PROSPECTUS SUPPLEMENT
(To prospectus dated March 15, 2002)


                           $340,254,000 (Approximate)

         ABFC Mortgage Loan Asset-Backed Certificates, Series 2002-WF1

                        ASSET BACKED FUNDING CORPORATION
                                   Depositor

                        WELLS FARGO HOME MORTGAGE, INC.
                                    Servicer

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



                                             Initial Certificate    Pass-Through
Class                                            Balance(1)             Rate
- -----                                            ----------             ----
                                                             
A .......................................       $283,830,000       LIBOR + 0.29%(3)
AIO .....................................       $      (2)              (4)
M-1 .....................................       $ 20,518,000       LIBOR + 0.75%(3)
M-2 .....................................       $ 17,953,000       LIBOR + 1.30%(3)
M-3 .....................................       $ 14,533,000       LIBOR + 1.90%(3)
B .......................................       $  3,420,000       LIBOR + 4.75%(3)


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

(1)  Plus or minus 5%.

(2)  The Class AIO Certificates will receive distributions of interest only,
     based on a notional principal amount described in this prospectus
     supplement.

(3)  During each interest accrual period, the Class A, Class M-1, Class M-2,
     Class M-3 and Class B Certificates will accrue interest at a variable rate
     equal to one-month LIBOR as of the related LIBOR determination date plus
     the margin rate per annum specified above for that class, in each case
     subject to an interest rate cap, as described in this prospectus
     supplement. After the optional termination date, the margin rate for the
     Class A, Class M-1, Class M-2 and Class M-3 Certificates will increase as
     described in this prospectus supplement.

(4)  The pass-through rate for the Class AIO Certificates is a declining fixed
     rate that is reset in April 2002, February 2003 and December 2003 as
     described in this prospectus supplement. Interest will not be payable on
     the Class AIO Certificates after the distribution date in September 2004.

Only the six classes of certificates identified above are being offered by
this prospectus supplement and the accompanying prospectus.

The Certificates

o    The certificates represent ownership interests in a trust consisting
     primarily of a pool of fixed-rate and adjustable-rate first-lien
     residential mortgage loans.

o    The Class A and Class AIO Certificates are senior certificates.

o    The Class M-1, Class M-2, Class M-3 and Class B Certificates are
     subordinate certificates.

Credit Enhancement

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

o    Overcollateralization--To the extent available, excess interest received
     from the mortgage loans will be applied as payments of principal on the
     certificates to maintain a required level of overcollateralization.

o    Excess Interest--To the extent available, excess interest received from the
     mortgage loans will also cover losses incurred on mortgage loans during the
     period the excess interest accrued.

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

The underwriters will purchase and offer the offered certificates to investors
at varying prices to be determined at the time of sale. The depositor expects
that the offered certificates will be available for delivery to investors in
book-entry form through The Depository Trust Company, Clearstream Banking or
the Euroclear System on March 28, 2002. Total proceeds to the depositor for
the offered certificates will be approximately 100.045% of the initial
principal balance of the offered certificates, before deducting expenses
payable by the depositor.

Banc of America Securities LLC
                       Countrywide Securities Corporation
                                            Wells Fargo Brokerage Services, LLC

            The date of this prospectus supplement is March 15, 2002



Carefully consider the "Risk Factors" beginning on page S-10 of this prospectus
supplement and on page 10 in the accompanying prospectus.

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

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



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

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

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

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

         If the description of the terms of your certificates varies between
this prospectus supplement and the accompanying prospectus, you should rely on
the information in this prospectus supplement.

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

         You can find a listing of the pages where capitalized terms used in
this prospectus supplement and the accompanying prospectus are defined under the
caption "Index of Principal Definitions" beginning on page S-76 in this document
and under the caption "Index of Significant Definitions" beginning on page 120
in the accompanying prospectus. Any capitalized terms used but not defined in
this prospectus supplement have the meanings assigned in the accompanying
prospectus.

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

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


                                      S-2



                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

SUMMARY OF PROSPECTUS SUPPLEMENT ......................................      S-5


RISK FACTORS ..........................................................     S-10


THE MORTGAGE POOL .....................................................     S-19

         General ......................................................     S-19
         The Mortgage Pool Statistics .................................     S-19
         Terms of the Mortgage Loans ..................................     S-32
         Primary Mortgage Insurance ...................................     S-32

THE SELLER ............................................................     S-33


THE ORIGINATOR AND THE SERVICER .......................................     S-34


UNDERWRITING STANDARDS ................................................     S-36

         Underwriting Standards for First Lien Home Equity Loans ......     S-36

THE POOLING AND SERVICING AGREEMENT ...................................     S-39

         General ......................................................     S-39
         Assignment of the Mortgage Loans .............................     S-39
         Payments on Mortgage Loans; Deposits to Collection
          Account and Distribution Account ............................     S-40
         Advances .....................................................     S-41
         The Trustee ..................................................     S-42
         The Securities Administrator .................................     S-42
         The Credit Risk Manager ......................................     S-43
         Servicing and Other Compensation and Payment of Expenses .....     S-43
         Optional Termination .........................................     S-43
         Optional Purchase of Defaulted Loans .........................     S-44
         Events of Servicing Termination ..............................     S-44
         Rights upon Event of Servicing Termination ...................     S-44
         Voting Rights ................................................     S-44
         Amendment ....................................................     S-45

DESCRIPTION OF THE CERTIFICATES .......................................     S-45

         General ......................................................     S-45
         Book-Entry Certificates ......................................     S-46
         Allocation of Available Funds ................................     S-49
         Interest Distributions .......................................     S-49
         Principal Distributions ......................................     S-51
         Allocation of Losses .........................................     S-54
         Application of Monthly Excess Cashflow Amounts ...............     S-55
         Pass-Through Rates ...........................................     S-56

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS .........................     S-58

         Special Yield Considerations .................................     S-60
         Yield Sensitivity of the Subordinate Certificates ............     S-60
         Additional Information .......................................     S-61
         Weighted Average Lives .......................................     S-61
         Final Scheduled Distribution Dates ...........................     S-70
         Special Yield Considerations relating to the
            Class AIO Certificates ....................................     S-70

                                      S-3


USE OF PROCEEDS .......................................................     S-70


MATERIAL FEDERAL INCOME TAX CONSEQUENCES ..............................     S-70

         General ......................................................     S-70
         Taxation of Regular Certificates .............................     S-71
         REMIC Taxes and Reporting ....................................     S-71

STATE TAXES ...........................................................     S-72


ERISA CONSIDERATIONS ..................................................     S-72


LEGAL INVESTMENT ......................................................     S-74


METHOD OF DISTRIBUTION ................................................     S-74


LEGAL MATTERS .........................................................     S-75


RATINGS ...............................................................     S-75


INDEX OF PRINCIPAL DEFINITIONS ........................................     S-76


ANNEX I ...............................................................     S-78


GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES .........     S-78


                                      S-4

                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

Issuer

The ABFC 2002-WF1 Trust, referred to in this prospectus supplement as the trust.

Title of Series

ABFC Mortgage Loan Asset-Backed Certificates, Series 2002-WF1.

The Certificates

The Class A, Class AIO, Class M-1, Class M-2, Class M-3, Class B, Class P, Class
CE and Class R Certificates are the entire ownership interest in a trust fund
which is composed of fixed-rate and adjustable-rate first-lien mortgage loans.
The trust will issue the certificates pursuant to a pooling and servicing
agreement among Asset Backed Funding Corporation, as depositor, Wells Fargo Home
Mortgage, Inc., as servicer, Wells Fargo Bank Minnesota, National Association,
as securities administrator, and First Union National Bank, as trustee. The
trust is offering the Class A, Class AIO, Class M-1, Class M-2, Class M-3 and
Class B Certificates as book-entry securities clearing through The Depository
Trust Company, in the United States, or Clearstream Banking or the Euroclear
System, in Europe. See "Description of the Certificates--Book-Entry
Certificates" in this prospectus supplement.

The Offered Certificates

The underwriters are offering to sell the Class A, Class AIO, Class M-1, Class
M-2, Class M-3 and Class B Certificates. The Class P, Class CE and Class R
Certificates are not being offered.

Depositor of Mortgage Loans

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

Mortgage Loan Seller

On the closing date, the mortgage loans will be sold to the depositor by Banc of
America Mortgage Capital Corporation, an affiliate of the depositor, which
acquired the mortgage loans from Wells Fargo Home Mortgage, Inc.

Originator

The mortgage loans were originated or acquired by Wells Fargo Home Mortgage,
Inc. The mortgage loans were originated generally in accordance with the
underwriting standards described in "Underwriting Standards" in this prospectus
supplement.

Servicer

Wells Fargo Home Mortgage, Inc. will service the mortgage loans. Subject to
certain limitations, the servicer must advance delinquent payments of principal
and interest on the mortgage loans. See "The Pooling and Servicing
Agreement--Advances" in this prospectus supplement and "Description of the
Securities--Advances in Respect of Delinquencies" in the prospectus.

Trustee

First Union National Bank.

Securities Administrator

Wells Fargo Bank Minnesota, National Association.

Credit Risk Manager

The Murrayhill Company, a Colorado corporation.

Cut-off Date

March 1, 2002.

Closing Date

On or about March 28, 2002.
                                      S-5


Final Scheduled Distribution Dates

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


                                   Final Scheduled
Class                             Distribution Date
- -----                             -----------------

Class A                           December 25, 2032

Class AIO                         September 25, 2004

Class M-1                         December 25, 2032

Class M-2                         December 25, 2032

Class M-3                         December 25, 2032

Class B                           December 25, 2032

The final scheduled distribution dates on the Class A, Class M-1, Class M-2,
Class M-3 and Class B certificates have been calculated as described under
"Yield, Prepayment and Maturity Considerations--Final Scheduled Distribution
Dates" in this prospectus supplement.

The Mortgage Pool

On the closing date, the trust will contain approximately 2,774 conventional,
one- to four-family, adjustable-rate and fixed-rate subprime mortgage loans
secured by first liens on residential real properties. The mortgage loans have
an aggregate principal balance of approximately $341,964,309 as of the cut-off
date.

