordinate to the interests of other parties claiming an interest in
the manufactured home under applicable state real estate law. In order to
perfect a security interest in a manufactured home under real estate laws, the
secured party must file either a "fixture filing" under the provisions of the
UCC or a real estate mortgage under the real estate laws of the state where the
home is located. These filings must be made in the real estate records office of
the county where the manufactured home is located. If so specified in the
related prospectus supplement, the Manufactured Housing Contracts may contain
provisions prohibiting the borrower from permanently attaching the manufactured
home to its site. So long as the borrower does not violate this agreement, a
security interest in the manufactured home will be governed by the certificate
of title laws or the UCC, and the notation of the security interest on the
certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the manufactured
home. If, however, a manufactured home is permanently attached to its site, the
related lender may be required to perfect a security interest in the
manufactured home under applicable real estate laws.


                                       64


         In the event that the owner of a manufactured home moves it to a state
other than the state in which the manufactured home initially is registered,
under the laws of most states the perfected security interest in the
manufactured home would continue for four months after relocation and, after
expiration of the four months, only if and after the owner re-registers the
manufactured home in the new state. If the owner were to relocate a manufactured
home to another state and not re-register a security interest in that state, the
security interest in the manufactured home would cease to be perfected. A
majority of states generally require surrender of a certificate of title to
re-register a manufactured home. Accordingly, the secured party must surrender
possession if it holds the certificate of title to the manufactured home or, in
the case of manufactured homes registered in states which provide for notation
of lien on the certificate of title, notice of surrender would be given to the
secured party noted on the certificate of title. In states which do not require
a certificate of title for registration of a manufactured home, re-registration
could defeat perfection.

         Under the laws of most states, liens for repairs performed on a
manufactured home and liens for personal property taxes take priority over a
perfected security interest in the manufactured home.

         Consumer Protection Laws

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

         Applicability of Usury Laws

         Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980 provides that, subject to the following conditions, state
usury limitations shall not apply to any contract that is secured by a first
lien on certain kinds of consumer goods. The Home Improvement Contracts or
Manufactured Housing Contracts would be covered if they satisfy certain
conditions, among other things, governing the terms of any prepayments, late
charges and deferral fees and requiring a 30-day notice period prior to
instituting any action leading to repossession of the related unit.


                                       65


         Title V authorized any state to reimpose limitations on interest rates
and finance charges by adopting before April 1, 1983 a law or constitutional
provision that expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.

Installment Sales Contracts

         The loans may also consist of installment sales contracts. Under an
installment sales contract the seller/lender retains legal title to the property
and enters into an agreement with the purchaser/borrower for the payment of the
purchase price, plus interest, over the term of the contract. Only after full
performance by the purchaser/borrower of the contract is the seller/lender
obligated to convey title to the property to the borrower. As with mortgage or
deed of trust financing, during the effective period of the installment sales
contract, the borrower is generally responsible for maintaining the property in
good condition and for paying real estate taxes, assessments and hazard
insurance policy premiums associated with the property.

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

Soldiers' and Sailors' Civil Relief Act of 1940

         Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of
all branches of the military on active duty, including draftees and reservists
in military service,

         o        are entitled to have their interest rates reduced and capped
                  at 6% per year, on obligations (including loans) incurred
                  prior to the commencement of military service for the duration
                  of military service, and


                                       66


         o        may be entitled to a stay of proceedings on any kind of
                  foreclosure or repossession action in the case of defaults on
                  such obligations entered into prior to military service for
                  the duration of military service, and

         o        may have the maturity of their obligations incurred prior to
                  military service extended, the payments lowered and the
                  payment schedule readjusted for a period of time after the
                  completion of military service.

However, these benefits are subject to challenge by creditors and if, in the
opinion of the court, the ability of a person to comply with his obligations is
not materially impaired by military service, the court may apply equitable
principles accordingly.

If a borrower's obligation to repay amounts otherwise due on a loan included in
a trust fund for a series is relieved pursuant to the Relief Act, none of the
trust fund, the servicer, the depositor or the trustee will be required to
advance such amounts, and any related loss may reduce the amounts available to
be paid to the holders of the related securities. Unless otherwise specified in
the related prospectus supplement, any shortfalls in interest collections on
loans (or underlying loans), included in a trust fund for a series resulting
from application of the Relief Act will be allocated to each class of securities
of the series that is entitled to receive interest in respect of the loans (or
underlying loans) in proportion to the interest that each class of securities
would have otherwise been entitled to receive in respect of the loans (or
underlying loans) had the interest shortfall not occurred.

                                 The Depositor

         The depositor, Bear Stearns Asset Backed Securities, Inc., was
incorporated in the state of Delaware in June 1995, and is a wholly-owned
subsidiary of The Bear Stearns Companies Inc. The depositor's principal
executive offices are located at 245 Park Avenue, New York, New York 10167. Its
telephone number is (212) 272-4095.

         The depositor will not engage in any activities other than to
authorize, issue, sell, deliver, purchase and invest in (and enter into
agreements in connection with), and/or to engage in the establishment of one or
more trusts, which will issue and sell, bonds, notes, debt or equity securities,
obligations and other securities and instruments. The depositor securities must
be collateralized or otherwise secured or backed by, or otherwise represent an
interest in, among other things, receivables or pass-through certificates or
participations or certificates of participation or beneficial ownership in one
or more pools of receivables, and the proceeds of the foregoing, that arise in
connection with loans secured by senior or junior mortgages on real estate or
manufactured housing and any and all other commercial transactions and
commercial, sovereign, student or consumer loans or indebtedness. The depositor
may purchase, acquire, own, hold, transfer, convey, service, sell, pledge,
assign, finance and otherwise deal with such receivables, pass-through
certificates, or participations or certificates of participation or beneficial
ownership. Article Third of the depositor's Certificate of Incorporation limits
the depositor's activities to the above activities and certain related
activities, such as credit enhancement with respect to depositor securities, and
to any activities incidental to and necessary or convenient for the
accomplishment of those purposes.


                                       67


                                Use of Proceeds

         The depositor will apply all or substantially all of the net proceeds
from the sale of each of the related trust fund series of securities for one or
more of the following purposes:

         o        to purchase the primary assets of the related trust fund,

         o        to repay indebtedness incurred to obtain funds to acquire the
                  primary assets of the related trust fund,

         o        to establish any reserve funds described in the related
                  prospectus supplement, and

         o        to pay costs of structuring and issuing the securities,
                  including the costs of obtaining any credit enhancement.

         If specified in the related prospectus supplement, the purchase of the
primary assets for a series may be effected by delivering the securities to the
seller in exchange for the primary assets.

                   Material Federal Income Tax Considerations

General

         The following summary of the material federal income tax consequences
of the purchase, ownership, and disposition of the securities is based on the
opinion of Brown & Wood LLP or other tax counsel designated in the prospectus
supplement, as special counsel to the depositor. This summary is based upon the
provisions of the Internal Revenue Code, the regulations promulgated thereunder,
including, where applicable, proposed regulations, and the judicial and
administrative rulings and decisions now in effect, all of which are subject to
change or possible differing interpretations. The statutory provisions,
regulations, and interpretations on which this interpretation is based are
subject to change either prospectively or retroactively.

         The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances. This summary focuses primarily upon investors who will hold
securities as "capital assets" (generally, property held for investment) within
the meaning of section 1221 of the Code. Prospective investors may wish to
consult their own tax advisers concerning the federal, state, local and any
other tax consequences as relates specifically to such investors in connection
with the purchase, ownership and disposition of the securities.

         The federal income tax consequences to security holders will vary
depending on whether

         o        the securities of a series are classified as indebtedness;

         o        an election is made to treat the trust fund relating to a
                  particular series of securities as a real estate mortgage
                  investment conduit or REMIC under the Code;

         o        the securities represent an ownership interest in some or all
                  of the assets included in the trust fund for a series;

         o        an election is made to treat the trust fund relating to a
                  particular series of certificates as a partnership; or


                                       68


         o        an election is made to treat the Trust Fund relating to a
                  particular series of securities as a Financial Asset
                  Securitization Investment Trust or FASIT under the Code.

The prospectus supplement for each series of securities will specify how the
securities will be treated for federal income tax purposes and will discuss
whether a REMIC election, if any, will be made with respect to the series.

Taxation of Debt Securities

         Status as Real Property Loans. Except to the extent otherwise provided
in the related prospectus supplement, if the securities are regular interests in
a REMIC or represent interests in a grantor trust, in the opinion of tax
counsel:

         o        securities held by a domestic building and loan association
                  will constitute "loans... secured by an interest in real
                  property" within the meaning of section 7701(a)(19)(C)(v) of
                  the Code; and

         o        securities held by a real estate investment trust will
                  constitute "real estate assets" within the meaning of section
                  856(c)(4)(A) of the Code and interest on securities will be
                  considered "interest on obligations secured by mortgages on
                  real property or on interests in real property" within the
                  meaning of section 856(c)(3)(B) of the Code.

         Interest and Acquisition Discount. In the opinion of tax counsel,
securities that are REMIC regular interests are generally taxable to holders in
the same manner as evidences of indebtedness issued by the REMIC. Stated
interest on the securities that are REMIC regular interests will be taxable as
ordinary income and taken into account using the accrual method of accounting,
regardless of the holder's normal accounting method. Interest (other than
original issue discount) on securities (other than securities that are REMIC
regular interests) which are characterized as indebtedness for federal income
tax purposes will be includible in income by holders thereof in accordance with
their usual methods of accounting. When we refer to "debt securities" in this
section, we mean securities characterized as debt for federal income tax
purposes and securities that are REMIC regular interests.

         In the opinion of tax counsel, "compound interest securities" (i.e.,
debt securities that permit all interest to accrue for more than one year before
payments of interest are scheduled to begin) will, and certain of the other debt
securities issued at a discount may, be issued with "original issue discount" or
OID. The following discussion is based in part on the OID Regulations. A holder
should be aware, however, that the OID Regulations do not adequately address
certain issues relevant to prepayable securities, such as the debt securities.

         In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a debt security and its issue price. In the
opinion of tax counsel, a holder of a debt security must include OID in gross
income as ordinary interest income as it accrues under a method taking into
account an economic accrual of the discount. In general, OID must be included in
income in advance of the receipt of the cash representing that income. The
amount of OID on a debt security will be considered to be zero if it is less
than a de minimis amount determined under the Code.

         The issue price of a debt security is the first price at which a
substantial amount of debt securities of that class are sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). If less than a
substantial amount of a particular class of debt securities is sold for cash on
or prior to the closing date, the issue price for that class will be treated as
the fair market value of that class on the closing date. The issue price of a
debt security also includes the amount paid by an initial debt security holder
for accrued interest that relates to a period prior to the issue date of the
debt security. The stated redemption price at maturity of a debt security
includes the original principal amount of the debt security, but generally will
not include distributions of interest if the distributions constitute "qualified
stated interest."


                                       69


         Under the OID Regulations, qualified stated interest generally means
interest payable at a single fixed rate or qualified variable rate (as described
below), provided that the interest payments are unconditionally payable at
intervals of one year or less during the entire term of the debt security. The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is a remote contingency or reasonable remedies
exist to compel payment. Debt securities may provide for default remedies in the
event of late payment or nonpayment of interest. Interest is payable at a single
fixed rate only if the rate appropriately takes into account the length of the
interval between payments. Distributions of interest on debt securities with
respect to which deferred interest will accrue will not constitute qualified
stated interest payments, in which case the stated redemption price at maturity
of such debt securities includes all distributions of interest as well as
principal thereon. Where the interval between the issue date and the first
distribution date on a debt security is longer than the interval between
subsequent distribution dates, the greater of (i) the interest foregone and (ii)
the excess of the stated principal amount over the issue price will be included
in the stated redemption price at maturity and tested under the de minimis rule
described below. Where the interval between the issue date and the first
distribution date on a debt security is shorter than the interval between
subsequent distribution dates, all of the additional interest will be included
in the stated redemption price at maturity and tested under the de minimis rule
described below. In the case of a debt security with a long first period that
has non-de minimis OID, all stated interest in excess of interest payable at the
effective interest rate for the long first period will be included in the stated
redemption price at maturity and the debt security will generally have OID.
Holders of debt securities should consult their own tax advisors to determine
the issue price and stated redemption price at maturity of a debt security.

         Under the de minimis rule, OID on a debt security will be considered to
be zero if the OID is less than 0.25% of the stated redemption price at maturity
of the debt security multiplied by the weighted average maturity of the debt
security. For this purpose, the weighted average maturity of the debt security
is computed as the sum of the amounts determined by multiplying the number of
full years (i.e., rounding down partial years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the debt security and the
denominator of which is the stated redemption price at maturity of the debt
security. Holders generally must report de minimis OID pro rata as principal
payments are received, and such income will be capital gain if the debt security
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

         Debt securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is generally treated as payable at a
qualified variable rate and not as contingent interest if

         o        the interest is unconditionally payable at least annually,

         o        the issue price of the debt instrument does not exceed the
                  total noncontingent principal payments, and

         o        interest is based on a "qualified floating rate," an
                  "objective rate," or a combination of "qualified floating
                  rates" that do not operate in a manner that significantly
                  accelerates or defers interest payments on the debt security.


                                       70


In the case of compound interest securities, certain interest weighted
securities, and certain of the other debt securities, none of the payments under
the instrument will be considered qualified stated interest, and thus the
aggregate amount of all payments will be included in the stated redemption price
at maturity.

         The Internal Revenue Service issued contingent payment regulations
governing the calculation of OID on instruments having contingent interest
payments. These contingent payment regulations represent the only guidance
regarding the views of the IRS with respect to contingent interest instruments
and specifically do not apply for purposes of calculating OID on debt
instruments subject to section 1272(a)(6) of the Code, such as the debt
securities. Additionally, the OID Regulations do not contain provisions
specifically interpreting section 1272(a)(6) of the Code. Until the Treasury
issues guidance to the contrary, the trustee intends to base its computation on
section 1272(a)(6) and the OID Regulations as described in this prospectus.
However, because no regulatory guidance currently exists under Code Section
1272(a)(6), there can be no assurance that such methodology represents the
correct manner of calculating OID.

         The holder of a debt security issued with OID must include in gross
income, for all days during its taxable year on which it holds the debt
security, the sum of the "daily portions" of OID. The amount of OID includible
in income by a holder will be computed by allocating to each day during a
taxable year a pro rata portion of the original issue discount that accrued
during the relevant accrual period. In the case of a debt security not subject
to acceleration resulting from prepayments on the loans, the amount of OID
includible in income of a holder for an accrual period (generally the period
over which interest accrues on the debt instrument) would equal the product of
the yield to maturity of the debt security and the adjusted issue price of the
debt security, reduced by any payments of qualified stated interest. The
adjusted issue price is the sum of a debt instrument's issue price plus prior
accruals of OID, reduced by the total payments made with respect to the debt
instrument in all prior periods, other than qualified stated interest payments.

         The debt securities will be "pay-through securities," which are debt
instruments that are subject to acceleration due to prepayments on other debt
obligations securing those instruments. The amount of OID to be included in the
income of a pay-through security is computed by taking into account the
prepayment rate assumed in pricing the debt instrument. The amount of OID that
will accrue during an accrual period on a pay-through security is the excess, if
any, of the

         o        sum of

                  (a)      the present value of all payments remaining to be
                           made on the pay-through security as of the close of
                           the accrual period and

                  (b)      the payments during the accrual period of amounts
                           included in the stated redemption price of the
                           pay-through security,

over

         o        the adjusted issue price of the pay-through security at the
                  beginning of the accrual period.

The present value of the remaining payments is to be determined on the basis of
three factors:

         o        the original yield to maturity of the pay-through security
                  (determined on the basis of compounding at the end of each
                  accrual period and properly adjusted for the length of the
                  accrual period),


                                       71


         o        events that have occurred before the end of the accrual period
                  and

         o        the assumption that the remaining payments will be made in
                  accordance with the original prepayment assumption.

The effect of this method is to increase the portions of OID required to be
included in income by a holder to take into account prepayments with respect to
the loans at a rate that exceeds the prepayment assumption, and to decrease (but
not below zero for any period) the portions of OID required to be included in
income by a holder of a pay-through security to take into account prepayments
with respect to the loans at a rate that is slower than the prepayment
assumption. Although OID will be reported to holders of pay-through securities
based on the prepayment assumption, no representation is made to holders that
loans will be prepaid at that rate or at any other rate.

         Certain classes of securities that are regular REMIC interests may
represent more than one class of REMIC regular interests. Unless otherwise
provided in the related prospectus supplement, the applicable trustee intends,
based on the OID Regulations, to calculate OID on such securities as if, solely
for the purposes of computing OID, the separate regular interests were a single
debt instrument.

         A subsequent holder of a debt security will also be required to include
OID in gross income, but the holder who purchases the debt security for an
amount that exceeds its adjusted issue price will be entitled (as will an
initial holder who pays more than a debt security's issue price) to offset such
OID by comparable economic accruals of portions of the excess.

         Effects of Defaults and Delinquencies. In the opinion of tax counsel,
holders will be required to report income with respect to the related securities
under an accrual method without giving effect to delays and reductions in
distributions attributable to a default or delinquency on the loans, except
possibly to the extent that it can be established that such amounts are
uncollectible. As a result, the amount of income (including OID) reported by a
holder of a security in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the securities is reduced as a
result of a loan default. However, the timing and character of losses or
reductions in income are uncertain and, accordingly, holders of securities
should consult their own tax advisors on this point.

         Interest Weighted Securities. An "interest weighted security" is a
security that is a REMIC regular interest or a "stripped" security (as discussed
under "--Tax Status as a Grantor Trust; General" below) the payments on which
consist solely or primarily of a specified portion of the interest payments on
qualified mortgages held by the REMIC or on loans underlying pass-through
securities. It is not clear how income should be accrued with respect to
interest weighted securities. The trustee intends to take the position that all
of the income derived from an interest weighted security should be treated as
OID and that the amount and rate of accrual of such OID should be calculated by
treating the interest weighted security as a compound interest security.
However, in the case of interest weighted securities that are entitled to some
payments of principal and whose interest is determined based on the principal
balance, the IRS could assert that income derived from the interest weighted
security should be calculated as if the security were a security purchased at a
premium equal to the excess of the price paid by the holder for the Security
over its stated principal amount, if any. Under this approach, a holder would be
entitled to amortize such premium only if it has in effect an election under
section 171 of the Code with respect to all taxable debt instruments held by
such holder, as described below. Alternatively, the IRS could assert that an
interest weighted security should be taxable under the rules governing bonds
issued with contingent payments. This treatment may be more likely in the case
of interest weighted securities that are stripped securities as described below.
See "--Tax Status as a Grantor Trust--Discount or Premium on Pass-Through
Securities" below.


                                       72


         Variable Rate Debt Securities. In the opinion of tax counsel, in the
case of debt securities bearing interest at a rate that varies directly,
according to a fixed formula, with an objective index, it appears that the yield
to maturity of the debt securities and in the case of pay-through securities,
the present value of all payments remaining to be made on the debt securities,
should be calculated as if the interest index remained at its value as of the
issue date of the securities. Because the proper method of adjusting accruals of
OID on a variable rate debt security is uncertain, holders of variable rate debt
securities should consult their own tax advisers regarding the appropriate
treatment of such securities for federal income tax purposes.

         Market Discount. In the opinion of tax counsel, a purchaser of a
security may be subject to the market discount rules of sections 1276 through
1278 of the Code. A holder that acquires a debt security with more than a
prescribed de minimis amount of "market discount" (generally, the excess of the
principal amount of the debt security over the purchaser's purchase price) will
be required to include accrued market discount in income as ordinary income in
each month, but limited to an amount not exceeding the principal payments on the
debt security received in that month and, if the securities are sold, the gain
realized. This market discount would accrue in a manner to be provided in
Treasury regulations but, until such regulations are issued, market discount
would in general accrue either

         o        on the basis of a constant yield (in the case of a pay-through
                  security, taking into account a prepayment assumption) or

         o        in the ratio of (a) in the case of securities not originally
                  issued with OID, stated interest payable in the relevant
                  period to total stated interest remaining to be paid at the
                  beginning of the period or (b) in the case of securities
                  originally issued at a discount, OID in the relevant period to
                  total OID remaining to be paid.

         Section 1277 of the Code provides that, regardless of the origination
date of the debt security, the excess of interest paid or accrued to purchase or
carry the security with market discount over interest received on the security
is allowed as a current deduction only to the extent such excess is greater than
the market discount that accrued during the taxable year in which such interest
expense was incurred. In general, the deferred portion of any interest expense
will be deductible when such market discount is included in income, including
upon the sale, disposition, or repayment of the security. A holder may elect to
include market discount in income currently as it accrues, on all market
discount obligations acquired by such holder during the taxable year such
election is made and thereafter, in which case the interest deferral rule will
not apply.

         Premium. In the opinion of tax counsel, a holder who purchases a debt
security at a cost greater than its stated redemption price at maturity,
generally will be considered to have purchased the security at a premium, which
it may elect to amortize as an offset to interest income on the security (and
not as a separate deduction item) on a constant yield method. Although no
regulations addressing the computation of premium accrual on comparable
securities have been issued, the legislative history of the 1986 Act indicates
that premium is to be accrued in the same manner as market discount.
Accordingly, it appears that the accrual of premium on a class of pay-through
securities will be calculated using the prepayment assumption used in pricing
the class. If a holder makes an election to amortize premium on a debt security,
the election will apply to all taxable debt instruments (including all REMIC
regular interests and all pass-through certificates representing ownership
interests in a trust holding debt obligations) held by the holder at the
beginning of the taxable year in which the election is made, and to all taxable
debt instruments acquired thereafter by the holder, and will be irrevocable
without the consent of the IRS. Purchasers who pay a premium for the securities
should consult their tax advisers regarding the election to amortize premium and
the method to be employed.


                                       73


         On December 30, 1997, the IRS issued final amortizable bond premium
regulations dealing with amortizable bond premium. The regulations specifically
do not apply to prepayable debt instruments subject to code section 1272(a)(6)
of the Code. Prospective purchasers of the debt securities should consult their
tax advisors regarding the possible application of rules analogous to the
amortizable bond premium regulations.

         Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit the holder of a debt security to elect to accrue all
interest, discount (including de minimis market discount or OID) and premium as
interest, based on a constant yield method for Debt securities acquired on or
after April 4, 1994. If such an election were to be made with respect to a debt
security with market discount, the holder of the debt security would be deemed
to have made an election to include in income currently market discount with
respect to all other debt instruments having market discount that such holder of
the debt security acquires during the year of the election or thereafter.
Similarly, the holder of a debt security that makes this election for a debt
security that is acquired at a premium will be deemed to have made an election
to amortize bond premium with respect to all debt instruments having amortizable
bond premium that the holder owns or acquires. The election to accrue interest,
discount and premium on a constant yield method with respect to a debt security
is irrevocable.

Taxation of the REMIC and its Holders

         General. In the opinion of tax counsel, if a REMIC election is made
with respect to a series of securities, then the arrangement by which the
securities of that series are issued will be treated as a REMIC as long as all
of the provisions of the applicable governing agreement are complied with and
the statutory and regulatory requirements are satisfied. Securities will be
designated as "regular interests" or "residual interests" in a REMIC, as
specified in the related prospectus supplement.

         Except to the extent specified otherwise in a prospectus supplement, if
a REMIC election is made with respect to a series of securities, in the opinion
of tax counsel:

         o        securities held by a domestic building and loan association
                  will constitute "a regular or a residual interest in a REMIC"
                  within the meaning of Section 7701(a)(19)(C)(xi) of the Code
                  (assuming that at least 95% of the REMIC's assets consist of
                  cash, government securities, "loans secured by an interest in
                  real property," and other types of assets described in Code
                  Section 7701(a)(19)(C)); and

         o        securities held by a real estate investment trust will
                  constitute "real estate assets" within the meaning of Section
                  856(c)(4)(A) of the Code, and income with respect to the
                  securities will be considered "interest on obligations secured
                  by mortgages on real property or on interests in real
                  property" within the meaning of Section 856(c)(3)(B) of the
                  Code (assuming, for both purposes, that at least 95% of the
                  REMIC's assets are qualifying assets).

If less than 95% of the REMIC's assets consist of assets described in the
immediately preceding bullets, then a security will qualify for the tax
treatment described in the previous sentence in the proportion that such REMIC's
assets are qualifying assets.


                                       74


REMIC Expenses; Single Class REMICs

         As a general rule, in the opinion of tax counsel, all of the expenses
of a REMIC will be taken into account by holders of the residual interest
securities. In the case of a "single class REMIC," however, the expenses will be
allocated under Treasury regulations among the holders of the REMIC regular
interest securities and the holders of the REMIC residual interest securities on
a daily basis in proportion to the relative amounts of income accruing to each
holder on that day. In the case of a holder of a REMIC regular interest security
who is an individual or a "pass-through interest holder" (including certain
pass-through entities but not including real estate investment trusts), the
expenses will be deductible only to the extent that the expenses, plus other
"miscellaneous itemized deductions" of the holder, exceed 2% of the holder's
adjusted gross income. In addition, the amount of itemized deductions otherwise
allowable for the taxable year for an individual whose adjusted gross income
exceeds the applicable amount (which amount will be adjusted for inflation for
taxable years beginning after 1990) will be reduced by the lesser of

         o        3% of the excess of adjusted gross income over the applicable
                  amount, or

         o        80% of the amount of itemized deductions otherwise allowable
                  for the taxable year.

The reduction or disallowance of this deduction may have a significant impact on
the yield of the REMIC regular interest security to the holder. In general
terms, a single class REMIC is one that either

         o        would qualify, under existing Treasury regulations, as a
                  grantor trust if it were not a REMIC (treating all interests
                  as ownership interests, even if they would be classified as
                  debt for federal income tax purposes), or

         o        is similar to such a trust and is structured with the
                  principal purpose of avoiding the single class REMIC rules.

Unless otherwise specified in the related prospectus supplement, the expenses of
the REMIC will be allocated to holders of the related REMIC residual interest
securities.

Taxation of the REMIC

         General. Although a REMIC is a separate entity for federal income tax
purposes, in the opinion of tax counsel, a REMIC is not generally subject to
entity-level tax. Rather, the taxable income or net loss of a REMIC is taken
into account by the holders of the REMIC residual interests. As described above,
the REMIC regular interests are generally taxable as debt of the REMIC.
Qualification as a REMIC requires ongoing compliance with certain conditions.
Although a REMIC is not generally subject to federal income tax, the Code
provides that failure to comply with one or more of the ongoing requirements of
the Code for REMIC status during any taxable year, including the implementation
of restrictions on the purchase and transfer of the residual interests in a
REMIC as described below under "--Taxation of Owners of Residual Interest
Securities", would cause the trust not to be treated as a REMIC for that year
and thereafter. In this event, the entity may be taxable as a separate
corporation and the related certificates may not be accorded the status or given
the tax treatment described below.

         Calculation of REMIC Income. In the opinion of tax counsel, the taxable
income or net loss of a REMIC is determined under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments. In general, the taxable income or net loss will be the difference
between

         o        the gross income produced by the REMIC's assets, including
                  stated interest and any OID or market discount on loans and
                  other assets, and


                                       75


         o        deductions, including stated interest and original issue
                  discount accrued on the REMIC regular interest securities,
                  amortization of any premium with respect to loans, and
                  servicing fees and other expenses of the REMIC.

The holder of a REMIC residual interest security that is an individual or a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the loans or other administrative expenses of the REMIC for a given
taxable year, to the extent that these expenses, when aggregated with the
holder's other miscellaneous itemized deductions for that year, do not exceed 2%
of the holder's adjusted gross income and not at all for AMT purposes.

         For purposes of computing its taxable income or net loss, the REMIC
should have an initial aggregate tax basis in its assets equal to the aggregate
fair market value of the regular interests and the residual interests on the
startup day (generally, the day that the interests are issued). That aggregate
basis will be allocated among the assets of the REMIC in proportion to their
respective fair market values.

         The OID provisions of the Code apply to loans of individuals originated
on or after March 2, 1984, and the market discount provisions apply to loans
originated after July 18, 1984. Subject to possible application of the de
minimis rules, the method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which holders of pay-through securities
accrue OID (i.e., under the constant yield method taking into account the
prepayment assumption). The REMIC will deduct OID on the regular interest
securities in the same manner that the holders of the regular interest
securities include such discount in income, but without regard to the de minimis
rules. See "--Taxation of Debt Securities" above. However, a REMIC that acquires
loans at a market discount must include such market discount in income
currently, as it accrues, on a constant interest basis.

         To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the prepayment assumption) on a constant yield
method. Although the law is somewhat unclear regarding recovery of premium
attributable to loans originated on or before that date, it is possible that the
premium may be recovered in proportion to payments of loan principal.