The mortgage loans have original terms to maturity of not greater than 30 years
from the first due date and the following approximate characteristics as of the
cut-off date (percentages are based on the aggregate principal balance as of the
cut-off date):

Adjustable-rate mortgage loans                  82.52%
Fixed-rate mortgage loans                       17.48%
Average outstanding principal
   balance                                    $123,275
Range of outstanding principal               $9,589 to
   balances                                   $571,733
Average original principal balance            $123,734
Range of original principal balances         $9,600 to
                                              $576,000
Mortgage loans with prepayment
   penalties                                    91.57%
Weighted average mortgage interest
   rate                                         9.571%
Weighted average net mortgage
   interest rate                                9.071%
Range of mortgage interest rates             6.500% to
                                               14.750%
Adjustable-rate weighted average
   gross margin                                 6.324%
Adjustable-rate weighted average
   minimum mortgage interest rates              9.695%
Adjustable-rate weighted average
   maximum mortgage interest rate              15.695%
Adjustable-rate weighted average
   next adjustment date                  November 2003
Weighted average original
   loan-to-value ratio                          79.90%
Range of original loan-to-value
   ratios                              8.96% to 95.00%
Weighted average remaining term to
   stated maturity                          341 months
Range of remaining terms to maturity     162 months to
                                            356 months
Max ZIP code concentration (%)                   1.06%
Geographic concentrations in excess
   of 5%:
         California                             22.09%
         Colorado                                6.28%
         Minnesota                               5.48%
         Texas                                   5.11%

                                      S-6


See "The Mortgage Pool" in this prospectus supplement for more information about
the mortgage loans.

Distributions--General

The distribution date will be the 25th day of each month or, if such day is not
a business day, the next business day, beginning on April 25, 2002.
Distributions will generally include payments made on the mortgage loans during
the related due period. The due period for any distribution date is the period
from the second day of the calendar month preceding the month in which the
distribution date occurs through the first day of the calendar month in which
the distribution date occurs.

Record Date

The record date for each distribution date for the offered certificates other
than the Class AIO Certificates will be the business day before that
distribution date, and for the Class AIO Certificates will be the last business
day of the month preceding the month in which the distribution date occurs.

Interest Distributions

On each distribution date, you will be entitled to receive interest accrued on
your certificate during the related interest accrual period and any interest
which you earned previously but which you did not receive. The interest accrual
period for all offered certificates other than the Class AIO Certificates for
any distribution date is the period beginning on the previous distribution date
(or on the closing date, in the case of the first interest accrual period) and
ending on the day before the current distribution date. Interest will be
calculated for all offered certificates other than the Class AIO Certificates on
the basis of the actual number of days in the related interest accrual period
over a 360-day year.

The interest accrual period for the Class AIO Certificates for any distribution
date is the preceding calendar month. Interest will be calculated for the Class
AIO Certificates on the basis of a 360-day year comprised of twelve 30-day
months.

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

Pass-Through Rates

The pass-through rates on the offered certificates other than the Class AIO
Certificates are based on LIBOR. LIBOR is the rate for deposits in U.S. dollars
for a one-month period which appears on the Dow Jones Telerate page 3750, or
similar replacement page, as of 11:00 a.m. London time, on the related LIBOR
determination date. The LIBOR determination date for each interest accrual
period is the second London business day prior to the first day of that interest
accrual period.

Interest will accrue on each class of the offered certificates other than the
Class AIO Certificates during each interest accrual period at a rate equal to
the lesser of (i) LIBOR plus the applicable per annum margin rate for such class
as set forth on the cover page, which margin rate will equal two times its
initial level for the Class A Certificates, and 1.5 times its initial level for
the Class M-1, Class M-2 and Class M-3 Certificates, following the optional
termination date, subject to a cap equal to the maximum cap rate as described
under "Description of the Certificates--Pass Through Rates" in this prospectus
supplement, and (ii) the net adjusted WAC rate as described under "Description
of the Certificates--Pass-Through Rates" in this prospectus supplement.

The pass-through rate for the Class AIO certificates will equal 4.50% per annum
for distribution dates in April 2002 through January 2003, 3.50% per annum for
distribution dates in February 2003 through November 2003, 2.50% per annum for
distribution dates in December 2003 through September 2004, and 0.00% for
distribution dates in October 2004 and thereafter.

Principal Distributions

On each distribution date, you will receive a distribution of principal if there
are funds available on that date for your class of certificates, except that no
principal distributions will be made on the Class AIO Certificates. You should
review the priority of payments described under "Description of the
Certificates--Principal Distributions" in this prospectus supplement.

Credit Enhancement

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

                                      S-7


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

Overcollateralization. Although the total initial principal balance of the
mortgage loans is $341,964,309, the total initial principal amount of the
offered certificates is only $340,254,000. The remaining 0.50% of the total
principal balance of the mortgage loans will absorb losses on the mortgage loans
before such losses affect the certificates. If the level of
overcollateralization falls below what is required under the pooling and
servicing agreement, the excess interest described in the next subsection will
be paid to the offered certificates as principal. This will have the effect of
reducing the principal balance of the certificates faster than the principal
balance of the mortgage loans until the required level of overcollateralization
is reached.

Monthly Excess Cashflow. Because more interest is expected to be paid by the
mortgagors than is necessary to pay the interest earned on the offered
certificates and expenses of the trust, we expect there to be excess interest
each month. The excess interest will be used to maintain overcollateralization,
to pay interest that was previously earned but not paid to the offered
certificates, and to reimburse the offered certificates for losses and certain
shortfalls that they may have experienced previously.

Primary Mortgage Insurance. The servicer has acquired loan-level primary
mortgage insurance policies for approximately 44.61% of the mortgage loans,
representing most of the mortgage loans that had loan-to-value ratios at
origination in excess of 80%. However, primary mortgage insurance will provide
only limited protection against losses on defaulted mortgage loans. See "The
Mortgage Pool -- Primary Mortgage Insurance" in this prospectus supplement.

Allocation of Realized Losses. If, on any distribution date after the balances
of the offered certificates have been reduced by the amount of cash paid on that
date, the total principal balance of the offered certificates is greater than
the total principal balance of the mortgage loans, the principal balance of the
offered certificates that are lowest in order of payment priority will be
reduced by the amount of such excess.

Optional Termination

The holders of a majority of the class CE certificates have the option to
purchase all the mortgage loans and any properties that the trustee, or the
servicer on behalf of the trust fund, acquired in satisfaction of any of the
mortgage loans. This option can be exercised when the total principal balance of
the mortgage loans as of the end of the related due period, including the
mortgage loans related to the properties which the trustee has acquired, is 10%
or less of the total principal balance of the mortgage loans on the cut-off
date. If these holders do not exercise this option, then the servicer may do so.
If the option is exercised, your certificate will be retired early and you will
be entitled to the following amounts to the extent of available funds:

o    the outstanding principal balance of your certificate;

o    one month's interest on such balance at the related pass-through rate; and

o    any interest previously earned but not paid.

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

Material Federal Income Tax Consequences

The trustee will elect to treat the assets of the trust, exclusive of the
arrangement intended to protect against reduction of the pass-through rate for
the offered certificates to the net adjusted WAC rate, as comprised of two or
more real estate mortgage investment conduits, each a REMIC, for federal income
tax purposes.

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

                                      S-8


Ratings

The trust will not issue the certificates unless they receive the respective
ratings set forth below from Moody's Investors Service, Inc. (referred to in
this prospectus supplement as Moody's), Fitch Ratings (referred to in this
prospectus supplement as Fitch) and Standard and Poor's Ratings Services
(referred to in this prospectus supplement as S&P):

    Class          Fitch        Moody's         S&P
    -----          -----        -------         ---
      A             AAA           Aaa           AAA
     AIO            AAA           Aaa           AAA
     M-1             AA           Aa2            AA
     M-2             A             A2            A
     M-3            BBB           Baa2          BBB
      B             BB+           Ba1           BBB-

The ratings on the certificates indicate the likelihood that you will receive
all funds to which you are entitled by the terms of your certificate. The rating
agency that issues the rating reviews the nature and credit quality of the
mortgage loans and the soundness of the structure which the depositor has
created to allow the payments on the mortgage loans to flow to the holders of
the certificates. A rating is not a recommendation to buy, sell or hold
securities and the rating agency can revise or withdraw it at any time. A rating
does not address the likelihood of the frequency of prepayments on the mortgage
loans or the effect of such prepayments on your yield. See "Yield, Prepayment
and Maturity Considerations" and "Ratings" in this prospectus supplement and
"Yield Considerations" in the prospectus.

Legal Investment

You should consult with counsel to see if you are permitted to buy the offered
certificates, since legal investment rules will vary depending on the type of
entity purchasing the offered certificates, whether that entity is subject to
regulatory authority, and if so, by whom. The Class A, Class AIO and Class M-1
Certificates will constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984, as amended, so long as they
are rated in one of the two highest rating categories by at least one nationally
recognized rating agency. The Class M-2, Class M-3 and Class B Certificates will
not be "mortgage related securities" for purposes of the Secondary Mortgage
Market Enhancement Act of 1984, as amended. See "Legal Investment" in this
prospectus supplement and in the prospectus.

ERISA Considerations

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



                                      S-9



                                  RISK FACTORS

         The following information, which you should carefully consider,
identifies significant sources of material risk associated with an investment in
the certificates. You should also carefully consider the information set forth
under "Risk Factors" in the prospectus.

         The mortgage loans were underwritten to standards which do not conform
to the standards of Fannie Mae or Freddie Mac, which may result in losses on the
mortgage loans.

         The originator's underwriting standards are intended to assess the
value of the mortgaged property and to evaluate the adequacy of the property as
collateral for the mortgage loan and consider, among other things, a mortgagor's
credit history, repayment ability and debt service-to-income ratio, as well as
the type and use of the mortgaged property. The originator's underwriting
standards do not prohibit a mortgagor from obtaining, at the time of origination
of the originator's first lien, additional financing which is subordinate to
that first lien, which subordinate financing would reduce the equity the
mortgagor would otherwise have in the related mortgaged property as indicated in
the originator's loan-to-value ratio determination for the originator's first
lien. The mortgage loans were made primarily to borrowers who did not qualify
for loans conforming to Fannie Mae and Freddie Mac standards.

         The mortgage loans in the mortgage pool are likely to experience rates
of delinquency, foreclosure and bankruptcy that are higher, and that may be
substantially higher, than those experienced by mortgage loans underwritten in a
more traditional manner.