         Prohibited Transactions and Contributions Tax. The REMIC will be
subject to a 100% tax on any net income derived from a "prohibited transaction."
For this purpose, net income will be calculated without taking into account any
losses from prohibited transactions or any deductions attributable to any
prohibited transaction that resulted in a loss. In general, prohibited
transactions include:

         o        subject to limited exceptions, the sale or other disposition
                  of any qualified mortgage transferred to the REMIC;

         o        subject to a limited exception, the sale or other disposition
                  of a cash flow investment;

         o        the receipt of any income from assets not permitted to be held
                  by the REMIC pursuant to the Code; or

         o        the receipt of any fees or other compensation for services
                  rendered by the REMIC.

It is anticipated that a REMIC will not engage in any prohibited transactions in
which it would recognize a material amount of net income. In addition, subject
to a number of exceptions, a tax is imposed at the rate of 100% on amounts
contributed to a REMIC after the close of the three-month period beginning on
the startup day. Taxes will be paid out of the trust fund and will be allocated
first to the residual interest securities and, to the extent not paid, pro rata
to all other outstanding classes of securities of the REMIC.


                                       76


Taxation of Holders of Residual Interest Securities

         In the opinion of tax counsel, the holder of a certificate representing
a REMIC residual interest will take into account the "daily portion" of the
taxable income or net loss of the REMIC for each day during the taxable year on
which the holder held the residual interest security. The daily portion is
determined by allocating to each day in any calendar quarter its ratable portion
of the taxable income or net loss of the REMIC for that quarter, and by
allocating that amount among the holders (on that day) of the residual interest
securities in proportion to their respective holdings on that day.

         In the opinion of tax counsel, the holder of a residual interest
security must report its proportionate share of the taxable income of the REMIC
whether or not it receives cash distributions from the REMIC attributable to
income or loss. The reporting of taxable income without corresponding
distributions could occur, for example, if the loans held by the REMIC were
issued or acquired at a discount, since mortgage prepayments cause recognition
of discount income, while the corresponding portion of the prepayment could be
used in whole or in part to make principal payments on REMIC regular interests
securities issued without any discount or at an insubstantial discount. (If this
occurs, it is likely that cash distributions will exceed taxable income in later
years.) Taxable income of a REMIC may also be greater in earlier years as a
result of the fact that interest expense deductions, as a percentage of
outstanding principal on the REMIC regular interest securities, will typically
increase over time as lower yielding securities are paid, whereas interest
income with respect to each fixed rate loan will generally remain constant over
time as a percentage of loan principal.

         In any event, because the holder of a REMIC residual interest security
is taxed on the net income of the REMIC, the taxable income derived from the
residual interest security in a given taxable year will not be equal to the
taxable income associated with investment in a corporate bond or stripped
instrument having similar cash flow characteristics and pretax yield. The
after-tax yield on a residual interest security may be less than that of a
corporate bond or stripped instrument and, if no payment expected, generally
would be negotiable.

         Limitation on Losses. In the opinion of tax counsel, the amount of the
REMIC's net loss that a holder may take into account currently is limited to the
holder's adjusted basis at the end of the calendar quarter in which the loss
arises. A holder's basis in a REMIC residual interest security will initially
equal the holder's purchase price, and will subsequently be increased by the
amount of the REMIC's taxable income allocated to the holder, and decreased (but
not below zero) by the amount of distributions made and the amount of the
REMIC's net loss allocated to the holder. Any disallowed loss may be carried
forward indefinitely, but may be used only to offset income of the REMIC
generated by the same REMIC. The ability of holders of residual interest
securities to deduct net losses may be subject to additional limitations under
the Code. Holders should consult their tax advisers with respect to such
additional limitations.

         Distributions. In the opinion of tax counsel, distributions on a REMIC
residual interest security (whether at their scheduled times or as a result of
prepayments) will generally not result in any additional taxable income or loss
to a holder of the residual interest security. If the amount of the payment
exceeds the holder's adjusted basis in the residual interest security, however,
the holder will recognize gain (treated as gain from the sale of the residual
interest security) to the extent of the excess.


                                       77


         Sale or Exchange. In the opinion of tax counsel, the holder of a
residual interest security will recognize gain or loss on the sale or exchange
of the residual interest security equal to the difference, if any, between the
amount realized and the holder's adjusted basis in the residual interest
security at the time of sale or exchange. A holder's adjusted basis in a
residual interest security generally equals the cost of the residual interest
security increased by the taxable income of the REMIC that was included in the
income of the holder and decreased by distributions received thereon by the
holder. Except to the extent provided in regulations which have not yet been
issued, any loss upon disposition of a residual interest security will be
disallowed if the selling holder acquires any residual interest in a REMIC or
similar mortgage pool within six months before or after disposition. In that
event, the loss will be used to increase the residual interest security holder's
adjusted basis in the newly acquired asset.

         Excess Inclusions. In the opinion of tax counsel, the portion of the
REMIC taxable income of a holder of a residual interest security consisting of
"excess inclusion" income may not be offset by other deductions or losses,
including net operating losses, on the holder's federal income tax return.
Further, if the holder of a residual interest security is an organization
subject to the tax on unrelated business income imposed by Section 511 of the
Code, the holder's excess inclusion income will be treated as unrelated business
taxable income of the holder. In addition, under Treasury regulations yet to be
issued, if a real estate investment trust, a regulated investment company, a
common trust fund, or certain cooperatives were to own a residual interest
security, a portion of dividends (or other distributions) paid by the real
estate investment trust (or other entity) would be treated as excess inclusion
income. If a residual interest security is owned by a foreign person, excess
inclusion income is subject to tax at a rate of 30%, which may not be reduced by
treaty, is not eligible for treatment as "portfolio interest" and is subject to
certain additional limitations. See "--Tax Treatment of Foreign Investors"
below. The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 thrift institutions to use net operating losses and
other allowable deductions to offset their excess inclusion income from residual
interest securities that have "significant value" within the meaning of the
REMIC Regulations, effective for taxable years beginning after December 31,
1995, except with respect to residual interest securities continuously held by a
thrift institution since November 1, 1995.

         In addition, the Small Business Job Protection Act of 1996 provides
three rules for determining the effect of excess inclusions on the alternative
minimum taxable income of a residual holder.

         o        First, alternative minimum taxable income for the residual
                  holder is determined without regard to the special rule that
                  taxable income cannot be less than excess inclusions.

         o        Second, the residual holder's alternative minimum taxable
                  income for a tax year cannot be less than excess inclusions
                  for the year.

         o        Third, the amount of any alternative minimum tax net operating
                  loss deductions must be computed without regard to any excess
                  inclusions.

These rules are effective for tax years beginning after December 31, 1986,
unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

         The excess inclusion portion of a REMIC's income is generally equal to
the excess, if any, of

         o        REMIC taxable income for the quarterly period allocable to a
                  residual interest security,

over

         o        the daily accruals for such quarterly period of (i) 120% of
                  the long term applicable federal rate on the startup day
                  multiplied by (ii) the adjusted issue price of the residual
                  interest security at the beginning of the quarterly period.


                                       78


The adjusted issue price of a residual interest security at the beginning of
each calendar quarter will equal its issue price (calculated in a manner
analogous to the determination of the issue price of a regular interest
security), increased by the aggregate of the daily accruals for prior calendar
quarters, and decreased (but not below zero) by the amount of loss allocated to
a holder and the amount of distributions made on the residual interest security
before the beginning of the quarter. The long-term federal rate, which is
announced monthly by the Treasury Department, is an interest rate that is based
on the average market yield of outstanding marketable obligations of the United
States government having remaining maturities in excess of nine years.

         Under the REMIC Regulations, transfers of residual interest securities
may be disregarded in certain circumstances. See "--Restrictions on Ownership
and Transfer of Residual Interest Securities" and "--Tax Treatment of Foreign
Investors" below.

         Restrictions on Ownership and Transfer of Residual Interest Securities.
As a condition to qualification as a REMIC, reasonable arrangements must be made
to prevent the ownership of a REMIC residual interest by any "disqualified
organization" including the United States, any State or political subdivision
thereof, any foreign government, any international organization, or any agency
or instrumentality of any of the foregoing, a rural electric or telephone
cooperative described in Section 1381(a)(2)(C) of the Code, or any entity exempt
from the tax imposed by sections 1 through 1399 of the Code, if the entity is
not subject to tax on its unrelated business income. Accordingly, the applicable
pooling and servicing agreement will prohibit disqualified organizations from
owning a residual interest security. In addition, no transfer of a residual
interest security will be permitted unless the proposed transferee shall have
furnished to the trustee an affidavit representing and warranting that it is
neither a disqualified organization nor an agent or nominee acting on behalf of
a disqualified organization.

         If a residual interest security is transferred to a disqualified
organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of the residual
interest security at the time of the transfer. In addition, if a disqualified
organization holds an interest in a pass-through entity after March 31, 1988
(including, among others, a partnership, trust, real estate investment trust,
regulated investment company, or any person holding as nominee), that owns a
residual interest security, the pass-through entity will be required to pay an
annual tax on an allocable share of the excess inclusion income of the REMIC.

         Under the REMIC Regulations, if a residual interest security is a
"noneconomic residual interest" as described below, the transfer of a residual
interest security to a U.S. Person will be disregarded for all federal tax
purposes unless no significant purpose of the transfer was to impede the
assessment or collection of tax. Such a purpose 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 (i.e., the transferor had "improper knowledge"). However, a safe
harbor exists under which a transferor is presumed to lack such knowledge
provided that the following two conditions are met:

         o        the transferor conducted, at the time of the transfer, a
                  reasonable investigation of the financial condition of the
                  transferee and found that the transferee had historically paid
                  its debts as they became due and found no significant evidence
                  to indicate that the transferee will not continue to pay its
                  debts as they become due; and

         o        the transferee represents to the transferor that it
                  understands that, as the holder of the noneconomic residual
                  interest, it may incur tax liabilities in excess of any cash
                  flows generated by the interest and that it intends to pay
                  taxes associated with holding the residual interest as they
                  become due.


                                       79


         A residual interest security is a "noneconomic residual interest"
unless, at the time of the transfer:

         o        the present value of the expected future distributions on the
                  residual interest security at least equals the product of the
                  present value of the anticipated excess inclusions and the
                  highest rate of tax for the year in which the transfer occurs;
                  and

         o        the transferor reasonably expects that the transferee will
                  receive distributions from the REMIC at or after the time at
                  which the taxes accrue on the anticipated excess inclusions in
                  an amount sufficient to satisfy the accrued taxes.

         If a transfer of a residual interest security is disregarded, the
transferor would be liable for any federal income tax imposed upon taxable
income derived by the transferee from the REMIC. A similar type of limitation
exists with respect to certain transfers of residual interests by foreign
persons to U.S. Persons. See "--Tax Treatment of Foreign Investors" below.

         New proposed Treasury regulations issued on February 4, 2000 would add
a third condition to the safe harbor under which transfers of noneconomic
residual interests would not be disregarded for federal income tax purposes.
Under the new proposed regulations, a transfer of a noneconomic residual
interest will qualify under this safe harbor only if the present value of the
anticipated tax liabilities associated with holding the residual interest does
not exceed the present value of the sum of:

         o        any consideration given to the transferee to acquire the
                  interest;

         o        future distributions on the interest; and

         o        any anticipated tax savings associated with holding the
                  interest as the REMIC generates losses. For purposes of this
                  calculation, the present value generally is calculated using a
                  discount rate equal to the applicable federal rate. The new
                  proposed regulations have a proposed effective date of
                  February 4, 2000.

         A recently issued revenue procedure provides that, during the period in
which the IRS and Treasury consider comments on the new proposed regulations, a
transferor will be presumed to lack improper knowledge if:

         o        both conditions specified in the third preceding paragraph are
                  satisfied; and

         o        either (x) the safe harbor formula specified in the
                  immediately preceding paragraph is satisfied or (y) the
                  following three conditions are satisfied:

         o        for financial reporting purposes, the transferee's gross
                  assets exceed $100 million and its net assets exceed $10
                  million for the current year and prior two fiscal years,
                  excluding certain related party obligations;

         o        the transferee is an eligible corporation (i.e., a U.S. branch
                  of a domestic C corporation (other than a tax-exempt
                  corporation, a RIC, a REIT, a REMIC or cooperative)) that will
                  not be subject to net tax by a foreign country or U.S.
                  possession in respect of the residual interest security and
                  agrees in writing that any subsequent transfer of the residual
                  interest will be to an eligible corporation that satisfies
                  this safe harbor; and

         o        the facts and circumstances known to the transferor, including
                  any payment actually made to the transferee, must not
                  reasonably indicate that the taxes associated with the
                  residual interest will not be paid. Prospective investors
                  should consult their own tax advisors as to the applicability
                  and effect of the new proposed regulations and the Revenue
                  Procedure.


                                       80


         Mark-to-Market Rules. Prospective purchasers of a REMIC residual
interest security should be aware that the IRS recently issued final
mark-to-market regulations which provide that a REMIC residual interest security
acquired after January 3, 1995 cannot be mark-to-market.

Administrative Matters

         The REMIC's books must be maintained on a calendar year basis and the
REMIC must file an annual federal income tax return. The REMIC will also be
subject to the procedural and administrative rules of the Code applicable to
partnerships, including the determination of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in a
unified administrative proceeding.

Tax Status as a Grantor Trust

         General. As further specified in the related prospectus supplement, if
a REMIC election is not made and the trust fund is not structured as a
partnership, then, in the opinion of tax counsel, the trust fund relating to a
series of securities will be classified for federal income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association taxable as a corporation. We refer to the securities of a series of
this type as ("pass-through securities"). In some series there will be no
separation of the principal and interest payments on the loans. In these
circumstances, a holder will be considered to have purchased a pro rata
undivided interest in each of the loans. In the case of ("stripped securities"),
sale of the securities will produce a separation in the ownership of all or a
portion of the principal payments from all or a portion of the interest payments
on the loans.

         In the opinion of tax counsel, each holder must report on its federal
income tax return its share of the gross income derived from the loans (not
reduced by the amount payable as trust expense fees to the applicable trustee
and the servicer and similar fees), at the same time and in the same manner as
the items would have been reported under the holder's tax accounting method had
it held its interest in the loans directly, received directly its share of the
amounts received with respect to the loans, and paid directly its share of the
trust expense fees. In the case of pass-through securities other than stripped
securities, income will consist of a pro rata share of all of the income derived
from all of the loans and, in the case of stripped securities, income will
consist of a pro rata share of the income derived from each stripped bond or
stripped coupon in which the holder owns an interest. The holder of a security
will generally be entitled to deduct trust expense fees under section 162 or
section 212 of the Code to the extent that such fees represent "reasonable"
compensation for the services rendered by the applicable trustee and the
servicer (or third parties that are compensated for the performance of
services). In the case of a noncorporate holder, however, trust expense fees (to
the extent not otherwise disallowed, e.g., because they exceed reasonable
compensation) will be deductible in computing the holder's regular tax liability
only to the extent that the fees, when added to other miscellaneous itemized
deductions, exceed 2% of adjusted gross income and may not be deductible to any
extent in computing the holder's alternative minimum tax liability. In addition,
for taxable years beginning after December 31, 1990, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount (which amount will be
adjusted for inflation in taxable years beginning after 1990) will be reduced by
the lesser of:

         o        3% of the excess of adjusted gross income over the applicable
                  amount, or

         o        80% of the amount of itemized deductions otherwise allowable
                  for that taxable year.


                                       81


         Discount or Premium on Pass-Through Securities. In the opinion of tax
counsel, the holder's purchase price of a pass-through security is to be
allocated among the loans in proportion to their fair market values, determined
as of the time of purchase of the securities. In the typical case, the trustee
(to the extent necessary to fulfill its reporting obligations) will treat each
loan as having a fair market value proportional to the share of the aggregate
principal balances of all of the loans that it represents, since the securities,
unless otherwise specified in the related prospectus supplement, will have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a pass-through security allocated to a
loan (other than to a right to receive any accrued interest thereon and any
undistributed principal payments) is less than or greater than the portion of
the principal balance of the loan allocable to the security, the interest in the
loan allocable to the pass-through security will be deemed to have been acquired
at a discount or premium, respectively.

         The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a loan with OID in excess of a
prescribed de minimis amount or a stripped security, a holder of the security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner described above.
OID with respect to a loan could arise, for example, by virtue of the financing
of points by the originator of the loan, or by virtue of the charging of points
by the originator of the loan in an amount greater than a statutory de minimis
exception, in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a loan
will be includible in income, generally in the manner described above, except
that in the case of pass-through securities, market discount is calculated with
respect to the loans underlying the security, rather than with respect to the
security itself. A holder that acquires an interest in a loan originated after
July 18, 1984 with more than a de minimis amount of market discount (generally,
the excess of the principal amount of the loan over the purchaser's allocable
purchase price) will be required to include accrued market discount in income in
the manner set forth above. See "--Taxation of Debt Securities --Market
Discount" and "--Premium" above.

         In the case of market discount on a pass-through security attributable
to loans originated on or before July 18, 1984, the holder generally will be
required to allocate the portion of the discount that is allocable to a loan
among the principal payments on the loan and to include the discount allocable
to each principal payment in ordinary income at the time the principal payment
is made. This treatment would generally result in discount being included in
income at a slower rate than discount would be required to be included in income
using the method described in the preceding paragraph.

         Stripped Securities. A stripped security may represent a right to
receive only a portion of the interest payments on the loans, a right to receive
only principal payments on the loans, or a right to receive certain payments of
both interest and principal. Ratio stripped securities may represent a right to
receive differing percentages of both the interest and principal on each loan.
Pursuant to section 1286 of the Code, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. Section 1286 of the Code applies the
OID rules to stripped bonds and stripped coupons. For purposes of computing OID,
a stripped bond or a stripped coupon is treated as a debt instrument issued on
the date that such stripped interest is purchased with an issue price equal to
its purchase price or, if more than one stripped interest is purchased, the
ratable share of the purchase price allocable to the stripped interest.

         Servicing fees in excess of reasonable servicing fees will be treated
under the stripped bond rules. If the excess servicing fee is less than 100
basis points (i.e., 1% interest on the loan's principal balance) or the
securities are initially sold with a de minimis discount (assuming no prepayment
assumption is required), any non-de minimis discount arising from a subsequent
transfer of the securities should be treated as market discount. The IRS appears
to require that reasonable servicing fees be calculated on a loan by loan basis,
which could result in some loans being treated as having more than 100 basis
points of interest stripped off.


                                       82


         The Code, OID Regulations and judicial decisions provide no direct
guidance as to how the interest and OID rules are to apply to stripped
securities and other pass-through securities. Under the cash flow bond method
described above for pay-through securities, a prepayment assumption is used and
periodic recalculations are made that take into account with respect to each
accrual period the effect of prepayments during such period. However, the 1986
Act does not, absent Treasury regulations, appear specifically to cover
instruments such as stripped securities, which technically represent ownership
interests in the underlying loans, rather than being debt instruments "secured
by" those loans. Nevertheless, it is believed that the cash flow bond method is
a reasonable method of reporting income for such securities, and it is expected
that OID will be reported on that basis unless otherwise specified in the
related prospectus supplement. In applying the calculation to pass-through
securities, the trustee will treat all payments to be received by a holder with
respect to the underlying loans as payments on a single installment obligation.
The IRS could, however, assert that OID must be calculated separately for each
loan underlying a security.

         Under certain circumstances, if the loans prepay at a rate faster than
the prepayment assumption, the use of the cash flow bond method may accelerate
the holder's recognition of income. If, however, the loans prepay at a rate
slower than the Prepayment Assumption, in some circumstances the use of this
method may decelerate the holder's recognition of income.

         In the case of a stripped security that is an interest weighted
security, the applicable trustee intends, absent contrary authority, to report
income to holders as OID, in the manner described above for interest weighted
securities.

         Possible Alternative Characterizations. The characterizations of the
stripped securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that:

         o        in certain series, each non-interest weighted security is
                  composed of an unstripped undivided ownership interest in
                  loans and an installment obligation consisting of stripped
                  principal payments;

         o        the non-Interest Weighted securities are subject to the
                  contingent payment provisions of the new proposed regulations;
                  or

         o        each interest weighted stripped security is composed of an
                  unstripped undivided ownership interest in loans and an
                  installment obligation consisting of stripped interest
                  payments.

         Given the variety of alternatives for treatment of the stripped
securities and the different federal income tax consequences that result from
each alternative, potential purchasers are urged to consult their own tax
advisers regarding the proper treatment of the securities for federal income tax
purposes.

         Character as Qualifying loans. In the case of stripped securities,
there is no specific legal authority existing regarding whether the character of
the securities, for federal income tax purposes, will be the same as the loans.
The IRS could take the position that the loans' character is not carried over to
the securities in such circumstances. Pass-through securities will be, and,
although the matter is not free from doubt, stripped securities should be
considered to represent:

         o        "real estate assets" within the meaning of section
                  856(c)(4)(A) of the Code; and


                                       83


         o        "loans secured by an interest in real property" within the
                  meaning of section 7701(a)(19)(C)(v) of the Code.

Interest income attributable to pass-through securities and stripped securities
should be considered to represent "interest on obligations secured by mortgages
on real property or on interests in real property" within the meaning of section
856(c)(3)(B) of the Code. Reserves or funds underlying the securities may cause
a proportionate reduction in the above-described qualifying status categories of
securities.

Sale or Exchange

         Subject to the discussion below with respect to any trust fund as to
which a partnership election is made, in the opinion of tax counsel, a holder's
tax basis in a security is the price the holder pays for the security, increased
by amounts of OID or market discount included in income, and reduced by any
payments received (other than qualified stated interest payments) and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption of
a security, measured by the difference between the amount realized and the
security's basis as so adjusted, will generally be capital gain or loss,
assuming that the security is held as a capital asset and will generally be
long-term capital gain or loss if the holding period of the security is more
than one year and short-term capital gain or loss if the holding period of the
Security is one year or less. Non-corporate taxpayers are subject to reduced
maximum rates on long-term capital gains and are generally subject to tax at
ordinary income rates on short-term capital gains. The deductibility of capital
losses is subject to certain limitations. Prospective investors should consult
their own tax advisors concerning these tax law provisions.

         In the case of a security held by a bank, thrift, or similar
institution described in section 582 of the Code, however, gain or loss realized
on the sale or exchange of a REMIC regular interest security will be taxable as
ordinary income or loss. In addition, gain from the disposition of a regular
interest security that might otherwise be capital gain will be treated as
ordinary income to the extent of the excess, if any, of:

         o        the amount that would have been includible in the holder's
                  income if the yield on the regular interest security had
                  equaled 110% of the applicable federal rate as of the
                  beginning of such holder's holding period,

over

         o        the amount of ordinary income actually recognized by the
                  holder with respect to the regular interest security.

Miscellaneous Tax Aspects

         Backup Withholding. Subject to the discussion below with respect to any
trust fund as to which a partnership election is made, a holder, other than a
holder of a REMIC residual interest security, may, under certain circumstances,
be subject to "backup withholding" at a rate of 31% with respect to
distributions or the proceeds of a sale of certificates to or through brokers
that represent interest or original issue discount on the securities. This
withholding generally applies if the holder of a security:

         o        fails to furnish the applicable trustee with its taxpayer
                  identification number;

         o        furnishes the applicable trustee an incorrect TIN;


                                       84


         o        fails to report properly interest, dividends or other
                  "reportable payments" as defined in the Code; or

         o        under certain circumstances, fails to provide the applicable
                  trustee or such holder's securities broker with a certified
                  statement, signed under penalty of perjury, that the TIN
                  provided is its correct number and that the holder is not
                  subject to backup withholding.

         Backup withholding will not apply, however, with respect to certain
payments made to holders, including payments to certain exempt recipients (such
as exempt organizations) and to certain nonresident alien individuals, foreign
partnerships or foreign corporations. Holders should consult their tax advisers
as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.

         The applicable trustee will report to the holders and to the servicer
for each calendar year the amount of any "reportable payments" during such year
and the amount of tax withheld, if any, with respect to payments on the
securities.

Tax Treatment of Foreign Investors

         Subject to the discussion below with respect to any trust fund as to
which a partnership election is made, under the Code, unless interest (including
OID) paid on a security (other than a residual interest security) is considered
to be "effectively connected" with a trade or business conducted in the United
States by a nonresident alien individual, foreign partnership or foreign
corporation, in the opinion of tax counsel, interest will normally qualify as
portfolio interest, and will be exempt from federal income tax. However,
interest will not qualify as portfolio interest where:

         o        the recipient is a holder, directly or by attribution of 10%
                  or more of the capital or profits interest in the issuer, or

         o        the recipient is a controlled foreign corporation to which the
                  issuer is a related person.

         For interest to qualify for the portfolio interest exemption from U.S.
withholding tax, the holder must generally complete a Form W-8BEN indicating
that the holder is a non-U.S. Person. The Form W-8BEN, or in certain
circumstances other documentation, must be provided to the person otherwise
required to withhold U.S. tax. If a foreign holder is a partnership or other
type of pass-through entity that is not treated for U.S. withholding tax
purposes as the beneficial owner of the income with respect to the security, the
holder generally must receive the Form W-8BEN as described in the previous
sentence from the holder's partners or other beneficial owners of the income
with respect to the security and may be required to provide the forms, and
certain additional information, to the person through whom the holder holds the
security. The forms provided by the holder or its interestholders regarding
status as a non-U.S. Person must generally be passed through the ownership chain
to the person otherwise required to withhold tax in order for the exemption to
apply. These provisions supersede the generally applicable provisions of United
States law that would otherwise require the issuer to withhold at a 30% rate
(unless such rate were reduced or eliminated by an applicable tax treaty) on,
among other things, interest and other fixed or determinable, annual or periodic
income paid to nonresident alien individuals, foreign partnerships or foreign
corporations. Holders of pass-through securities and stripped securities,
including ratio strip securities, however, may be subject to withholding to the
extent that the loans were originated on or before July 18, 1984.

         Interest and OID of holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the holder and appropriate documentation is provided to the person
otherwise required to withhold. They will, however, generally be subject to the
regular United States income tax.


                                       85


         Payments to holders of REMIC residual interest securities who are
foreign persons will generally be treated as interest for purposes of the 30%
(or lower treaty rate) United States withholding tax. Holders should assume that
such income does not qualify for exemption from United States withholding tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes excess inclusion income, the
holder of a residual interest security will not be entitled to an exemption from
or reduction of the 30% (or lower treaty rate) withholding tax rule. If the
payments are subject to United States withholding tax, they generally will be
taken into account for withholding tax purposes only when paid or distributed
(or when the residual interest security is disposed of). The Treasury has
statutory authority, however, to promulgate regulations that would require such
amounts to be taken into account at an earlier time in order to prevent the
avoidance of tax. Regulations could, for example, require withholding prior to
the distribution of cash in the case of residual interest securities that do not
have significant value. Under the REMIC Regulations, if a residual interest
security has tax avoidance potential, a transfer of a residual interest security
to a nonresident alien individual, foreign partnership or foreign corporation
will be disregarded for all federal tax purposes. A residual interest security
has tax avoidance potential unless, at the time of the transfer the transferor
reasonably expects that the REMIC will distribute to the transferee residual
interest holder amounts that will equal at least 30% of each excess inclusion,
and that such amounts will be distributed at or after the time at which the
excess inclusions accrue and not later than the calendar year following the
calendar year of accrual. If a nonresident alien individual, foreign partnership
or foreign corporation transfers a residual interest security to a U.S. Person,
and if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions, then the transfer is disregarded and the transferor
continues to be treated as the owner of the residual interest security for
purposes of the withholding tax provisions of the Code. See "--Excess
Inclusions" above.

Tax Characterization of the Trust Fund as a Partnership

         Tax counsel is of the opinion that a trust fund structured as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes. This opinion is based on the
assumption that the terms of the trust agreement and related documents will be
complied with, and on counsel's conclusions that the nature of the income of the
trust fund will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations or the issuance of the certificates has
been structured as a private placement under an IRS safe harbor, so that the
trust fund will not be characterized as a publicly traded partnership taxable as
a corporation.

         If the trust fund were taxable as a corporation for federal income tax
purposes, in the opinion of tax counsel, the trust fund would be subject to
corporate income tax on its taxable income. The trust fund's taxable income
would include all its income, possibly reduced by its interest expense on the
notes. Any such corporate income tax could materially reduce cash available to
make payments on the notes and distributions on the certificates, and holders of
certificates could be liable for any such tax that is unpaid by the trust fund.

Tax Consequences to Holders of the Notes

         Treatment of the Notes as Indebtedness. The trust fund will agree, and
the noteholders will agree by their purchase of notes, to treat the notes as
debt for federal income tax purposes. As a result, tax counsel is, (except as
otherwise provided in the related prospectus supplement,) of the opinion that
the notes will be classified as debt for federal income tax purposes. The
discussion below assumes this characterization of the notes is correct.