         Furthermore, changes in values of mortgaged properties have a greater
effect on the delinquency, foreclosure, bankruptcy and loss experience of the
mortgage loans in the mortgage pool than on mortgage loans originated in a more
traditional manner. No assurance can be given that the values of the related
mortgaged properties have remained or will remain at the levels in effect on the
dates of origination of the related mortgage loans. See "Underwriting Standards"
in this prospectus supplement.

Inclusion of delinquent mortgage loans increases risk of loss.

         Approximately 0.85% of the mortgage loans were 30 to 59 days
contractually delinquent as of the cut-off date. As a result, the mortgage pool
may bear more risk of loss than a pool of mortgage loans without any
delinquencies but with otherwise comparable characteristics. It is possible that
a delinquent mortgage loan will not ever become current or, if it does become
current, that the mortgagor may become delinquent again. The servicer will be
required to make advances of delinquent payments of principal and interest on
delinquent mortgage loans, to the extent such advances are deemed recoverable,
until such mortgage loans become current.

         Furthermore, with respect to any delinquent mortgage loan, the servicer
may either foreclose on any such mortgage loan or work out an agreement with the
mortgagor, which may involve waiving or modifying certain terms of the mortgage
loan. If the servicer extends the payment period or accepts a lesser amount than
the amount due pursuant to the mortgage note in satisfaction of the mortgage
note, your yield may be reduced.

There are risks involving unpredictability of prepayments and the effect of
prepayments and other factors on yields.

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

         The yield to maturity on the offered certificates will depend upon a
variety of factors, including the following:

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

                                     S-10


         o    If you purchase certificates with principal distribution
              entitlements at a premium and principal is repaid faster than you
              anticipate, then your yield may be lower than you anticipate.

         o    The yield to maturity of the class AIO certificates will become
              extremely sensitive to the rate of principal prepayments on the
              mortgage loans, if at any time prior to September 1, 2004 the
              aggregate principal balance of the mortgage loans is reduced to
              or below the scheduled notional principal balance of the class
              AIO certificates of $34,196,000. Investors in the class AIO
              certificates should 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    The rate of prepayments on the mortgage loans will be sensitive
              to prevailing interest rates. Generally, if prevailing interest
              rates decline significantly below the interest rates on the
              mortgage loans, those mortgage loans are more likely to prepay
              than if prevailing rates remain above the interest rates on such
              mortgage loans. Conversely, if prevailing interest rates rise
              significantly, the prepayments on the mortgage loans are likely
              to decrease. Furthermore, adjustable-rate mortgage loans may
              prepay at different rates and in response to different factors
              than do fixed-rate mortgage loans.

         o    Adjustments to the mortgage interest rates on the adjustable-rate
              mortgage loans will affect the amount of interest collections
              available from the mortgage loans to pay interest and accelerated
              principal payments on the offered certificates.

         o    Approximately 91.57% of the mortgage loans require the mortgagor
              to pay a penalty if the mortgagor prepays the mortgage loan
              during periods ranging from two to five years after the mortgage
              loan was originated. A prepayment penalty may discourage a
              mortgagor from prepaying the mortgage loan during the applicable
              period. The prepayment penalties will be distributed to holders
              of the class P certificates and not to holders of the offered
              certificates.

         o    The seller may be required to purchase mortgage loans from the
              trust in the event certain breaches of representations and
              warranties occur and have not been cured. In addition, the
              depositor has the option to purchase mortgage loans sixty days or
              more delinquent. These purchases will have the same effect on the
              holders of the offered certificates as a prepayment of the
              mortgage loans.

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

         o    The overcollateralization provisions are intended to result in an
              accelerated rate of principal distributions to holders of the
              offered certificates at any time that the overcollateralization
              provided by the mortgage pool falls below the required level. 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 payments on the mortgage
              loans will influence the yield on the offered certificates.

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

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

The credit enhancement may not be adequate to cover all losses on the offered
certificates.

         The credit enhancement features described in this prospectus supplement
are intended to enhance the likelihood that holders of the class A and class AIO
certificates, and to a limited extent the holders of the class M-1, class M-2,
class M-3 and class B certificates, will receive regular payments of interest
and (except in the case of the class AIO certificates) principal. However, there
can be no assurance that the applicable credit enhancement will adequately cover
any shortfalls in cash available to pay your certificates as a result of
delinquencies or defaults on the mortgage loans. If delinquencies or defaults
occur on the mortgage loans, neither the servicer nor any other entity will
advance scheduled monthly payments of interest on delinquent or defaulted
mortgage loans if the servicer determines that the advances are not likely to be
recovered out of proceeds of the related mortgage loan or mortgaged property. If
the credit enhancement features are not sufficient to cover any resulting
shortfalls in excess of the amounts advanced by the servicer, you may incur a
loss on your certificate.

                                      S-11


The interest payments on the mortgage loans may be insufficient to maintain or
restore overcollateralization.

         Because the weighted average of the interest rates on the mortgage
loans, net of the servicing fee rate, securities administration fee rate and
credit risk manager fee rate, is expected to be higher than the weighted average
of the pass-through rates on the certificates, the mortgage loans are expected
to generate more interest than is needed to pay interest owed on the
certificates as well as certain fees and expenses of the trust. After these
financial obligations of the trust are covered, the available excess interest
will be used to maintain overcollateralization. Any remaining interest will then
be used to compensate for any interest carry forward amounts and net adjusted
WAC rate carryover amounts, and for losses that occur on the mortgage loans. We
cannot assure you, however, that enough excess interest will be generated to
maintain the overcollateralization level required by the rating agencies. The
factors described below will affect the amount of excess interest that the
mortgage loans will generate:

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

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

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

         o    The adjustable-rate mortgage loans have mortgage rates that
              adjust less frequently than, and on the basis of an index that is
              different from the index used to determine, the pass-through
              rates on the offered certificates (other than the class AIO
              certificates), and the fixed-rate mortgage loans have mortgage
              rates that do not adjust. As a result, the pass-through rates on
              those offered certificates may increase relative to mortgage
              rates on the mortgage loans, requiring that a greater portion of
              the interest generated by the mortgage loans be applied to cover
              interest on the offered certificates.

The difference between the pass-through rates on the offered certificates and
the mortgage interest rates on the mortgage loans may affect the yield on the
offered certificates.

         The yields to maturity on the offered certificates (other than the
class AIO certificates) may be affected by the inclusion of fixed-rate mortgage
loans and the resetting of the mortgage rates on the adjustable-rate mortgage
loans on their related adjustment dates. The mortgage rates on the fixed-rate
mortgage loans are fixed and will not vary with any index and the mortgage rates
on the adjustable-rate mortgage loans are generally based on six-month LIBOR and
one-year CMT indices (and most of those mortgage loans will not have their
mortgage rates adjusted for two to three years after the dates of their
origination), while the pass-through rates on the offered certificates (other
than the class AIO certificates) are based on one-month LIBOR, subject to a net
adjusted WAC rate, and are adjusted monthly beginning one month after issuance.
This mismatch of indices and adjustment frequency may cause the one-month
LIBOR-based formula rates on the offered certificates (other than the class AIO
certificates) to increase relative to the mortgage interest rates on the
mortgage loans, which would require a greater portion of the interest generated
by the mortgage loans to be applied to cover interest accrued on those offered
certificates, and could result in the reduction of the pass-through rate on some
or all of those offered certificates to the net adjusted WAC rate, and could
therefore adversely affect the yield to maturity on such certificates. The net
adjusted WAC rate is equal to the weighted average of the mortgage interest
rates on the mortgage loans, net of the servicing fee rate, securities
administration fee rate and credit risk manager fee rate, and net of interest
distributable on the class AIO certificates for the first 30 distribution dates.
In addition, investors should note that the net adjusted WAC rate will decrease
if mortgage loans with relatively high mortgage interest rates prepay at a
faster rate than mortgage loans with relatively low mortgage interest rates,
which will increase the likelihood that the net adjusted WAC rate will apply to
reduce the pass-through rate on one or more classes of the offered certificates
(other than the class AIO certificates).

                                      S-12


         The net adjusted WAC rate will also be affected by the fact that, for
the first 30 distribution dates, interest accrues on the class AIO certificates
at a fixed pass-through rate on a specified notional principal amount. As the
aggregate principal balance of the mortgage loans is reduced by payments of
principal, including prepayments and collections upon defaults, liquidations and
repurchases of the mortgage loans, the percentage of the total amount of
interest generated by the mortgage pool that is used to pay interest on the
class AIO certificates will increase. A rapid rate of prepayments on the
mortgage loans before the 30th distribution date would lower the net adjusted
WAC rate applicable to the offered certificates (other than the class AIO
certificates) increasing the likelihood that the net adjusted WAC rate will
limit the pass-through rates on those certificates.

         If the pass-through rate on any class of the offered certificates is
limited by the net adjusted WAC rate for any distribution date, the resulting
basis risk shortfalls may be recovered by the holders of such classes of
certificates on that same distribution date or on future distribution dates, to
the extent that on that distribution date or future distribution dates there are
any available funds remaining after certain other distributions on the offered
certificates and the payment of certain fees and expenses of the trust. See
"Description of the Certificates--Application of Monthly Excess Cashflow
Amounts" in this prospectus supplement. The ratings on the offered certificates
will not address the likelihood of any such recovery of basis risk shortfalls by
holders of such certificates.

Adjustable-rate mortgage loans may adversely impact the yield on your
certificates.

         Approximately 82.52% of the mortgage loans are adjustable-rate
mortgages (or ARMs) on which the mortgage interest rates are adjusted
periodically based on an index. ARMs generally provide for a fixed initial
mortgage interest rate until the first date on which such mortgage interest rate
is to be adjusted, which will be one, two or three years after the dates they
were originated. Thereafter, the mortgage interest rate is subject to periodic
adjustment generally equal to the index plus a fixed percentage spread, or gross
margin, over the index established contractually for each ARM at the time of its
origination. The initial mortgage interest rate for an ARM may be lower than the
sum of the then-applicable index and the gross margin for such ARM.

         An ARM will generally provide that its mortgage interest rate may not
exceed a rate above a maximum interest rate, called a maximum mortgage rate, or
be less than a minimum interest rate, called a minimum mortgage rate,
established at the time of origination. In addition, an ARM will generally
provide for limitations, referred to as a periodic cap, on the maximum amount by
which the mortgage interest rate may adjust for any single adjustment period.