                                       86


         OID, Indexed Securities, etc. The discussion below assumes that all
payments on the notes are denominated in U.S. dollars, and that the notes are
not "indexed securities" or "strip notes." Moreover, the discussion assumes that
the interest formula for the notes meets the requirements for "qualified stated
interest" under the OID Regulations, and that any OID on the notes (i.e., any
excess of the principal amount of the notes over their issue price) does not
exceed a de minimis amount (i.e., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID Regulations. If these conditions are not satisfied with respect to any given
series of notes, additional tax considerations with respect to the notes will be
disclosed in the applicable prospectus supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, in the opinion of tax counsel, the notes
will not be considered issued with OID. The stated interest in the notes will be
taxable to a noteholder as ordinary interest income when received or accrued in
accordance with the noteholder's method of tax accounting. Under the OID
Regulations, a holder of a note issued with a de minimis amount of OID must
include the OID in income, on a pro rata basis, as principal payments are made
on the note. It is believed that any prepayment premium paid as a result of a
mandatory redemption will be taxable as contingent interest when it becomes
fixed and unconditionally payable. A purchaser who buys a note for more or less
than its principal amount will generally be subject, respectively, to the
premium amortization or market discount rules of the Code.

         A holder of a note that is a "short-term note" (i.e., it has a fixed
maturity date of not more than one year from the issue date) may be subject to
special rules. An accrual basis holder of a short-term note (and certain cash
method holders, including regulated investment companies, as set forth in
section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a short-term note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the short-term note). However, a cash basis holder of a
short-term note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the short-term note until the taxable disposition of the
short-term note. A cash basis taxpayer may elect under section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
short-term note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a short-term note is purchased for more or less than its
principal amount.

         Sale or Other Disposition. In the opinion of tax counsel, if a
noteholder sells a note, the holder will recognize gain or loss in an amount
equal to the difference between the amount realized on the sale and the holder's
adjusted tax basis in the note. The adjusted tax basis of a note to a particular
noteholder will equal the holder's cost for the note, increased by any market
discount, acquisition discount, OID and gain previously included by the
noteholder in income with respect to the note and decreased by the amount of
bond premium (if any) previously amortized and by the amount of principal
payments previously received by the noteholder with respect to the note. Any
such gain or loss will be capital gain or loss if the note was held as a capital
asset, except for gain representing accrued interest and accrued market discount
not previously included in income. Capital losses generally may be used only to
offset capital gains.

         Foreign Holders. In the opinion of tax counsel, interest payments made
(or accrued) to a noteholder who is a "foreign person" (i.e., nonresident alien,
foreign corporation or other non-U.S. Person) generally will be considered
"portfolio interest," and generally will not be subject to United States federal
income tax and withholding tax, if the interest is not effectively connected
with the conduct of a trade or business within the United States by the foreign
person and the foreign person:

         o        is not actually or constructively a "10 percent shareholder"
                  of the trust fund or the seller (including a holder of 10% of
                  the outstanding certificates) or a "controlled foreign
                  corporation" with respect to which the trust fund or the
                  seller is a "related person" within the meaning of the Code;
                  and


                                       87


         o        provides the trustee or other person who is otherwise required
                  to withhold U.S. tax with respect to the notes with an
                  appropriate statement (on Form W-8BEN), signed under penalties
                  of perjury, certifying that the beneficial owner of the note
                  is a foreign person and providing the foreign person's name
                  and address.

If a foreign holder is a partnership or other type of pass-through entity that
is not treated for U.S. withholding tax purposes as the beneficial owner of the
income with respect to the certificate, the holder generally must receive the
Form W-8BEN as described in the previous sentence from the holder's partners or
other beneficial owners of the income with respect to the certificate and may be
required to provide the forms, and certain additional information, to the person
through whom the holder holds the certificates. The forms provided by the holder
or its interestholders regarding status as a non-U.S. Person must generally be
passed through the ownership chain to the person otherwise required to withhold
tax in order for the exemption to apply. If a note is held through a securities
clearing organization or certain other financial institutions, the foreign
person that owns the note should furnish such organization or institution with a
Form W-8BEN or a similar form. The organization or institution may then be
required to forward the Form W-8BEN to the withholding agent. If interest is not
portfolio interest and is not effectively connected with the conduct of a U.S.
trade or business, then it will be subject to United States federal income and
withholding tax at a rate of 30%, unless reduced or eliminated pursuant to an
applicable tax treaty.

         Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax; provided, that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.

         Backup Withholding. Each holder of a note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt noteholder fail
to provide the required certification, the trust fund will be required to
withhold 31% of the amount otherwise payable to the holder, and remit the
withheld amount to the IRS as a credit against the holder's federal income tax
liability.

         Possible Alternative Treatments of the Notes. If, contrary to the
opinion of tax counsel, the IRS successfully asserted that one or more of the
notes did not represent debt for federal income tax purposes, the notes might be
treated as equity interests in the trust fund. If so treated, the trust fund
might be taxable as a corporation with the adverse consequences described above
(and the taxable corporation would not be able to reduce its taxable income by
deductions for interest expense on notes recharacterized as equity).
Alternatively, and most likely in the view of tax counsel, the trust fund might
be treated as a publicly traded partnership that would not be taxable as a
corporation because it would meet certain qualifying income tests. Nonetheless,
treatment of the notes as equity interests in such a publicly traded partnership
could have adverse tax consequences to certain holders. For example, income to
certain tax-exempt entities (including pension funds) may be "unrelated business
taxable income," income to foreign holders generally would be subject to U.S.
tax and U.S. tax return filing and withholding requirements, and individual
holders might be subject to certain limitations on their ability to deduct their
share of the trust fund's expenses.


                                       88


Tax Consequences to Holders of the Certificates

         Treatment of the Trust Fund as a Partnership. The trust fund and the
servicer will agree, and the certificateholders will agree by their purchase of
certificates, to treat the trust fund as a partnership for purposes of federal
and state income tax, franchise tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
trust fund, the partners of the partnership being the certificateholders, and
the notes being debt of the partnership. However, the proper characterization of
the arrangement involving the trust fund, the certificates, the notes, the trust
fund and the servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

         A variety of alternative characterizations are possible. For example,
because the certificates have certain features characteristic of debt, the
certificates might be considered debt of the trust fund. Any such
characterization would not result in materially adverse tax consequences to
certificateholders as compared to the consequences from treatment of the
certificates as equity in a partnership, described below. The following
discussion assumes that the certificates represent equity interests in a
partnership.

         Indexed Securities, etc. The following discussion assumes that all
payments on the certificates are denominated in U.S. dollars, none of the
certificates is an indexed security or a strip certificates, and that a series
of securities includes a single class of certificates. If these conditions are
not satisfied with respect to any given series of certificates, additional tax
considerations with respect to such certificates will be disclosed in the
applicable prospectus supplement.

         Partnership Taxation. If the trust fund is a partnership, in the
opinion of tax counsel, the trust fund will not be subject to federal income
tax. Rather, in the opinion of tax counsel, each certificateholder will be
required to separately take into account the holder's allocated share of income,
gains, losses, deductions and credits of the trust fund. The trust fund's income
will consist primarily of interest and finance charges earned on the loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of loans. The trust fund's
deductions will consist primarily of interest accruing with respect to the
notes, servicing and other fees, and losses or deductions upon collection or
disposition of loans.

         In the opinion of tax counsel, the tax items of a partnership are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership agreement (here, the trust agreement and related documents). The
trust agreement will provide, in general, that the certificateholders will be
allocated taxable income of the trust fund for each month equal to the sum of:

         o        the interest that accrues on the certificates in accordance
                  with their terms for such month, including interest accruing
                  at the pass-through rate for that month and interest on
                  amounts previously due on the certificates but not yet
                  distributed;

         o        any trust fund income attributable to discount on the loans
                  that corresponds to any excess of the principal amount of the
                  certificates over their initial issue price;

         o        prepayment premium payable to the certificateholders for that
                  month; and

         o        any other amounts of income payable to the certificateholders
                  for that month.


                                       89


         This allocation will be reduced by any amortization by the trust fund
of premium on loans that corresponds to any excess of the issue price of
certificates over their principal amount. All remaining taxable income of the
trust fund will be allocated to the depositor. Based on the economic arrangement
of the parties, in the opinion of tax counsel, this approach for allocating
trust fund income should be permissible under applicable Treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to certificateholders. Moreover, in the opinion
of tax counsel, even under the foregoing method of allocation,
certificateholders may be allocated income equal to the entire pass-through rate
plus the other items described above even though the trust fund might not have
sufficient cash to make current cash distributions of that amount. Thus, cash
basis holders will in effect be required to report income from the certificates
on the accrual basis and certificateholders may become liable for taxes on trust
fund income even if they have not received cash from the trust fund to pay
taxes. In addition, because tax allocations and tax reporting will be done on a
uniform basis for all certificateholders but certificateholders may be
purchasing certificates at different times and at different prices,
certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the trust fund.

         In the opinion of tax counsel, all of the taxable income allocated to a
certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) may
constitute "unrelated business taxable income" generally taxable to the holder
under the Code.

         In the opinion of tax counsel, an individual taxpayer's share of
expenses of the trust fund (including fees to the servicer but not interest
expense) would be miscellaneous itemized deductions. Such deductions might be
disallowed to the individual in whole or in part and might result in such holder
being taxed on an amount of income that exceeds the amount of cash actually
distributed to the holder over the life of the trust fund.

         The trust fund intends to make all tax calculations relating to income
and allocations to certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each loan, the trust fund
might be required to incur additional expense but it is believed that there
would not be a material adverse effect on certificateholders.

         Discount and Premium. It is believed that the loans were not issued
with OID, and, therefore, the trust fund should not have OID income. However,
the purchase price paid by the trust fund for the loans may be greater or less
than the remaining principal balance of the loans at the time of purchase. If
so, in the opinion of tax counsel, the loan will have been acquired at a premium
or discount, as the case may be. (As indicated above, the trust fund will make
this calculation on an aggregate basis, but might be required to recompute it on
a loan-by-loan basis.)

         If the trust fund acquires the loans at a market discount or premium,
the trust fund will elect to include any discount in income currently as it
accrues over the life of the loans or to offset any premium against interest
income on the loans. As indicated above, a portion of market discount income or
premium deduction may be allocated to certificateholders.

         Section 708 Termination. In the opinion of tax counsel, under
section 708 of the Code, the trust fund will be deemed to terminate for federal
income tax purposes if 50% or more of the capital and profits interests in the
trust fund are sold or exchanged within a 12-month period. Pursuant to final
Treasury regulations issued May 9, 1997 under section 708 of the Code, if such a
termination occurs, the trust fund would be deemed to contribute its assets to a
new partnership in exchange for interests in the new partnership. Such interests
would be deemed distributed to the partners of the original trust fund
liquidation thereof, which would not constitute a sale or exchange.


                                       90


         Disposition of Certificates. Generally, in the opinion of tax counsel,
capital gain or loss will be recognized on a sale of certificates in an amount
equal to the difference between the amount realized and the seller's tax basis
in the certificates sold. A certificateholder's tax basis in a certificate will
generally equal the holder's cost increased by the holder's share of trust fund
income (includible in income) and decreased by any distributions received with
respect to the certificate. In addition, both the tax basis in the certificates
and the amount realized on a sale of a certificate would include the holder's
share of the notes and other liabilities of the trust fund. A holder acquiring
certificates at different prices may be required to maintain a single aggregate
adjusted tax basis in the certificates, and, upon sale or other disposition of
some of the certificates, allocate a portion of the aggregate tax basis to the
certificates sold (rather than maintaining a separate tax basis in each
certificate for purposes of computing gain or loss on a sale of that
certificate).

         Any gain on the sale of a certificate attributable to the holder's
share of unrecognized accrued market discount on the loans would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The trust fund does not expect to have any other assets
that would give rise to such special reporting requirements. Thus, to avoid
those special reporting requirements, the trust fund will elect to include
market discount in income as it accrues.

         If a certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the certificates that exceeds the aggregate
cash distributions with respect thereto, this excess will generally give rise to
a capital loss upon the retirement of the certificates.

         Allocations Between Transferors and Transferees. In general, the trust
fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the certificateholders
in proportion to the principal amount of certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

         The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the trust fund might be reallocated among the certificateholders. The trust
fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.

         Section 754 Election. In the event that a certificateholder sells its
certificates at a profit (loss), the purchasing certificateholder will have a
higher (lower) basis in the certificates than the selling certificateholder had.
The tax basis of the trust fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the trust fund were to file an election under
section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the trust fund will not make such
election. As a result, certificateholders might be allocated a greater or lesser
amount of trust fund income than would be appropriate based on their own
purchase price for certificates.

         Administrative Matters. The trustee is required to keep or have kept
complete and accurate books of the trust fund. Books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the trust fund will be the calendar year. The trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
trust fund and will report each certificateholder's allocable share of items of
trust fund income and expense to holders and the IRS on Schedule K-1. The trust
fund will provide the Schedule K-l information to nominees that fail to provide
the trust fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.


                                       91


         Under section 6031 of the Code, any person that holds certificates as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement containing certain information on the nominee, the beneficial
owners and the certificates so held. Such information includes:

         o        the name, address and taxpayer identification number of the
                  nominee; and

         o        as to each beneficial owner (a) the name, address and
                  identification number of such person, (b) whether such person
                  is a U.S. Person, a tax-exempt entity or a foreign government,
                  an international organization or any wholly owned agency or
                  instrumentality of either of the foregoing, and (c) certain
                  information on certificates that were held, bought or sold on
                  behalf of such person throughout the year.

         In addition, brokers and financial institutions that hold certificates
through a nominee are required to furnish directly to the trust fund information
as to themselves and their ownership of certificates. A clearing agency
registered under section 17A of the Securities Exchange Act of 1934 is not
required to furnish any such information statement to the trust fund. The
information referred to above for any calendar year must be furnished to the
trust fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the trust fund with the information
described above may be subject to penalties.

         The depositor will be designated as the tax matters partner in the
related trust agreement and, as such, will be responsible for representing the
certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the trust fund by the appropriate taxing authorities
could result in an adjustment of the returns of the certificateholders, and,
under certain circumstances, a certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the trust fund. An
adjustment could also result in an audit of a certificateholder's returns and
adjustments of items not related to the income and losses of the trust fund.

         Tax Consequences to Foreign Certificateholders. It is not clear whether
the trust fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
Persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the trust fund would be engaged in a trade or business in the United States
for such purposes, the trust fund will withhold as if it were so engaged in
order to protect the trust fund from possible adverse consequences of a failure
to withhold. The trust fund expects to withhold on the portion of its taxable
income that is allocable to foreign certificateholders pursuant to section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 39.6% for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the trust fund to change its withholding procedures. In determining a holder's
withholding status, the trust fund may rely on IRS Form W-8BEN or a similar
form, IRS Form W-9 or the holder's certification of nonforeign status signed
under penalties of perjury.