         In the event the interest rates on the ARMs are not sufficient to fund
interest on the certificates at their respective formula rates based on
one-month LIBOR, the yield on the certificates may be adversely impacted.

The yield on the class AIO certificates may be sensitive to the rate of
prepayments on the mortgage loans.

         Because the notional principal amount of the class AIO certificates is
based on the lesser of (i) a specified notional principal amount of $34,196,000
through the September 2004 distribution date and (ii) the aggregate principal
balance of the mortgage loans, the yield to maturity of the class AIO
certificates will become extremely sensitive to the rate of principal
prepayments on the mortgage loans, if, at any time prior to September 1, 2004,
the aggregate principal balance of the mortgage loans is reduced to or below
$34,196,000. Therefore, you should consider the risk that an extremely rapid
rate of principal prepayments or losses on the mortgage loans could result in
your failure to recover your initial investment in the class AIO certificates.

Underwriting criteria for adjustable-rate mortgage loans may adversely affect
credit-quality.

         With respect to some mortgage loans, including ARMS, the mortgage
interest rate at origination may be below the rate that would result if the
index and gross margin relating thereto were applied at origination. Under the
underwriting procedures of the originator, the mortgagor under each mortgage
loan generally will be qualified on the basis of the mortgage interest rate in
effect at origination. The repayment of any such mortgage loan may thus be
dependent on the ability of the related mortgagor to make larger level monthly
payments following the adjustment of the mortgage interest rate.

                                      S-13


High loan-to-value ratios increase risk of loss.

         Mortgage loans with higher loan-to-value ratios may present a greater
risk of loss than mortgage loans with loan-to-value ratios of 80% or below.
Approximately 44.99% and approximately 9.39% of the mortgage loans (in each
case, by aggregate principal balance of the mortgage loans as of the cut-off
date) had a loan-to-value ratio at origination in excess of 80.00% and 90.00%,
respectively. An overall decline in the residential real estate market, a rise
in interest rates over a period of time and the general condition of a mortgaged
property, as well as other factors, may have the effect of reducing the value of
such mortgaged property from the appraised value at the time the mortgage loan
was originated. If there is a reduction in value of the mortgaged property, the
loan-to-value ratio may increase over what it was at the time of origination.
Such an increase may reduce the likelihood of liquidation or other proceeds
being sufficient to satisfy the mortgage loan. There can be no assurance that
the loan-to-ratio of any mortgage loan determined at any time after origination
is less than or equal to its original loan-to-value ratio. Additionally, the
originator's determination of the value of a mortgaged property used in the
calculation of the loan-to-value ratios of the mortgage loans may differ from
the appraised value of such mortgaged property or the actual value of such
mortgaged property. See "Underwriting Standards" in this prospectus supplement.

The yield on the subordinate certificates will be subjected to greater loss
risks than the senior certificates.

         The protections afforded the senior certificates in this transaction
create risks for the subordinate certificates. The weighted average lives of,
and the yields to maturity on, the subordinate certificates will be
progressively more sensitive, in increasing order from class M-1 to class M-2 to
class M-3 to class B, 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 the subordinate certificates, the actual yield to maturity of these
certificates may be lower than the yield anticipated by the holder. The timing
of losses on the mortgage loans will also affect an investor's yield to
maturity, even if the rate of defaults and severity of losses over the life of
the mortgage pool are consistent with the investor's expectations. In most
cases, 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 excess interest and overcollateralization, will reduce the
certificate principal balance of the class B, class M-3, class M-2, and class
M-1 certificates, in that order. As a result of these reductions, less interest
will accrue on these classes of certificates than would be the case if those
losses were not so allocated. Once a realized loss is allocated to a subordinate
certificate, the related certificateholder will have the limited right to
recover the amount by which the certificate was written down, out of monthly
excess cashflow amounts on the same or a subsequent distribution date, but only
after payment of interest and principal on the offered certificates,
reimbursement of outstanding interest carry forward amounts and net adjusted WAC
rate carryover amounts, and certain expenses of the trust. See "Description of
the Certificates--Application of Monthly Excess Cashflow Amounts" in this
prospectus supplement.

         Prior to any purchase of any subordinate certificates, consider the
following factors that may adversely impact your yield:

         o    Because the subordinate certificates receive interest and
              principal distributions after the related senior certificates
              receive such distributions, there is a greater likelihood that
              the class B, class M-3, class M-2 and class M-1 certificates, in
              that order, will not receive the distributions to which they are
              entitled on any distribution date.

         o    If the servicer determines not to advance a delinquent payment on
              a mortgage loan because such amount is not recoverable from a
              mortgagor, there may be a shortfall in distributions on the
              certificates which will impact the class B, class M-3, class M-2
              and class M-1 certificates, in that order.

         o    The portion of the shortfalls in the amount of interest
              collections on mortgage loans that are attributable to
              prepayments in full and are not covered by the servicer's
              payments of monthly compensating interest and shortfalls in
              interest collections on any mortgage loans arising from the
              timing of partial principal prepayments may result in a shortfall
              in distributions on the certificates, which will
              disproportionately impact the class B, class M-3, class M-2 and
              class M-1 certificates, in that order.

                                      S-14


         o    The subordinate certificates are not expected to receive
              principal distributions until, at the earliest, April 2005. As a
              result, the weighted average lives of the subordinate
              certificates will be longer than would 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 subordinate certificates, the holders of
              these certificates have a greater risk of suffering a loss on
              their investments.

         o    Losses resulting from the liquidation of defaulted mortgage loans
              will first reduce the level of overcollateralization, if any, for
              the certificates. If there is no overcollateralization, losses
              will be allocated to the class B, class M-3, class M-2 and class
              M-1 certificates, in that order. A loss allocation results in a
              reduction in a certificate balance without a corresponding
              distribution of cash to the holder. A lower certificate balance
              will result in less interest accruing on the certificate. In
              addition, once realized losses (which first reduce the level of
              overcollateralization and are then allocated to the subordinate
              certificates) are allocated to a class of certificates, such
              class will only be entitled to reimbursement of that amount on a
              limited basis out of monthly excess cash flow amounts.

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

         o    The multiple class structure of the subordinate certificates
              (including the mezzanine certificates) causes the yields of the
              class B, class M-3, class M-2 and class M-1 certificates, in that
              order, 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 yields 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 yields 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
              excess interest, or a class of subordinate certificates with a
              lower priority. Furthermore, subordinate certificates may be
              adversely affected by losses even if they do not ultimately bear
              such loss.

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

The interest payments on the mortgage loans may be insufficient to pay interest
on your certificates due to prepayment interest shortfalls or application of the
Soldiers' and Sailors' Civil Relief Act.

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

         In addition, the servicer will not cover shortfalls in interest
collections arising from the application of the Soldiers' and Sailors' Civil
Relief Act of 1940, as amended. See "--Recent terrorist attacks and military
action could adversely affect the yield on your certificates" below.

Recent terrorist attacks and military action could adversely affect the yield on
your certificates.

         The effects that the recent terrorist attacks in the United States and
related military action may have on the performance of the mortgage loans and
offered certificates cannot be determined at this time. Investors should
consider the possible effects on the delinquency, default and prepayment
experience of the mortgage loans. In accordance with the servicing standard set
forth in the pooling and servicing agreement, the servicer may defer, reduce or
forgive payments and delay foreclosure proceedings in respect of mortgage loans
to borrowers affected in some way by recent and possible future events. In
addition, activation of a substantial number of United States military
reservists or members of the National Guard may significantly increase the
proportion of mortgage loans whose mortgage rates are reduced by the application
of the Solders' and Sailors' Civil Relief Act of 1940, as amended, or Relief
Act, which provides generally that a borrower who is covered by the Relief Act
and so notifies his lender may not be charged interest on a mortgage loan in
excess of 6% per annum during the period of the borrower's active duty. These
shortfalls are not required to be paid by the borrower at any future time. The
servicer is not required to advance these shortfalls as delinquent payments and
any shortfalls are not covered by any form of credit enhancement on the
certificates. Interest shortfalls on the mortgage loans in any mortgage loan
group during any due period resulting from the application of the Relief Act or
similar legislation or regulations, referred to in this prospectus supplement as
Relief Act shortfalls, will reduce the interest remittance amount payable on the
related class of certificates on the related payment date.

                                      S-15


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

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

The certificates are obligations of the trust fund only and no other sources of
payment are available.

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

There may be a delay in receipt of liquidation proceeds and the liquidation
proceeds may be less than the outstanding balance of the mortgage loan.

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

The geographic concentration of the mortgage loans could subject the offered
certificates to losses.

         The following chart lists the states with the highest concentrations of
mortgage loans, based on the aggregate principal balance of the mortgage loans
as of the cut-off date.


                The Mortgage Loans
                ------------------

                California                          22.09%

                Colorado                             6.28%

                Minnesota                            5.48%

                Texas                                5.11%

                                      S-16


         Property in California may be particularly susceptible to some types of
uninsurable hazards, such as earthquakes, hurricanes, floods, mudslides and
other natural disasters.

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

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

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

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

The lack of a secondary market may limit your ability to sell your certificates.

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

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

Violations of consumer protection laws may cause losses on your certificates.

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

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

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

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

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

o    subject the trust to liability for expenses, penalties and damages
     resulting from the violations.

         Depending on the provisions of the applicable law and the specific
facts and circumstances involved, actual or alleged violations of applicable
federal or state laws, policies and principles may limit the ability of the
servicer to collect all or part of the interest on or principal of a mortgage
loan, may provide mortgagors with rights to rescind their mortgage loans, may
entitle a borrower to a refund of amounts previously paid or to set off those
amounts against his monthly payment and, in addition, could subject the trust to
litigation or liability for expenses, penalties and damages resulting from the
violations. As a result, these violations could result in shortfalls in the
payments due on the offered certificates. See "Legal Aspects of Mortgage
Loans--Anti-Deficiency Legislation, the Bankruptcy Code and Other Limitations on
Lenders" in the prospectus.

         The seller will make representations and warranties with respect to
each mortgage loan relating to compliance with federal and state laws at the
time of origination. The seller will be required to repurchase or replace any
mortgage loan that is not originated or serviced in compliance with all federal,
state or local laws. However, repurchase or replacement of the affected mortgage
loans will not necessarily fully compensate the trust or certificateholders for
any losses arising from the related breach. For example, if a mortgagor brings a
legal action against the trust, the trustee will be entitled to indemnification
from trust property for its defense costs. The seller will not indemnify the
trust or have any other responsibility to the trust or certificateholders (other
than to repurchase or replace such loan) for any losses and liabilities the
trust may suffer with respect to mortgage loans as to which the representation
as to compliance with laws is breached. As a result, shortfalls in the
distributions due on your certificates could occur.

                                      S-17


In the event the seller is not able to repurchase or replace defective mortgage
loans you may suffer losses on your certificates.

         The seller will make various representations and warranties related to
the mortgage loans in the mortgage loan purchase agreement which will be
assigned by the depositor to the trustee, for the benefit of certificateholders.

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

The originator may be subject to legal actions.

         Because the nature of the originator's business involves the collection
of numerous accounts and compliance with state and federal lending laws, the
originator may be subject to claims and legal actions in the ordinary course of
its business. Several class-action lawsuits have been filed against a number of
consumer finance companies alleging violations of various federal and state
consumer protection laws.

Possible reduction or withdrawal of ratings on the offered certificates.

         Each rating agency rating the offered certificates may change or
withdraw its initial ratings at any time in the future, if, in its judgment,
circumstances warrant a change. No person is obligated to maintain the ratings
at their initial levels. If a rating agency reduces or withdraws its ratings on
one or more classes of the offered certificates, the liquidity and market value
of the affected certificates is likely to be reduced.

Suitability of the offered certificates as investments.

         The offered certificates are not suitable investments for any investor
that requires a regular or predictable schedule of monthly payments or payment
on any specific date. The offered certificates are complex investments that
should be considered only by investors who, either alone or with their
financial, tax and legal advisors, have the expertise to analyze the prepayment,
reinvestment, default and market risk, the tax consequences of an investment and
the interaction of these factors.


                                      S-18



                                THE MORTGAGE POOL

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

General

         The assets included in the trust (the "Trust Fund") will consist of a
pool of 2,774 fixed-rate and adjustable-rate mortgage loans (the "Mortgage
Pool") having original terms to maturity ranging from 180 months to 360 months
(the "Mortgage Loans") and an aggregate principal balance as of March 1, 2002
(the "Cut-off Date") of approximately $341,964,309. All Mortgage Loan statistics
set forth herein are based on principal balances, interest rates, terms to
maturity, mortgage loan counts and similar statistics as of the Cut-off Date.
All weighted averages specified herein are based on the principal balances of
the Mortgage Loans as of the Cut-off Date, as adjusted for the principal
payments received or advanced on or before such date (each, a "Cut-off Date
Principal Balance"). The "Principal Balance" of a Mortgage Loan, as of any date,
is equal to the principal balance of such Mortgage Loan at its origination, less
the sum of scheduled and unscheduled payments and other recoveries in respect of
principal made or advanced on such Mortgage Loan. References to percentages of
the Mortgage Loans mean percentages based on the aggregate of the Cut-off Date
Principal Balances of the Mortgage Loans unless otherwise specified. The "Pool
Balance" as of any date means the sum of the Principal Balances of the Mortgage
Loans.

         The Depositor will purchase the Mortgage Loans from the Seller pursuant
to the Mortgage Loan Purchase Agreement (the "Mortgage Loan Purchase
Agreement"), dated the Closing Date, between the Seller and the Depositor.
Pursuant to the Pooling and Servicing Agreement, the Depositor will cause the
Mortgage Loans to be assigned to the Trustee for the benefit of the
Certificateholders. See "The Pooling and Servicing Agreement" in this prospectus
supplement.

         Each of the Mortgage Loans in the Mortgage Pool was originated or
acquired by the Originator in accordance with its underwriting standards as
described in "Underwriting Standards."

         Pursuant to the terms of the Pooling and Servicing Agreement, the
Depositor will assign the representations and warranties made by the Seller in
the Mortgage Loan Purchase Agreement to the Trustee, for the benefit of the
Certificateholders. The Seller, subject to certain limitations, will be
obligated under the Mortgage Loan Purchase Agreement to repurchase or substitute
a similar mortgage loan for any Mortgage Loan as to which there exists deficient
documentation or an uncured breach of any such representation or warranty, if
such breach of any such representation or warranty materially and adversely
affects the Certificateholders' interests in such Mortgage Loan. The Depositor
will make no representations or warranties with respect to the Mortgage Loans
and will have no obligation to repurchase or substitute for Mortgage Loans with
deficient documentation or that are otherwise defective. The Seller is selling
the Mortgage Loans without recourse and will have no obligation with respect to
the Certificates in its capacity as Seller other than the repurchase or
substitution obligations described above.

The Mortgage Pool Statistics

         The Pool Balance as of the Cut-off Date is equal to approximately
$341,964,309. The Mortgage Loans have original terms to maturity ranging from
180 to 360 months. The following statistical information, unless otherwise
specified, is based upon the Pool Balance as of the Cut-off Date.

         The Mortgage Loans are secured by mortgages, deeds of trust or other
similar security instruments (each, a "Mortgage") creating first liens on one-
to four-family residential properties consisting of attached or detached one- to
four-family dwelling units and individual condominium units (each, a "Mortgaged
Property"). Approximately 44.99% of the Mortgage Loans had a Loan-to-Value Ratio
at origination in excess of 80%. Approximately 44.61% of the Mortgage Loans had
a Loan-to-Value Ratio at origination in excess of 80%, and are insured by
primary mortgage insurance policies issued by various primary mortgage insurers.
See "--Primary Mortgage Insurance" below. There can be no assurance that the
current loan-to-value ratio of any Mortgage Loan determined at any time after
origination is less than or equal to its original Loan-to-Value Ratio.

                                      S-19


         All of the Mortgage Loans have scheduled Monthly Payments due on the
first day of the month (with respect to each Mortgage Loan, a "Due Date").
Approximately 0.85% of the Mortgage Loans were 30 to 59 days contractually
delinquent as of the Cut-off Date. Approximately 17.48% of the Mortgage Loans
are fixed-rate loans (the "Fixed-Rate Mortgage Loans") and approximately 82.52%
of the Mortgage Loans are adjustable-rate loans (the "Adjustable-Rate Mortgage
Loans").

         None of the Mortgage Loans will have been originated with interest
rates or fees which make them subject to the Home Ownership and Equity
Protection Act of 1994. However, the Mortgage Loans may be subject to comparable
state laws with lower threshold tests.

         Approximately 91.57% of the Mortgage Loans provide for payment by the
mortgagor of a prepayment penalty in limited circumstances on certain
prepayments. The term of any prepayment penalty on the Mortgage Loans vary from
two to five years and the majority of the Mortgage Loans with prepayment
penalties charge a penalty of six months interest on the prepaid balance greater
than 20% of the Principal Balance at origination over a rolling 12 month period.
Any such prepayment penalty will be distributed to the holders of the Class P
Certificates. No such prepayment penalty will be distributed to the holders of
the Offered Certificates.

         Each Fixed-Rate Mortgage Loan accrues interest at a per annum rate (a
"Mortgage Interest Rate") of not less than 6.625% per annum and not more than
14.750% per annum, and as of the Cut-off Date the weighted average Mortgage
Interest Rate of the Fixed-Rate Mortgage Loans was approximately 8.986% per
annum.

         The Adjustable-Rate Mortgage Loans accrue interest at Mortgage Interest
Rates ranging between a minimum per annum interest rate of 6.500% and a maximum
per annum interest rate of 13.875% as of the Cut-Off Date, and as of the Cut-off
Date the weighted average Mortgage Interest Rate of the Adjustable-Rate Mortgage
Loans was approximately 9.694% per annum.

         The weighted average remaining term to maturity of the Mortgage Loans
will be approximately 341 months as of the Cut-off Date. None of the Mortgage
Loans had a first Due Date prior to July 1, 1999 or after December 1, 2001 or
will have a remaining term to maturity of less than 162 months or greater than
356 months as of the Cut-off Date. The month of the latest maturity date of any
Mortgage Loan is November, 2031.

         The average Principal Balance of the Fixed-Rate Mortgage Loans at
origination was approximately $103,579. No Fixed-Rate Mortgage Loan had a
Cut-off Date Principal Balance of greater than approximately $496,398 or less
than approximately $9,866. The average Cut-off Date Principal Balance of the
Fixed-Rate Mortgage Loans was approximately $102,882.

         The average Principal Balance of the Adjustable-Rate Mortgage Loans at
origination was approximately $129,074. No Adjustable-Rate Mortgage Loan had a
Cut-off Date Principal Balance of greater than approximately $571,733 or less
than approximately $9,589. The average Cut-off Date Principal Balance of the
Adjustable-Rate Mortgage Loans was approximately $128,677.

         Each Mortgage Loan had a Net Mortgage Interest Rate of not less than
6.000% per annum, and not more than 14.250% per annum and as of the Cut-off
Date, the weighted average Net Mortgage Interest Rate of the Mortgage Loans was
approximately 9.071%. The "Net Mortgage Interest Rate" for each Mortgage Loan is
the applicable Mortgage Interest Rate less the sum of (i) the Servicing Fee
Rate, (ii) the Securities Administration Fee Rate and (iii) the Credit Risk
Manager Fee Rate.

         The Mortgage Loans are expected to have the characteristics as of the
Cut-off Date set forth in the tables below. (The sum in any column may not equal
the total indicated due to rounding). Statistics in an "FRMs" column


                                      S-20


relate solely to the Fixed-Rate Mortgage Loans included in the Mortgage Pool,
and statistics in an "ARMs" column relate solely to the Adjustable-Rate Mortgage
Loans included in the Mortgage Pool.