                                       92


         Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the trust fund's income. Each foreign holder must
obtain a taxpayer identification number from the IRS and submit that number to
the trust fund on Form W-8BEN in order to assure appropriate crediting of the
taxes withheld. A foreign holder generally would be entitled to file with the
IRS a claim for refund with respect to taxes withheld by the trust fund taking
the position that no taxes were due because the trust fund was not engaged in a
U.S. trade or business. However, interest payments made (or accrued) to a
certificateholder who is a foreign person generally will be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the trust fund. If these interest payments are properly
characterized as guaranteed payments, then the interest will not be considered
"portfolio interest." As a result, certificateholders will be subject to United
States federal income tax and withholding tax at a rate of 30%, unless reduced
or eliminated pursuant to an applicable treaty. In such case, a foreign holder
would only be entitled to claim a refund for that portion of the taxes in excess
of the taxes that should be withheld with respect to the guaranteed payments.

         Backup Withholding. Distributions made on the certificates and proceeds
from the sale of the certificates will be subject to a "backup" withholding tax
of 31% if, in general, the certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

                            State Tax Considerations

         In addition to the federal income tax considerations described in this
prospectus under "Material Federal Income Tax Considerations," potential
investors should consider the state and local income tax consequences of the
acquisition, ownership, and disposition of the securities. State and local
income tax law may differ substantially from the corresponding federal law, and
this discussion does not purport to describe any aspect of the income tax laws
of any state or locality. Therefore, potential investors should consult their
own tax advisors with respect to the various state and local tax consequences of
an investment in the securities.

                                FASIT Securities

         General. The FASIT provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed FASIT securities effective
on September 1, 1997. On February 4, 2000, the IRS and Treasury issued proposed
Treasury regulations for FASITs. The regulations generally would not be
effective until final regulations are filed with the federal register. However,
it appears that certain anti-abuse rules would apply as of February 4, 2000.
Investors also should note that the FASIT discussions contained herein
constitutes only a summary of the federal income tax consequences to holders of
FASIT securities. With respect to each series of FASIT securities, the related
prospectus supplement will provide a detailed discussion regarding the federal
income tax consequences associated with the particular transaction.

         FASIT securities will be classified as either FASIT "regular
securities," which generally will be treated as debt for federal income tax
purposes, or FASIT "ownership securities," which generally are not treated as
debt for such purposes, but rather as representing rights and responsibilities
with respect to the taxable income or loss of the related series. The prospectus
supplement for each series of securities will indicate whether one or more FASIT
elections will be made for the series, and which securities of the series will
be designated as regular securities, and which, if any, will be designated as
ownership securities.


                                       93


         Qualification as a FASIT. The trust fund underlying a series (or one or
more designated pools of assets held in the trust fund) will qualify under the
Code as a FASIT in which the FASIT regular securities and the FASIT ownership
securities will constitute the "regular interests" and the "ownership
interests," respectively, if

         o        a FASIT election is in effect,

         o        certain tests concerning the composition of the FASIT's assets
                  and the nature of the holders' interest in the FASIT are met
                  on a continuing basis, and

         o        the trust fund is not a regulated investment company or RIC as
                  defined in section 851(a) of the Code.

         However, the qualification as a FASIT of any trust fund for which a
FASIT election is made depends on the trust's ability to satisfy the
requirements of the FASIT provisions on an ongoing basis, including, without
limitation, the requirements of any final Treasury regulations that may be
promulgated in the future under the FASIT provisions or as a result of any
change in applicable law. Thus, no assurances can be made regarding the
qualification as a FASIT of any trust for which a FASIT election is made at any
particular time after the issuance of securities by the trust.

         Asset Composition. In order for a trust fund (on one or more designated
pools of assets held by a trust fund) to be eligible for FASIT status,
substantially all of the assets of the trust fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter. Permitted assets include

         o        cash or cash equivalents,

         o        debt instruments with fixed terms that would qualify as REMIC
                  regular interests if issued by a REMIC (generally, instruments
                  that provide for interest at a fixed rate, a qualifying
                  variable rate, or a qualifying interest-only type rate,

         o        foreclosure property,

         o        certain hedging instruments (generally, interest and currency
                  rate swaps and credit enhancement contracts) that are
                  reasonably required to guarantee or hedge against the FASIT's
                  risks associated with being the obligor on FASIT interests,

         o        contract rights to acquire qualifying debt instruments or
                  qualifying hedging instruments,

         o        FASIT regular interests, and

         o        REMIC regular interests.

         o        Permitted assets do not include any debt instruments issued by
                  the holder of the FASIT's ownership interest or by any person
                  related to the holder.

         Interests in a FASIT. In addition to the foregoing asset qualification
requirements, the interests in a FASIT must meet certain requirements. All of
the interests in a FASIT must belong to either

         o        one or more classes of regular interests or

         o        a single class of ownership interest that is held by a fully
                  taxable domestic corporation. In the case of series that
                  include FASIT ownership securities, the ownership interest
                  will be represented by the FASIT ownership securities.


                                       94


         A FASIT interest generally qualifies as a regular interest if

         o        it is designated as a regular interest,

         o        it has a stated maturity no greater than thirty years,

         o        it entitles its holder to a specified principal amount,

         o        the issue price of the interest does not exceed 125% of its
                  stated principal amount,

         o        the yield to maturity of the interest is less than the
                  applicable Treasury rate published by the IRS plus 5%, and

         o        if it pays interest, such interest is payable either at a
                  fixed rate with respect to the principal amount of the regular
                  interest or at a permissible variable rate with respect to the
                  principal amount.

Permissible variable rates for FASIT regular interests are the same as those for
REMIC regular interest (i.e., certain qualified floating rates and weighted
average rates). See "Material Federal Income Tax Considerations--Taxation of
Debt Securities--Variable Rate Debt Securities" in this prospectus.

         If a FASIT security fails to meet one or more of the requirements set
out in the third, fourth or fifth bullet in the preceding paragraph, but
otherwise meets the above requirements, it may still qualify as a type of
regular interest known as a "high-yield interest." In addition, if a FASIT
security fails to meet the requirements of the final bullet in the preceding
paragraph, but the interest payable on the security consists of a specified
portion of the interest payments on permitted assets and that portion does not
vary over the life of the security, the security also will qualify as a
high-yield interest. A high-yield interest may be held only by domestic
corporations that are fully subject to corporate income tax, other FASITs and
dealers in securities who acquire such interests as inventory, rather than for
investment. In addition, holders of high-yield interests are subject to
limitations on offset of income derived from such interest. See "--Tax Treatment
of FASIT Regular Securities" and "--Treatment of High-Yield Interests" below.

         Anti-Abuse Rule. Under proposed Treasury regulations, the IRS
Commissioner may make appropriate adjustments with regard to the FASIT and any
arrangement or transaction involving the FASIT if a principal purpose of forming
or using the FASIT is to achieve results inconsistent with the intent of the
FASIT provisions and the FASIT regulations. This determination would be based on
all of the facts and circumstances, including a comparison of the purported
business purpose for a transaction and the claimed tax benefits resulting from
the transaction.

         Consequences of the Failure of the FASIT Trust to Qualify as a FASIT.
If a FASIT trust fails to comply with one or more of the Code's ongoing
requirements for FASIT status during any taxable year, proposed Treasury
regulations provide that its FASIT status would be lost for that year and the
FASIT trust would be unable to elect FASIT status without the Commissioner's
approval. If FASIT status is lost, under proposed Treasury regulations the
entity classification of the former FASIT would be determined under general
federal income tax principles. The holder of the FASIT ownership security would
be treated as exchanging the assets of the former FASIT for an amount equal to
their value and gain recognized would be treated as gain from a prohibited
transaction that is subject to the 100% tax, without exception. Loss, if any,
would be disallowed. In addition, the holder of the FASIT ownership security
must recognize cancellation of indebtedness income, on a regular interest by
regular interest basis, in an amount equal to the adjusted issue price of each
FASIT regular security outstanding immediately before the loss of FASIT status
over its fair market value. If the holder of the FASIT ownership security has a
continuing economic interest in the former FASIT, the characterization of this
interest is determined under general federal income tax principles. Holders of
FASIT regular securities are treated as exchanging their securities for
interests in the new entity classification of the former FASIT, which the
classification is determined under general federal income tax principles. Gain
is recognized to the extent the new interest either does not qualify as debt or
differs either in kind or extent. The basis of the interest in the new entity
classification of the former FASIT equals the basis in the FASIT regular
security increased by any gain recognized on the exchange.


                                       95


         Tax Treatment of FASIT Regular Securities. Payments received by holders
of FASIT regular securities generally should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments
and on REMIC regular securities. As in the case of holders of REMIC regular
securities, holders of FASIT regular securities must report income from such
securities under an accrual method of accounting, even if they otherwise would
have used the cash receipts and disbursements method. Except in the case of
FASIT regular securities issued with original issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT regular security
generally will be treated as ordinary income to the holder and a principal
payment on the security will be treated as a return of capital to the extent
that the holder's basis is allocable to that payment. FASIT regular securities
issued with original issue discount or acquired with market discount or premium
generally will treat interest and principal payments on the securities in the
same manner described for REMIC regular securities. See "Material Federal Income
Tax Considerations--Taxation of Debt Securities," "--Market Discount," and
"--Premium" in this prospectus. High-yield interests may be held only by fully
taxable domestic corporations, other FASITs, and certain securities dealers.
Holders of high-yield interests are subject to limitations on their ability to
use current losses or net operating loss carryforwards or carrybacks to offset
any income derived from those securities.

         If a FASIT regular security is sold or exchanged, the holder generally
will recognize gain or loss upon the sale in the manner described above for
securities other than REMIC regular interest securities. See "Material Federal
Income Tax Considerations--Sale or Exchange" in this prospectus. In addition, if
a FASIT regular security becomes wholly or partially worthless as a result of
default and delinquencies of the underlying assets, the holder of the security
should be allowed to deduct the loss sustained (or alternatively be able to
report a lesser amount of income). See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Effects of Default and
Delinquencies" in this prospectus.

         FASIT regular securities held by a real estate investment trust or REIT
will qualify as "real estate assets" within the meaning of section 856(c) (4)(A)
of the Code, and interest on such securities will be considered "interest on
obligations secured by mortgages on real property or on interests in real
property" within the meaning of section 856(c)(3)(B) of the Code to the same
extent that REMIC securities would be so considered. FASIT regular securities
held by a thrift institution taxed as a "domestic building and loan association"
will represent qualifying assets for purposes of the qualification requirements
set forth in section 7701(a)(19) of the Code to the same extent that REMIC
securities would be so considered. See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Status as Real Property loans" in
this prospectus. In addition, FASIT regular securities held by a financial
institution to which section 585 of the Code applies will be treated as
evidences of indebtedness for purposes of section 582(c)(1) of the Code. FASIT
securities will not qualify as "government securities" for either REIT - or RIC
- - qualification purposes.

         Treatment of High-Yield Interests. High-Yield Interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability of such holders to offset income derived from their FASIT Security with
losses. High-Yield Interests may be held only by Eligible Corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities dealer (other than an Eligible Corporation) initially acquires a
High-Yield Interest as inventory, but later begins to hold it for investment,
the dealer will be subject to an excise tax equal to the income from the
High-Yield Interest multiplied by the highest corporate income tax rate. In
addition, transfers of High-Yield Interests to disqualified holders will be
disregarded for federal income tax purposes, and the transferor still will be
treated as the holder of the High-Yield Interest.


                                       96


         The holder of a High-Yield Interest may not use non-FASIT current
losses or net operating loss carryforwards or carrybacks to offset any income
derived from the High-Yield Interest, for either regular federal income tax
purposes or for alternative minimum tax purposes. In addition, the FASIT
provisions contain an anti-abuse rule that imposes corporate income tax on
income derived from a FASIT Regular Security that is held by a pass-through
entity (other than another FASIT) that issues debt or equity securities backed
by the FASIT Regular Security and that have the same features as High-Yield
Interests.

         Tax Treatment of FASIT Ownership Securities. A FASIT Ownership Security
represents the residual equity interest in a FASIT. As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT. In general, the character of the income to the holder of a FASIT
Ownership Interest will be the same as the character of such income of the
FASIT, except that any tax-exempt interest income taken into account by the
holder of a FASIT Ownership Interest is treated as ordinary income. In
determining that taxable income, the holder of a FASIT Ownership Security must
determine the amount of interest, original issue discount, market discount and
premium recognized with respect to the FASIT's assets and the FASIT Regular
securities issued by the FASIT according to a constant yield methodology and
under an accrual method of accounting. In addition, holders of FASIT Ownership
securities are subject to the same limitations on their ability to use losses to
offset income from their FASIT Security as are the holders of High-Yield
Interests. See "FASIT Securities--Treatment of High-Yield Interests."

         Rules similar to the wash sale rules applicable to REMIC Residual
securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership Security generally will be disallowed where,
within six months before or after the disposition, the seller of such Security
acquires any other FASIT Ownership Security or, in the case of a FASIT holding
mortgage assets, any interest in a Taxable Mortgage Pool that is economically
comparable to a FASIT Ownership Security. In addition, if any security that is
sold or contributed to a FASIT by the holder of the related FASIT Ownership
Security was required to be marked-to-market under Code section 475 by such
holder, then section 475 will continue to apply to such securities, except that
the amount realized under the mark-to-market rules will be a greater of the
securities' value under present law or the securities' value after applying
special valuation rules contained in the FASIT provisions. Those special
valuation rules generally require that the value of debt instruments that are
not traded on an established securities market be determined by calculating the
present value of the reasonably expected payments under the instrument using a
discount rate of 120% of the applicable federal rate, compounded semiannually.

         The holder of a FASIT Ownership Security will be subject to a tax equal
to 100% of the net income derived by the FASIT from any "prohibited
transactions." Prohibited transactions include (i) the receipt of income derived
from assets that are not permitted assets, (ii) certain dispositions of
permitted assets, (iii) the receipt of any income derived from any loan
originated by a FASIT and (iv) in certain cases, the receipt of income
representing a servicing fee or other compensation. Any series for which a FASIT
election is made generally will be structured in order to avoid application of
the prohibited transaction tax.

         Backup Withholding, Reporting and Tax Administration. Holders of FASIT
securities will be subject to backup withholding to the same extent holders of
REMIC securities would be subject. See "Certain Federal Income Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding." For purposes of
reporting and tax administration, holders of record of FASIT securities
generally will be treated in the same manner as holders of REMIC Securities.


                                       97


         Under proposed Treasury regulations, if a non-U.S. Person holds (either
directly or through a vehicle which itself is not subject to U.S. federal income
tax, such as a partnership or a trust) a FASIT Regular Security and a "conduit
debtor" pays or accrues interest on a debt instrument held by such FASIT, any
interest received or accrued by the non-U.S. Person FASIT Regular Security
holder is treated as received or accrued from the conduit debtor. The proposed
Treasury regulations state that a debtor is a conduit debtor if the debtor is a
U.S. Person or the United States branch of a non-U.S. Person and the non-U.S.
Person FASIT Regular Security holder is (1) a "10 percent shareholder" of the
debtor, (2) a "controlled foreign corporation" and the debtor is a related
person with respect to the controlled foreign corporation or (3) related to the
debtor. As set forth above, the proposed Treasury regulations would not be
effective until final regulations are filed with the federal register.

         Due to the complexity of the federal income tax rules applicable to
holders and the considerable uncertainty that exists with respect to many
aspects of those rules, potential investors should consult their own tax
advisors regarding the tax treatment of the acquisition, ownership, and
disposition of the securities.

                              ERISA Considerations

         The following describes certain considerations under the Employee
Retirement Income Security Act of 1974, as amended and the Internal Revenue
Code, which apply only to securities of a series that are not divided into
subclasses. If securities are divided into subclasses, the related prospectus
supplement will contain information concerning considerations relating to ERISA
and the Code that are applicable to the related subclasses.

         ERISA and Section 4975 of the Code impose requirements on employee
benefit plans - and on certain other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which plans, accounts or
arrangements are invested - and on persons who are fiduciaries with respect to
these types of plans and arrangements. In this prospectus we refer to these
types of plans and arrangements as "Plans." Generally, ERISA applies to
investments made by Plans. Among other things, ERISA requires that the assets of
Plans be held in trust and that the trustee, or other duly authorized fiduciary,
have exclusive authority and discretion to manage and control the assets of such
Plans. ERISA also imposes certain duties on persons who are fiduciaries of
Plans, such as the duty to invest prudently, to diversify investments unless it
is prudent not to do so, and to invest in accordance with the documents
governing the Plan. Under ERISA, any person who exercises any authority or
control respecting the management or disposition of the assets of a Plan is
considered to be a fiduciary of such Plan (subject to certain exceptions not
here relevant). Certain employee benefit plans, such as governmental plans (as
defined in Section 3(32) of ERISA) and, if no election has been made under
Section 410(d) of the Code, church plans (as defined in Section 3(33) of ERISA),
are not subject to ERISA's requirements. Accordingly, assets of such plans may
be invested in securities without regard to the ERISA considerations described
above and below, subject to the provisions of applicable federal or state law.
Any such plan that is qualified and exempt from taxation under Sections 401(a)
and 501(a) of the Code, however, is subject to the prohibited transaction rules
set forth in Section 503 of the Code.

         On January 5, 2000, the United States Department of Labor (DOL) issued
final regulations under Section 401(c) of ERISA describing a safe harbor for
insurers that issued certain nonguaranteed policies supported by their general
accounts to Plans, and under which an insurer would not be considered an ERISA
fiduciary with respect to its general account by virtue of a Plan's investment
in such a policy. In general, to meet the safe harbor, an insurer must

         o        disclose certain specified information to investing Plan
                  fiduciaries initially and on an annual basis;


                                       98


         o        allow Plans to terminate or discontinue a policy on 90 days'
                  notice to the insurer, and to elect, without penalty, either a
                  lump-sum payment or annual installment payments over a
                  ten-year period, with interest; and

         o        give Plans written notice of "insurer-initiated amendments" 60
                  days before the amendments take effect.

         In addition to the imposition of general fiduciary standards of
investment prudence and diversification, ERISA and Section 4975 of the Code
prohibit a broad range of transactions involving Plan assets and persons having
certain specified relationships to a Plan ("parties in interest"), and impose
additional prohibitions where parties in interest are fiduciaries with respect
to a Plan. Certain parties in interest that participate in a prohibited
transaction may be subject to excise taxes imposed pursuant to Section 4975 of
the Code, or penalties imposed pursuant to Section 502(i) of ERISA, unless a
statutory, regulatory or administrative exemption is available.

         The DOL issued Plan asset regulations concerning the definition of what
constitutes the assets of a Plan (Labor Reg. Section 2510.3-101). Under these
regulations, the underlying assets and properties of corporations, partnerships,
trusts and certain other entities in which a Plan makes an "equity" investment
could be deemed for purposes of ERISA to be assets of the investing Plan in
certain circumstances.

         Under the Plan asset regulations, the term "equity" interest is defined
as any interest in an entity other than an instrument that is treated as
indebtedness under "applicable local law" and which has no "substantial equity
features." If the trust fund issues notes that are not treated as equity
interests in the trust fund for purposes of the Plan asset regulations, a Plan's
investment in such notes would not cause the assets of the trust to be deemed
plan assets. However, the seller, the servicer, the backup servicer, the
indenture trustee, the owner trustee, the underwriter and the depositor may be
the sponsor of or investment advisor with respect to one or more Plans. Because
such parties may receive certain benefits in connection with the sale of the
notes, the purchase of notes using plan assets over which any of these parties
(or their affiliates) has investment authority might be deemed to be a violation
of the prohibited transaction rules of ERISA and the Code for which no exemption
may be available. Accordingly, notes may not be purchased using the assets of
any Plan if the seller, the servicer, the backup servicer, the indenture
trustee, the owner trustee, the underwriter, the depositor or any of their
affiliates

         o        has investment or administrative discretion with respect to
                  such Plan assets;

         o        has authority or responsibility to give, or regularly gives,
                  investment advice with respect to such plan assets for a fee
                  and pursuant to an agreement of understanding that the advice
                  will serve as a primary basis for investment decisions with
                  respect to the Plan assets and will be based on the particular
                  investment needs for the Plan; or

         o        is an employer maintaining or contributing to such Plan.

         In addition, the trust fund, any underwriter, the trustee or their
affiliates might be considered or might become "parties in interest" with
respect to a Plan. Also, any holder of certificates of the trust fund, because
of its activities or the activities of its respective affiliates, may be deemed
to be a "party in interest" with respect to certain Plans, including but not
limited to Plans sponsored by the holder. In either case, whether nor not the
assets of the trust are considered to be Plan assets the acquisition or holding
of notes by or on behalf of a Plan could give rise to a prohibited transaction
within the meaning of ERISA and the Code, unless it is subject to one or more
exemptions such as:

         o        Prohibited Transaction Class Exemption (PTCE) 84-14, which
                  exempts certain transactions effected on behalf of a Plan by a
                  "qualified professional asset manager;"


                                       99


         o        PTCE 90-1, which exempts certain transactions involving
                  insurance company pooled separate accounts;

         o        PTCE 91-38, which exempts certain transactions involving bank
                  collective investment funds;

         o        PTCE 95-60, which exempts certain transactions involving
                  insurance company general accounts; or

         o        PTCE 96-23, which exempts certain transactions effected on
                  behalf of a Plan by certain "in-house asset managers."

There can be no assurance that any of these class exemptions will apply with
respect to any particular Plan's investment in notes, or, even if it did apply,
that any exemption would apply to all prohibited transactions that may occur in
connection with such an investment. Unless a different requirement is imposed in
the prospectus supplement, each prospective purchaser or transferee of a note
that is a Plan or a person acting on behalf or investing the assets of a Plan
shall be required to represent (or, with respect to any transfer of a beneficial
interest in a global note, shall be deemed to represent) to the indenture
trustee and the note registrar that the relevant conditions for exemptive relief
under at least one of the foregoing exemptions have been satisfied.

         The Plan asset regulations provide that, generally, the assets of an
entity in which a Plan invests will not be deemed to be assets of the Plan for
purposes of ERISA if the equity interest acquired by the investing Plan is a
publicly-offered security, or if equity participation by benefit plan investors
is not significant. In general, a publicly-offered security, as defined in the
Plan asset regulations, is a security that is widely held, freely transferable
and registered under the Securities Exchange Act of 1934. Equity participation
in an entity by benefit plan investors is not significant if, after the most
recent acquisition of an equity interest in the entity, less than 25% of the
value of each class of equity interest in the entity is held by "benefit plan
investors," which include benefit plans described in ERISA or under Section 4975
of the Code, whether or not they are subject to ERISA, as well as entities whose
underlying assets include assets of a Plan by reason of a Plan's investment in
the entity.

         If no exception under the Plan asset regulations applies and if a Plan
(or a person investing Plan assets, such as an insurance company general
account) acquires an equity interest in the trust, then the assets of the trust
would be considered to be assets of the Plan. Because the loans held by the
trust may be deemed plan assets of each Plan that purchases an equity interest,
an investment in an equity interest issued by the trust by a Plan might be a
prohibited transaction under ERISA and subject to an excise tax under Section
4975 of the Code, and may cause transactions undertaken in the course of
operating the trust to constitute prohibited transactions, unless a statutory or
administrative exemption applies.

         The DOL issued to Bear, Stearns & Co. Inc., an individual underwriter
exemption (Prohibited Transaction Exemption 90-30, 55 Fed. Reg. 21461 (1990)),
which exempts from the application of certain of the prohibited transaction
rules transactions relating to the acquisition, sale and holding by Plans of
certain securities, including certificates, representing an interest in
asset-backed pass-through entities, including trusts, that hold certain types of
receivables or obligations and with respect to which Bear, Stearns & Co. Inc. is
the underwriter, or the manager or co-manager of an underwriting syndicate.


                                      100


         The underwriter exemption sets forth the following general conditions
which must be satisfied before a transaction involving the acquisition, sale and
holding of the certificates or a transaction in connection with the servicing,
operation and management of the trust fund may be eligible for exemptive relief
thereunder:

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

         o        The rights and interests evidenced by the certificates
                  acquired by the Plan are not subordinated to the rights and
                  interests evidenced by other certificates of the same trust
                  fund, other than in the case of a "designated transaction" (as
                  defined below).

         o        The certificates acquired by the Plan have received a rating
                  at the time of such acquisition that is in one of the three
                  (or in the case of a designated transaction, four) highest
                  generic rating categories from any of Fitch, Inc., Moody's
                  Investors Service, Inc. and Standard & Poor's.

         o        The trustee is not an affiliate of the underwriters, the
                  depositor, the servicer, any borrower whose obligations under
                  one or more mortgage loans constitute more than 5% of the
                  aggregate unamortized principal balance of the assets in the
                  trust, the counterparty in a permitted notional principal
                  transaction, or any of their respective affiliates (together
                  with the trustee, the "restricted group").

         o        The sum of all payments made to and retained by the
                  underwriters in connection with the distribution of the
                  certificates represents not more than reasonable compensation
                  for underwriting or placing such certificates; the sum of all
                  payments made to and retained by the depositor pursuant to the
                  sale of the mortgage loans to the trust represents not more
                  than the fair market value of such mortgage loans; and the sum
                  of all payments made to and retained by the servicers
                  represent not more than reasonable compensation for the
                  servicers' services under the pooling and servicing agreements
                  and reimbursement of the servicers' reasonable expenses in
                  connection therewith.

         o        The Plan investing in the certificates is an "accredited
                  investor" as defined in Rule 501(a)(1) of Regulation D of the
                  Securities and Exchange Commission under the Securities Act of
                  1933.

         For purposes of the underwriter exemption, a "designated transaction"
means, for certificates issued on or after August 23, 2000, a transaction in
which the assets underlying the certificates consist of single-family
residential, multi-family residential, home equity, manufactured housing and/or
commercial mortgage obligations that are fully secured by single-family
residential, multi-family residential or commercial real property or leasehold
interests in the foregoing.

         Moreover, the underwriter exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when a
fiduciary causes a Plan to acquire certificates in a trust containing
receivables on which such person (or its affiliate) is an obligor; provided,
that among other requirements:

         o        the person (or its affiliate) is not an obligor with respect
                  to more than 5% of the fair market value of the obligations or
                  receivables contained in the trust;

         o        the Plan is not a plan with respect to which any member of the
                  restricted group is the "plan sponsor" (as defined in Section
                  3(16)(B) of ERISA);

         o        in the case of an acquisition in connection with the initial
                  issuance of certificates, at least 50% of each class of
                  certificates in which Plans have invested is acquired by
                  persons independent of the restricted group and at least 50%
                  of the aggregate interest in the trust fund is acquired by
                  persons independent of the restricted group;


                                      101


         o        a Plan's investment in certificates of any class does not
                  exceed 25% of all of the certificates of that class
                  outstanding at the time of the acquisition; and

         o        immediately after the acquisition, no more than 25% of the
                  assets of any Plan with respect to which such person has
                  discretionary authority or renders investment advice are
                  invested in certificates representing an interest in one or
                  more trusts containing assets sold or serviced by the same
                  entity.

         The underwriter exemptions as amended by Prohibited Transaction
Exemption 97-34, 62 Fed. Reg. 39021 (1997), provides exemptive relief to certain
mortgage-backed and asset-backed securities transactions that utilize
pre-funding accounts and that otherwise satisfy the requirements of the
underwriter exemption. Mortgage loans or other secured receivables supporting
payments to certificateholders, and having a value equal to no more than 25% of
the total principal amount of the certificates being offered by the trust, may
be transferred to the trust within a 90-day or three-month funding period
following the closing date of being required to be either identified or
transferred on or before the closing date. The relief is available when the
following conditions are met:

         o        The funding limit (i.e., ratio of the amount allocated to the
                  pre-funding account to the total principal amount of the
                  certificates being offered) must not exceed 25%.

         o        All the additional obligations transferred after the closing
                  date must meet the same terms and conditions for eligibility
                  as the original obligations used to create the trust, which
                  terms and conditions have been approved by a rating agency;
                  provided, that the terms and conditions for determining the
                  eligibility of an obligation may be changed if such changes
                  receive prior approval either by a majority vote of the
                  outstanding certificateholders or by a rating agency.

         o        The transfer of additional obligations to the trust during the
                  funding period must not result in the certificates to be
                  covered by the underwriter exemption receiving a lower credit
                  rating from a rating agency upon termination of the funding
                  period than the rating that was obtained at the time of the
                  initial issuance of the certificates by the trust.

         o        Solely as a result of the use of pre-funding, the weighted
                  average annual percentage interest rate for all of the
                  obligations in the trust at the end of the funding period must
                  not be more than 100 basis points lower than the average
                  interest rate for the obligations transferred to the trust on
                  the closing date.

         o        In order to insure that the characteristics of the additional
                  obligations are substantially similar to the original
                  obligations which were transferred to the trust fund:

                  (i)      the characteristics of the additional obligations
                           must be monitored by an insurer or other credit
                           support provider that is independent of the
                           depositor; or

                  (ii)     an independent accountant retained by the depositor
                           must provide the depositor with a letter (with copies
                           provided to each rating agency rating the
                           certificates, the related underwriter and the related
                           trustee) stating whether or not the characteristics
                           of the additional obligations conform to the
                           characteristics described in the related prospectus
                           or prospectus supplement and/or pooling and servicing
                           agreement. In preparing the letter, the independent
                           accountant must use the same type of procedures as
                           were applicable to the obligations transferred to the
                           trust as of the closing date.