                                      S-21



            Cut-off Date Principal Balances of the Mortgage Loans(1)



                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Principal Balance ($)       FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
$       .01 to $ 50,000.00     168     234     402   $  5,789,142.91   $  8,728,609.82   $ 14,517,752.73
$ 50,000.01 to $100,000.00     204     715     919     14,592,801.50     53,407,860.18     68,000,661.68
$100,000.01 to $150,000.00      81     587     668      9,982,845.75     72,362,192.31     82,345,038.06
$150,000.01 to $200,000.00      57     303     360      9,966,300.35     52,458,953.42     62,425,253.77
$200,000.01 to $250,000.00      37     181     218      8,095,183.69     40,360,324.50     48,455,508.19
$250,000.01 to $300,000.00      14      87     101      3,882,362.21     23,670,352.16     27,552,714.37
$300,000.01 to $350,000.00       7      50      57      2,303,419.67     16,216,468.54     18,519,888.21
$350,000.01 to $400,000.00      10      19      29      3,780,140.13      7,136,004.81     10,916,144.94
$400,000.01 to $450,000.00       1       9      10        418,750.14      3,856,259.32      4,275,009.46
$450,000.01 to $500,000.00       2       6       8        963,632.38      2,872,905.98      3,836,538.36
$500,000.01 to $550,000.00      --       1       1                --        548,066.40        548,066.40
$550,000.01 to $600,000.00      --       1       1                --        571,732.66        571,732.66
                             -----   -----   -----   ---------------   ---------------   ---------------
                     Total     581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Principal Balance ($)            FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
$       .01 to $ 50,000.00              9.68%              3.09%              4.25%
$ 50,000.01 to $100,000.00             24.41              18.93              19.89
$100,000.01 to $150,000.00             16.70              25.64              24.08
$150,000.01 to $200,000.00             16.67              18.59              18.25
$200,000.01 to $250,000.00             13.54              14.30              14.17
$250,000.01 to $300,000.00              6.50               8.39               8.06
$300,000.01 to $350,000.00              3.85               5.75               5.42
$350,000.01 to $400,000.00              6.32               2.53               3.19
$400,000.01 to $450,000.00              0.70               1.37               1.25
$450,000.01 to $500,000.00              1.61               1.02               1.12
$500,000.01 to $550,000.00                --               0.19               0.16
$550,000.01 to $600,000.00                --               0.20               0.17
                             ---------------    ---------------    ---------------
                     Total            100.00%            100.00%            100.00%
                             ===============    ===============    ===============


- ---------------
(1)      The average Cut-off Date Principal Balance of the Mortgage Loans was
         approximately $123,725.


               Original Terms to Maturity of the Mortgage Loans(1)



                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Original Term (months)      FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
180                            273      --     273   $ 25,609,031.55                --   $ 25,609,031.55
360                            308   2,193   2,501     34,165,547.18   $282,189,730.10    316,355,277.28
                             -----   -----   -----   ---------------   ---------------   ---------------
    Total                      581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Original Term (months)           FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
180                                    42.84%                --               7.49%
360                                    57.16%            100.00%             92.51%
                             ---------------    ---------------    ---------------
    Total                             100.00%            100.00%            100.00%
                             ===============    ===============    ===============


- ---------------
(1)      The weighted average original term of the Mortgage Loans as of the
         Cut-off Date was approximately 347 months.


                                      S-22


                      Property Types of the Mortgage Loans




                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Property Type               FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
Single Family                  523   1,966   2,489   $ 54,084,933.76   $253,131,382.93   $307,216,316.69
Condominium                     27     110     137      2,749,411.10     12,332,991.69     15,082,402.79
Planned Unit Development         5      48      53        952,716.09      8,432,767.33      9,385,483.42
Two- to Four-Family             19      55      74      1,514,776.43      7,176,664.92      8,691,441.35
Manufactured Housing             7      14      21        472,741.35      1,115,923.23      1,588,664.58
                             -----   -----   -----   ---------------   ---------------   ---------------
                  Total        581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Property Type                    FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
Single Family                          90.48%             89.70%             89.84%
Condominium                             4.60               4.37               4.41
Planned Unit Development                1.59               2.99               2.74
Two- to Four-Family                     2.53               2.54               2.54
Manufactured Housing                    0.79               0.40               0.46
                             ---------------    ---------------    ---------------
                  Total               100.00%            100.00%            100.00%
                             ===============    ===============    ===============


                                  FICO Score(1)



                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Range of FICO Scores        FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
801 - 850                        1      --       1   $    139,421.08                --   $    139,421.08
751 - 800                       15      19      34      1,938,567.11   $  3,077,359.15      5,015,926.26
701 - 750                       34      63      97      3,836,288.22      7,994,153.42     11,830,441.64
651 - 700                       91     226     317     13,951,559.64     33,472,576.02     47,424,135.66
601 - 650                      179     589     768     19,356,353.25     83,001,577.37    102,357,930.62
551 - 600                      178     785     963     15,039,242.86    101,286,533.51    116,325,776.37
501 - 550                       63     435     498      4,525,955.59     46,791,543.73     51,317,499.32
451 - 500                        9      43      52        412,524.78      3,997,143.70      4,409,668.48
 Not Available                  11      33      44        574,666.20      2,568,843.20      3,143,509.40
                             -----   -----   -----   ---------------   ---------------   ---------------
         Total                 581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Range of FICO Scores              FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
801 - 850                               0.23%                --               0.04%
751 - 800                               3.24               1.09%              1.47
701 - 750                               6.42               2.83               3.46
651 - 700                              23.34              11.86              13.87
601 - 650                              32.38              29.41              29.93
551 - 600                              25.16              35.89              34.02
501 - 550                               7.57              16.58              15.01
451 - 500                               0.69               1.42               1.29
 Not Available                          0.96               0.91               0.92
                             ---------------    ---------------    ---------------
         Total                        100.00%            100.00%            100.00%
                             ===============    ===============    ===============


- ---------------
(1)  The weighted average FICO Score of the Mortgage Loans as of the Cut-off
     Date was approximately 604. "FICO Scores" are statistical credit scores
     obtained by many mortgage lenders in connection with the loan application
     to help assess a borrower's credit-worthiness. FICO Scores are generated by
     models developed by a third party and are made available to lenders through
     three national credit bureaus. The models were derived by analyzing data on
     consumers in order to establish patterns which are believed to be
     indicative of the borrower's probability of default. The FICO Score is
     based on a borrower's historical credit data, including, among other
     things, payment history, delinquencies on accounts, levels of outstanding
     indebtedness, length of credit history, types of credit, and bankruptcy
     experience. FICO Scores range from approximately 451 to approximately 850,
     with higher scores indicating an individual with a more favorable credit
     history compared to an individual with a lower score. However, a FICO Score
     purports only to be a measurement of the relative degree of risk a borrower
     represents to a lender, i.e., that a borrower with a higher score is
     statistically expected to be less likely to default in payment than a
     borrower with a lower score. In addition, it should be noted that FICO
     Scores were developed to indicate a level of default probability over a
     two-year period which does not correspond to the life of a mortgage loan.
     Furthermore, FICO Scores were not developed specifically for use in
     connection with mortgage loans, but for consumer loans in general.
     Therefore, a FICO Score does not take into consideration the effect of
     mortgage loan characteristics on the probability of repayment by the
     borrower. The FICO Scores set forth in the table above were obtained at
     either the time of origination of the Mortgage Loan or more recently. The
     Depositor makes no representations or warranties as to the actual
     performance of any Mortgage Loan or that a particular FICO Score should be
     relied upon as a basis for an expectation that the borrower will repay the
     Mortgage Loan according to its terms.


                                      S-23


                                Credit Grades(1)




                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
       Credit Grade           FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
Y9                             118     208     326   $ 16,451,437.10   $ 30,648,234.79   $ 47,099,671.89

Y8                              74     149     223     10,586,647.81     24,396,754.26     34,983,402.07
Y7                              79     206     285      9,023,919.39     33,409,681.47     42,433,600.86
Y6                              79     260     339      7,690,400.10     38,222,973.74     45,913,373.84
Y5                              50     293     343      4,482,457.73     39,020,625.08     43,503,082.81
Y4                             101     517     618      7,155,953.65     59,455,305.64     66,611,259.29
Y3                              30     218     248      1,683,624.27     24,132,511.02     25,816,135.29
Y2                              38     278     316      1,740,401.34     27,158,030.58     28,898,431.92
Y1                               8      62      70        394,428.14      5,567,077.06      5,961,505.20
B2                               2       2       4         68,163.46        178,536.46        246,699.92
B1                               2      --       2        497,145.74                --        497,145.74
                             -----   -----   -----   ---------------   ---------------   ---------------
 Total                         581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
       Credit Grade                FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
Y9                                     27.52%             10.86%             13.77%
Y8                                     17.71               8.65              10.23
Y7                                     15.10              11.84              12.41
Y6                                     12.87              13.55              13.43
Y5                                      7.50              13.83              12.72
Y4                                     11.97              21.07              19.48
Y3                                      2.82               8.55               7.55
Y2                                      2.91               9.62               8.45
Y1                                      0.66               1.97               1.74
B2                                      0.11               0.06               0.07
B1                                      0.83                 --               0.15
                             ---------------    ---------------    ---------------
 Total                                100.00%            100.00%            100.00%
                             ===============    ===============    ===============


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

                           Prepayment Penalty Term(1)


                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Prepayment Penalty Term     FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
No Prepayment Penalty           72     162     234   $  5,182,945.14   $ 23,644,407.66   $ 28,827,352.80
       2 years                  22   1,502   1,524      2,334,224.36    200,336,879.25    202,671,103.61
       3 years                 264     397     661     25,779,559.72     45,824,619.68     71,604,179.40
       5 years                 223     132     355     26,477,849.51     12,383,823.51     38,861,673.02
                             -----   -----   -----   ---------------   ---------------   ---------------
                Total          581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Prepayment Penalty Term          FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
No Prepayment Penalty                   8.67%              8.38%              8.43%
       2 years                          3.91              70.99              59.27
       3 years                         43.13              16.24              20.94
       5 years                         44.30               4.39              11.36
                             ---------------    ---------------    ---------------
                Total                 100.00%            100.00%            100.00%
                             ===============    ===============    ===============

- ---------------
(1)      The weighted average Prepayment Penalty Term of the Mortgage Loans as
         of the Cut-off Date was approximately 2.4 years. The majority of the
         Mortgage Loans with Prepayment Penalties Charge a penalty of six months
         interest on the prepaid balance greater than 20% of the Principal
         Balance at origination over a rolling twelve-month period.