                                      102


         o        The period of pre-funding must end no later than three months
                  or 90 days after the closing date or earlier in certain
                  circumstances if the pre-funding account falls below the
                  minimum level specified in the pooling and servicing agreement
                  or an event of default occurs.

         o        Amounts transferred to any pre-funding account and/or
                  capitalized interest account used in connection with the
                  pre-funding may be invested only in certain permitted
                  investments.

         o        The related prospectus or prospectus supplement must describe:

                  (i)      any pre-funding account and/or capitalized interest
                           account used in connection with a pre-funding
                           account,

                  (ii)     the duration of the period of pre-funding,

                  (iii)    the percentage and/or dollar amount of the funding
                           limit for the trust, and

                  (iv)     that the amounts remaining in the pre-funding account
                           at the end of the funding period will be remitted to
                           certificateholders as repayments of principal.

         o        The related pooling and servicing agreement must describe the
                  permitted investments for the pre-funding account and/or
                  capitalized interest account and, if not disclosed in the
                  related prospectus or prospectus supplement, the terms and
                  conditions for eligibility of additional obligations.

         On November 13, 2000, the DOL published in the Federal Register an
amendment (Prohibited Transaction Exemption 2000-58) to the underwriter
exemption (65 Fed. Reg. 67765 (2000)) that, effective as of August 23, 2000,
generally permits Plans to purchase securities, including subordinated
securities, rated in any of the four highest ratings categories (provided that
all other requirements of the underwriter exemption are met). The description
above reflects this amendment.

         In general, neither PTCE 83-1, which exempts certain transactions
involving Plan investments in mortgage trusts, nor the underwriter exemption
applies to a trust which contains unsecured obligations. However, PTE 2000-58
provides that, for purposes of the underwriter exemption, residential and home
equity loan receivables issued in designated transactions may be less than fully
secured if

         o        the rights and interests evidenced by the certificates issued
                  in the designated transaction are not subordinated to the
                  rights and interests evidenced by other securities of the same
                  trust fund,

         o        the certificates have received a rating at the time of
                  acquisition that is in one of the two highest generic rating
                  categories from a rating agency, and

         o        the receivables are secured by collateral whose fair market
                  value on the closing date of the designated transaction is at
                  least 80% of the sum of the outstanding principal balance due
                  under the receivable and the outstanding principal balance of
                  any other receivable of higher priority which is secured by
                  the same collateral.

         Any Plan fiduciary that proposes to cause a Plan to purchase securities
should consult with counsel concerning the impact of ERISA and the Code, the
applicability of PTCE 83-1, the underwriter exemption, or any other exemption
and the potential consequences in their specific circumstances, prior to making
an investment. Moreover, each Plan fiduciary should determine whether, under the
general fiduciary standards of investment prudence and diversification, an
investment in the securities is appropriate for the Plan, taking into account
the overall investment policy of the Plan and the composition of the Plan's
investment portfolio.


                                      103


                                 Legal Matters

         The legality of the securities of each series, including the material
federal income tax consequences with respect to the securities, will be passed
upon for the depositor by Brown & Wood LLP, New York, New York or other counsel
designated in the prospectus supplement.

                             Financial Information

         A new trust fund will be formed for each series of securities. No trust
fund will engage in any business activities or have any assets or obligations
prior to the issuance of the related series of securities. Accordingly, no
financial statements with respect to any trust fund will be included in this
prospectus or in the related prospectus supplement.

                             Available Information

         The depositor has filed with the SEC a registration statement under the
Securities Act of 1933, as amended, with respect to the securities. This
prospectus, which forms a part of the registration statement, and the prospectus
supplement relating to each series of securities contain summaries of the
material terms of the documents referred to herein and therein, but do not
contain all of the information set forth in the registration statement pursuant
to the Rules and Regulations of the SEC. For further information, reference is
made to the registration statement and its exhibits. The registration statement
and exhibits can be inspected and copied at prescribed rates at the public
reference facilities maintained by the SEC at its Public Reference Section, 450
Fifth Street, N.W., Washington, D.C. 20549, and at its Regional Offices located
as follows: Midwest Regional Office, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511; and Northeast Regional Office, 7 World Trade
Center, Suite 1300, New York, New York 10048. In addition, the SEC maintains a
Web site at http://www.sec.gov containing reports, proxy and information
statements and other information regarding registrants, including the depositor,
that file electronically with the SEC.

               Incorporation of Certain Information by Reference

         This prospectus incorporates by reference all documents and reports
filed by the depositor, Bear Stearns Asset Backed Securities, Inc., with respect
to a trust fund pursuant to Section 13(a), 14 or 15(d) of the Securities
Exchange Act of 1934, as amended, prior to the termination of the offering of
the related securities. Upon request by any person to whom this prospectus is
delivered in connection with the offering of one or more classes securities, the
depositor will provide or cause to be provided without charge a copy of any of
the documents and/or reports incorporated herein by reference, in each case to
the extent the documents or reports relate to those classes of securities, other
than the exhibits to the documents (unless the exhibits are specifically
incorporated by reference in such documents). Requests to the depositor should
be directed in writing to: Bear Stearns Asset Backed Securities, Inc., 245 Park
Avenue, New York, New York 10167, telephone number (212) 272-4095. The depositor
has determined that its financial statements are not material to the offering of
any securities.

         Investors may read and copy the documents and/or reports incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. In addition, the SEC maintains a website at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding issuers, including each trust fund, that file
electronically with the SEC.


                                      104


                                    Ratings

         It is a condition to the issuance of the securities of each series
offered by this prospectus and the accompanying prospectus supplement that they
shall have been rated in one of the four highest rating categories by the
nationally recognized statistical rating agency or agencies specified in the
prospectus supplement.

         Each such rating will be based on, among other things, the adequacy of
the value of the trust fund assets and any credit enhancement with respect to
the related class and will reflect the rating agency's assessment solely of the
likelihood that the related holders will receive payments to which they are
entitled. No rating will constitute an assessment of the likelihood that
principal prepayments on the related loans will be made, the degree to which the
rate of prepayments might differ from that originally anticipated or the
likelihood of early optional termination of the securities. A rating should not
be deemed a recommendation to purchase, hold or sell securities, inasmuch as it
does not address market price or suitability for a particular investor. A rating
will not address the possibility that prepayment at higher or lower rates than
anticipated by an investor may cause such investor to experience a lower than
anticipated yield or that an investor purchasing a security at a significant
premium might fail to recoup its initial investment under certain prepayment
scenarios.

         There is also no assurance that any rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely by
the applicable rating agency in the future if in its judgment circumstances so
warrant. In addition to being lowered or withdrawn due to any erosion in the
adequacy of the value of trust fund assets or any credit enhancement with
respect to a series, a rating might also be lowered or withdrawn because of,
among other reasons, an adverse change in the financial or other condition of a
credit enhancement provider or a change in the rating of the credit enhancement
provider's long-term debt.

         The amount, type and nature of any credit enhancement established with
respect to a series of securities will be determined on the basis of criteria
established by each rating agency named in the related prospectus supplement.
These criteria are sometimes based upon an actuarial analysis of the behavior of
mortgage loans in a larger group. Such analysis is often the basis upon which
each rating agency determines the amount of credit enhancement required with
respect to each class of securities. There can be no assurance that the
historical data supporting any such actuarial analysis will accurately reflect
future experience nor any assurance that the data derived from a large pool of
mortgage loans will accurately predict the delinquency, foreclosure or loss
experience of any particular pool of loans. No assurance can be given that
values of any properties have remained or will remain at their levels on the
respective dates of origination of the related loans. If residential real estate
markets should experience an overall decline in property values such that the
principal balances of the loans in a particular trust fund and any secondary
financing on the related properties become equal to or greater than the value of
those properties, the rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
additional, adverse economic conditions (which may or may not affect real
property values) may affect the timely payment by borrowers of scheduled
payments of principal of and interest on the loans and, accordingly, the rates
of delinquencies, foreclosures and losses with respect to any trust fund. To the
extent that losses are not covered by credit enhancement, losses will be borne,
at least in part, by the holders of one or more classes of the securities of the
related series.


                                      105


                        Legal Investment Considerations

         Unless otherwise specified in the related prospectus supplement, the
securities will not constitute "mortgage-related securities" within the meaning
of the Secondary Market Mortgage Credit Enhancement Act of 1984, as amended.
Accordingly, investors whose investment authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the securities constitute legal investments for them.

                              Plan of Distribution

         The depositor may offer each series of securities through Bear, Stearns
& Co. Inc. (BS&Co.) or one or more other firms that may be designated at the
time of the related offering. The participation of BS&Co. in any offering will
comply with Schedule E to the By-Laws of the National Association of securities
Dealers, Inc. The prospectus supplement relating to each series of securities
will set forth the specific terms of the offering of the series and of each
class within the series, the names of the underwriters, the purchase price of
the securities, the proceeds to the depositor from the sale, any securities
exchange on which the securities may be listed, and, if applicable, the initial
public offering prices, the discounts and commissions to the underwriters and
any discounts and concessions allowed or reallowed to dealers. The place and
time of delivery of each series of securities will also be set forth in the
related prospectus supplement. BS&Co. is an affiliate of the depositor.

                               Glossary of Terms

         Agency Securities. Mortgage-backed securities issued or guaranteed by
Ginnie Mae, Fannie Mae or Freddie Mac.

         Asset Value. Unless otherwise specified in the related prospectus
supplement with respect to the primary assets in the trust fund, the product of
the Asset Value percentage set forth in the related indenture multiplied by the
lesser of

         o        the stream of remaining regularly scheduled payments in the
                  primary assets net of certain amounts payable as expenses,
                  together with income earned on each regularly scheduled
                  payment received through the day preceding the next
                  distribution date at the Assumed Reinvestment Rate, if any,
                  discounted to present value at the highest interest rate on
                  the notes of the series over periods equal to the interval
                  between payments on the notes and

         o        the then outstanding principal balance of the primary assets.

         Assumed Reinvestment Rate. With respect to a series of securities, the
highest rate permitted by the rating agencies named in the related prospectus
supplement or a rate insured by means of a surety bond, guaranteed investment
contract, reinvestment agreement or other arrangement satisfactory to the rating
agencies.

         Home Equity Loans. Closed-end loans and/or revolving credit line loans
secured by mortgages, deeds of trust or other similar security instruments
creating senior or junior liens on one- to four-family residential properties or
mixed-use properties.

         Home Improvement Contracts. Home Improvement installment sales
contracts and installment loan agreements which are either unsecured or secured
by mortgages, deeds of trust or similar security instruments creating generally
junior liens on one- to four-family residential properties or mixed-use
properties or secured by purchase money security interests in the related home
improvements.


                                      106


         Insurance Proceeds. Amounts received by the related servicer under any
title insurance policy, hazard insurance policy or other insurance policy
covering any primary asset in a trust fund, other than amounts to be applied to
the restoration or repair of the related property or released to the borrower
under the related agreement.

         Liquidation Proceeds. Amounts received by the related servicer in
connection with the liquidation of the primary assets or related real property
in a trust fund, whether through foreclosure sale, repossession or otherwise,
including payments in connection with the primary assets received from the
borrower, other than amounts required to be paid or refunded to the borrower
under the applicable loan documents or pursuant to law, net of the related
liquidation expenses.

         OID Regulations. Sections 1271 through 1275 of the Internal Revenue
Code of 1986, as amended, and the Treasury regulations issued thereunder on
February 2, 1994 and amended on June 11, 1996.

         Manufactured Housing Contracts. Manufactured housing installment sales
contracts and installment loan agreements secured by senior or junior liens on
the related manufactured homes or secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on the real estate
on which the related manufactured homes are located.

         Private Label Securities. Private mortgage-backed securities, other
than Agency Securities, backed or secured by underlying loans that may be
Residential Loans, Home Equity Loans, Home Improvement Contracts and/or
Manufactured Housing Contracts.

         Residential Loans. Loans secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on one- to
four-family residential properties.

         U.S. Person:  Any of the following:

         o        a citizen or resident of the United States;

         o        a corporation or a partnership (including an entity treated as
                  a corporation or partnership for U.S. federal income tax
                  purposes) organized in or under the laws of the United States,
                  or any State thereof or the District of Columbia (unless in
                  the case of a partnership Treasury regulations are adopted
                  that provide otherwise);

         o        an estate whose income from sources outside the United States
                  is includible in gross income for federal income tax purposes
                  regardless of its connection with the conduct of a trade or
                  business within the United States; or

         o        a trust if a court within the United States is able to
                  exercise primary supervision of the administration of the
                  trust and one or more U.S. Persons have the authority to
                  control all substantial decisions of the trust.

In addition, certain trusts which would not qualify as U.S. Persons under the
above definition but which are eligible to and make an election to be treated as
U.S. Persons will also be treated as U.S. Persons.


                                      107




















                      [This page intentionally left blank]




































                      [This page intentionally left blank]




































                      [This page intentionally left blank]


















                                  $361,304,150
                                 (Approximate)

               Bear Stearns Asset Backed Securities Trust 2001-2
                                     Issuer

                    Asset-Backed Certificates, Series 2001-2

                            EMC Mortgage Corporation
                           Seller and Master Servicer


                          Wells Fargo Bank Minnesota,
                              National Association
                                Master Servicer

                   Bear Stearns Asset Backed Securities, Inc.
                                   Depositor


                            Bear, Stearns & Co. Inc.

         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 Series 2001-2 Asset-Backed Certificates in any
state where the offer is not permitted.

         Dealers will deliver a prospectus supplement and prospectus when acting
as underwriters of the Series 2001-2 Asset-Backed Certificates and with respect
to their unsold allotments or subscriptions. In addition, all dealers selling
the Series 2001-2 Asset-Backed Certificates will be required to deliver a
prospectus supplement and prospectus until September 26, 2001.

                                 June 28, 2001