                                      S-24

                    Occupancy Status of the Mortgage Loans(1)



                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Occupancy Status            FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
Owner-Occupied                 544   2,142   2,686   $ 56,787,711.54   $278,279,088.30   $335,066,799.84
Non Owner-Occupied              28      32      60      2,076,936.80      2,201,682.73      4,278,619.53
Second Home                      9      19      28        909,930.39      1,708,959.07      2,618,889.46
                             -----   -----   -----   ---------------   ---------------   ---------------
             Total             581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
  Occupancy Status                 FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
Owner-Occupied                         95.00%             98.61%             97.98%
Non Owner-Occupied                      3.47               0.78               1.25
Second Home                             1.52               0.61               0.77
                             ---------------    ---------------    ---------------
             Total                    100.00%            100.00%            100.00%
                             ===============    ===============    ===============


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

                          Purpose of the Mortgage Loans


                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
          Purpose             FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
Equity-out Refinance           380     976   1,356   $ 37,157,230.53   $121,706,662.63   $158,863,893.16
Purchase                       153   1,061   1,214     16,577,118.34    138,540,165.23    155,117,283.57
Rate/Term Refinance             48     156     204      6,040,229.86     21,942,902.24     27,983,132.10
                             -----   -----   -----   ---------------   ---------------   ---------------
               Total           581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
          Purpose                   FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
Equity-out Refinance                   62.16%             43.13%             46.46%
Purchase                               27.73              49.09              45.36
Rate/Term Refinance                    10.11               7.78               8.18
                             ---------------    ---------------    ---------------
               Total                  100.00%            100.00%            100.00%
                             ===============    ===============    ===============


                                      S-25


    Mortgage Interest Rates of the Mortgage Loans as of the Cut-off Date(1)


                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
 Mortgage Interest Rate(%)    FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                      
 6.251% to  6.500%             --       1       1                --   $    102,225.93   $    102,225.93
 6.501% to  7.000%             10      11      21   $  2,221,725.82      2,308,403.41      4,530,129.23
 7.001% to  7.500%             19      43      62      3,693,070.05      7,640,653.38     11,333,723.43
 7.501% to  8.000%             66     138     204      9,927,624.60     23,976,566.34     33,904,190.94
 8.001% to  8.500%             79     197     276     11,279,562.57     32,336,032.44     43,615,595.01
 8.501% to  9.000%             83     275     358      9,361,214.27     40,122,772.58     49,483,986.85
 9.001% to  9.500%             77     258     335      7,595,089.75     33,492,678.73     41,087,768.48
 9.501% to 10.000%             69     286     355      4,967,889.83     38,749,429.56     43,717,319.39
10.001% to 10.500%             45     216     261      3,302,892.70     26,840,667.92     30,143,560.62
10.501% to 11.000%             44     252     296      2,672,014.17     27,853,780.83     30,525,795.00
11.001% to 11.500%             23     152     175      1,442,526.39     14,263,986.91     15,706,513.30
11.501% to 12.000%             23     162     185      1,264,075.49     16,165,770.96     17,429,846.45
12.001% to 12.500%             15      78      93        843,314.96      7,411,061.12      8,254,376.08
12.501% to 13.000%             13      83      96        448,174.74      7,787,130.92      8,235,305.66
13.001% to 13.500%              7      28      35        275,066.88      2,187,093.70      2,462,160.58
13.501% to 14.000%              5      13      18        383,515.92        951,475.37      1,334,991.29
14.001% to 14.500%              2      --       2         65,390.23                --         65,390.23
14.501% to 14.750%              1      --       1         31,430.36                --         31,430.36
                            -----   -----   -----   ---------------   ---------------   ---------------
             Total            581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                            =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
 Mortgage Interest Rate(%)          FRMs                ARMs             Total
- --------------------------   ---------------    ---------------    ---------------
                                                                   
 6.251% to  6.500%                       --               0.04%              0.03%
 6.501% to  7.000%                     3.72%              0.82               1.32
 7.001% to  7.500%                     6.18               2.71               3.31
 7.501% to  8.000%                    16.61               8.50               9.91
 8.001% to  8.500%                    18.87              11.46              12.75
 8.501% to  9.000%                    15.66              14.22              14.47
 9.001% to  9.500%                    12.71              11.87              12.02
 9.501% to 10.000%                     8.31              13.73              12.78
10.001% to 10.500%                     5.53               9.51               8.81
10.501% to 11.000%                     4.47               9.87               8.93
11.001% to 11.500%                     2.41               5.05               4.59
11.501% to 12.000%                     2.11               5.73               5.10
12.001% to 12.500%                     1.41               2.63               2.41
12.501% to 13.000%                     0.75               2.76               2.41
13.001% to 13.500%                     0.46               0.78               0.72
13.501% to 14.000%                     0.64               0.34               0.39
14.001% to 14.500%                     0.11                 --               0.02
14.501% to 14.750%                     0.05                 --               0.01
                             ---------------    ---------------    ---------------
             Total                   100.00%            100.00%            100.00%
                             ===============    ===============    ===============

- ---------------
(1)      The weighted average Mortgage Interest Rate of the Mortgage Loans as of
         the Cut-off Date was approximately 9.571% per annum.

                                      S-26

                  Loan-to-Value Ratios of the Mortgage Loans(1)



                                   Number of                          Principal Balance
                                 Mortgage Loans              Outstanding as of the Cut-off Date
                             ---------------------   ---------------------------------------------------
  Loan-to-Value Ratio (%)     FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------   -----   -----   -----   ---------------   ---------------   ---------------
                                                                       
 5.01% to 10.00%                --       1       1                --   $     59,760.48   $     59,760.48
15.01% to 20.00%                 2       4       6   $     43,515.45        186,588.11        230,103.56
20.01% to 25.00%                 3       3       6        125,700.67        186,444.26        312,144.93
25.01% to 30.00%                 5       5      10        144,449.13        426,050.05        570,499.18
30.01% to 35.00%                 8       4      12        254,711.40        547,656.04        802,367.44
35.01% to 40.00%                10       7      17        601,052.09        410,523.13      1,011,575.22
40.01% to 45.00%                18      12      30      1,026,139.99      1,154,521.29      2,180,661.28
45.01% to 50.00%                16      22      38      1,106,923.10      2,164,469.74      3,271,392.84
50.01% to 55.00%                18      32      50      2,063,497.33      4,502,410.73      6,565,908.06
55.01% to 60.00%                22      47      69      2,241,447.51      5,350,699.18      7,592,146.69
60.01% to 65.00%                35      84     119      3,517,521.40     10,286,780.94     13,804,302.34
65.01% to 70.00%                63     126     189      7,109,524.28     13,613,144.20     20,722,668.48
70.01% to 75.00%                80     232     312      9,240,753.42     29,390,565.10     38,631,318.52
75.01% to 80.00%               160     526     686     19,168,067.51     73,187,266.92     92,355,334.43
80.01% to 85.00%                55     446     501      4,693,943.42     55,808,039.96     60,501,983.38
85.01% to 90.00%                64     425     489      5,747,643.53     55,478,510.79     61,226,154.32
90.01% to 95.00%                22     217     239      2,689,688.50     29,436,299.18     32,125,987.68
                             -----   -----   -----   ---------------   ---------------   ---------------
           Total               581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                             =====   =====   =====   ===============   ===============   ===============

                                                  % of Aggregate
                                           Principal Balance Outstanding
                                              as of the Cut-off Date
                             -----------------------------------------------------
 Loan-to-Value Ratio (%)           FRMs               ARMs              Total
- --------------------------   ---------------    ---------------    ---------------
                                                                  
 5.01% to 10.00%                          --               0.02%              0.02%
15.01% to 20.00%                        0.07%              0.07               0.07
20.01% to 25.00%                        0.21               0.07               0.09
25.01% to 30.00%                        0.24               0.15               0.17
30.01% to 35.00%                        0.43               0.19               0.23
35.01% to 40.00%                        1.01               0.15               0.30
40.01% to 45.00%                        1.72               0.41               0.64
45.01% to 50.00%                        1.85               0.77               0.96
50.01% to 55.00%                        3.45               1.60               1.92
55.01% to 60.00%                        3.75               1.90               2.22
60.01% to 65.00%                        5.88               3.65               4.04
65.01% to 70.00%                       11.89               4.82               6.06
70.01% to 75.00%                       15.46              10.42              11.30
75.01% to 80.00%                       32.07              25.94              27.01
80.01% to 85.00%                        7.85              19.78              17.69
85.01% to 90.00%                        9.62              19.66              17.90
90.01% to 95.00%                        4.50              10.43               9.39
                             ---------------    ---------------    ---------------
           Total                      100.00%            100.00%            100.00%
                             ===============    ===============    ===============


- ---------------
(1)      The weighted average Loan-to-Value Ratio of the Mortgage Loans as of
         the Cut-off Date was approximately 79.90%.

         The "Loan-to-Value Ratio" of a Mortgage Loan shall generally mean the
ratio, expressed as a percentage of (i) the principal amount of the Mortgage
Loan at origination over (ii) the appraised value of the related Mortgaged
Property at origination or the sale price, if the appraised value is not
available.


                                      S-27


                Geographic Distribution of the Mortgage Loans(1)



                            Number of                         Principal Balance
                         Mortgage Loans               Outstanding as of the Cut-off Date
                      --------------------- ---------------------------------------------------
  Location             FRMs    ARMs   Total        FRMs              ARMs              Total
- -------------------   -----   -----   ----- ---------------   ---------------   ---------------
                                                              
Alabama                 4       6      10   $    591,211.38   $    460,850.80   $  1,052,062.18
Alaska                  2       9      11        258,423.10      1,047,362.60      1,305,785.70
Arizona                29      84     113      2,076,017.63     10,467,122.21     12,543,139.84
Arkansas                3       1       4        109,034.10         72,091.75        181,125.85
California             87     295     382     15,805,925.03     59,746,358.42     75,552,283.45
Colorado               14     115     129      2,839,068.47     18,650,664.80     21,489,733.27
Connecticut             4      24      28        778,058.69      2,626,590.41      3,404,649.10
Delaware                3       7      10        227,367.48        860,019.87      1,087,387.35
District of Columbia    2       2       4        536,930.69        394,819.84        931,750.53
Florida                29      65      94      2,922,874.75      6,771,604.87      9,694,479.62
Georgia                13      35      48      1,672,702.35      4,111,774.75      5,784,477.10
Hawaii                  1       4       5         71,076.56        536,025.35        607,101.91
Idaho                   4       7      11        282,548.25      1,179,199.10      1,461,747.35
Illinois                8      66      74        401,040.19      7,083,442.59      7,484,482.78
Indiana                15      72      87        807,868.30      6,284,352.78      7,092,221.08
Iowa                    9      40      49        516,163.01      3,476,064.66      3,992,227.67
Kansas                  2      21      23        212,156.37      1,674,473.42      1,886,629.79
Kentucky                3      25      28        222,797.95      2,297,347.57      2,520,145.52
Louisiana              28      25      53      1,573,707.86      2,452,806.16      4,026,514.02
Maine                   2       5       7        218,202.65        575,390.12        793,592.77
Maryland               13      51      64      1,236,773.87      7,780,048.69      9,016,822.56
Massachusetts          13      38      51      2,269,279.45      5,380,381.41      7,649,660.86
Michigan               25     130     155      1,593,441.25     13,651,462.21     15,244,903.46
Minnesota              16     123     139      1,564,548.77     17,182,354.76     18,746,903.53
Mississippi             9       8      17        465,505.24        684,477.23      1,149,982.47
Missouri               14      47      61        728,372.47      4,603,395.36      5,331,767.83
Montana                 3      29      32        264,588.11      3,015,698.72      3,280,286.83
Nebraska                6      28      34        302,376.71      2,472,608.73      2,774,985.44
Nevada                  7      22      29        868,453.18      3,576,252.01      4,444,705.19
New Hampshire           1      10      11        177,987.99      1,432,520.78      1,610,508.77
New Jersey              3      73      76        215,895.44     12,751,439.98     12,967,335.42
New Mexico              1      11      12         63,567.87      1,937,543.94      2,001,111.81
New York                9      52      61      1,059,033.25      6,825,063.96      7,884,097.21
North Carolina          6      39      45        450,562.67      3,895,002.69      4,345,565.36
North Dakota           --       4       4                --        216,636.41        216,636.41
Ohio                   32     110     142      2,264,496.90     10,542,355.43     12,806,852.33
Oklahoma               11      13      24        438,098.08        944,616.80      1,382,714.88
Oregon                  7      22      29        611,315.97      2,567,944.15      3,179,260.12
Pennsylvania           21      70      91      1,134,645.63      5,459,542.08      6,594,187.71
Rhode Island            3      10      13        660,891.05        998,248.59      1,659,139.64
South Carolina         18      30      48      1,294,376.77      3,191,067.58      4,485,444.35
South Dakota            4       5       9        190,257.07        421,725.71        611,982.78
Tennessee              25      41      66      1,894,368.30      3,640,206.53      5,534,574.83
Texas                  41     117     158      4,265,765.16     13,215,025.70     17,480,790.86
Utah                    5      22      27        494,478.59      2,871,348.71      3,365,827.30
Vermont                --       6       6                --        539,476.16        539,476.16
Virginia                1      25      26        201,203.15      3,736,285.53      3,937,488.68
Washington              9      74      83      1,249,804.53     10,986,217.78     12,236,022.31
West Virginia           2       4       6        170,268.58        245,919.13        416,187.71
Wisconsin              11      66      77        947,853.82      6,209,536.54      7,157,390.36
Wyoming                 3       5       8        573,194.05        446,964.73      1,020,158.78
                    -----   -----   -----   ---------------   ---------------   ---------------
        Total         581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                    =====   =====   =====   ===============   ===============   ===============


                                      S-28



                                             % of Aggregate
                                      Principal Balance Outstanding
                                        as of the Cut-off Date
                            ----------------------------------------------
 Location                      FRMs               ARMs              Total
- --------------------------  ----------        ------------       ---------
                                                        
Alabama                        0.99%              0.16%              0.31%
Alaska                         0.43               0.37               0.38
Arizona                        3.47               3.71               3.67
Arkansas                       0.18               0.03               0.05
California                    26.44              21.17              22.09
Colorado                       4.75               6.61               6.28
Connecticut                    1.30               0.93               1.00
Delaware                       0.38               0.30               0.32
District of Columbia           0.90               0.14               0.27
Florida                        4.89               2.40               2.83
Georgia                        2.80               1.46               1.69
Hawaii                         0.12               0.19               0.18
Idaho                          0.47               0.42               0.43
Illinois                       0.67               2.51               2.19
Indiana                        1.35               2.23               2.07
Iowa                           0.86               1.23               1.17
Kansas                         0.35               0.59               0.55
Kentucky                       0.37               0.81               0.74
Louisiana                      2.63               0.87               1.18
Maine                          0.37               0.20               0.23
Maryland                       2.07               2.76               2.64
Massachusetts                  3.80               1.91               2.24
Michigan                       2.67               4.84               4.46
Minnesota                      2.62               6.09               5.48
Mississippi                    0.78               0.24               0.34
Missouri                       1.22               1.63               1.56
Montana                        0.44               1.07               0.96
Nebraska                       0.51               0.88               0.81
Nevada                         1.45               1.27               1.30
New Hampshire                  0.30               0.51               0.47
New Jersey                     0.36               4.52               3.79
New Mexico                     0.11               0.69               0.59
New York                       1.77               2.42               2.31
North Carolina                 0.75               1.38               1.27
North Dakota                     --               0.08               0.06
Ohio                           3.79               3.74               3.75
Oklahoma                       0.73               0.33               0.40
Oregon                         1.02               0.91               0.93
Pennsylvania                   1.90               1.93               1.93
Rhode Island                   1.11               0.35               0.49
South Carolina                 2.17               1.13               1.31
South Dakota                   0.32               0.15               0.18
Tennessee                      3.17               1.29               1.62
Texas                          7.14               4.68               5.11
Utah                           0.83               1.02               0.98
Vermont                          --               0.19               0.16
Virginia                       0.34               1.32               1.15
Washington                     2.09               3.89               3.58
West Virginia                  0.28               0.09               0.12
Wisconsin                      1.59               2.20               2.09
Wyoming                        0.96               0.16               0.30
                           --------           --------           --------
        Total                100.00%            100.00%            100.00%
                           ========           ========           ========

- ---------------
(1)      The greatest ZIP Code geographic concentration of the Mortgage Loans,
         by Principal Balance as of the Cut-off Date, was approximately 1.06% in
         the 94591 ZIP Code, located in Vallejo, California.

                  Documentation Levels of the Mortgage Loans(1)



                                       Number of                          Principal Balance
                                     Mortgage Loans              Outstanding as of the Cut-off Date
                                 ---------------------   ---------------------------------------------------
  Documentation Level             FRMs    ARMs   Total         FRMs              ARMs              Total
- --------------------------       -----   -----   -----   ---------------   ---------------   ---------------
                                                                           
Full Documentation                 440   1,863   2,303   $ 42,126,062.46   $233,191,582.69   $275,317,645.15
Stated Asset - Stated Income       106     241     347     13,499,971.68     34,348,604.32     47,848,576.00
Lite Documentation (24 Months       28      53      81      3,628,589.34      9,492,359.14     13,120,948.48
Income Verified)
Lite Documentation (Six Months       7      36      43        519,955.25      5,157,183.95      5,677,139.20
Income Verified)
                                 -----   -----   -----   ---------------   ---------------   ---------------
                         Total     581   2,193   2,774   $ 59,774,578.73   $282,189,730.10   $341,964,308.83
                                 =====   =====   =====   ===============   ===============   ===============

                                                   % of Aggregate
                                             Principal Balance Outstanding
                                                as of the Cut-off Date
                                 -----------------------------------------------------
   Documentation Level                 FRMs               ARMs              Total
- --------------------------       ---------------    ---------------    ---------------
                                                                      
Full Documentation                         70.47%             82.64%             80.51%
Stated Asset - Stated Income               22.58              12.17              13.99
Lite Documentation (24 Months               6.07               3.36               3.84
Income Verified)
Lite Documentation (Six Months              0.87               1.83               1.66
Income Verified)
                                 ---------------    ---------------    ---------------
                         Total             100.0%            100.00%            100.00%
                                 ===============    ===============    ===============

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


                                      S-29


         The following tables present certain statistics relevant only to the
Adjustable-Rate Mortgage loans included in the Mortgage Pool.

                       Maximum Mortgage Loan Interest Rate


                                                                                              % of Aggregate
                                     Number of              Principal Balance               Principal Balance
Range of Maximum Mortgage            Mortgage               Outstanding as of             Outstanding as of the
   Loan Interest Rates                 Loans                 the Cut-off Date                  Cut-off Date
   -------------------                 -----                 ----------------                  ------------
                                                                                         
    12.500% and Below                     1                    $    102,225.93                      0.04%
    12.501% - 13.000%                    11                       2,308,403.41                      0.82
    13.001% - 13.500%                    43                       7,640,653.38                      2.71
    13.501% - 14.000%                   138                      23,976,566.34                      8.50
    14.001% - 14.500%                   197                      32,336,032.44                     11.46
    14.501% - 15.000%                   275                      40,122,772.58                     14.22
    15.501% - 15.500%                   258                      33,492,678.73                     11.87
    15.501% - 16.000%                   286                      38,749,429.56                     13.73
    16.001% - 16.500%                   216                      26,840,667.92                      9.51
    16.501% - 17.000%                   252                      27,853,780.83                      9.87
    17.001% - 17.500%                   152                      14,263,986.91                      5.05
    17.501% - 18.000%                   162                      16,165,770.96                      5.73
    18.001% - 18.500%                    78                       7,411,061.12                      2.63
    18.501% - 19.000%                    82                       7,739,259.06                      2.74
    19.001% - 19.500%                    29                       2,234,965.56                      0.79
    19.501% - 20.000%                    13                         951,475.37                      0.34
                                     -------------------------------------------------------------------
               Total                  2,193                    $282,189,730.10                    100.00%
                                     ===================================================================



                       Minimum Mortgage Loan Interest Rate



                                                                                              % of Aggregate
                                     Number of              Principal Balance               Principal Balance
Range of Minimum Mortgage            Mortgage               Outstanding as of             Outstanding as of the
   Loan Interest Rates                 Loans                 the Cut-off Date                  Cut-off Date
   -------------------                 -----                 ----------------                  ------------
                                                                                      
         6.500% and Below                     1                $    102,225.93                    0.04%
         6.501% -7.000%                      11                   2,308,403.41                     0.82
         7.001% -7.500%                      43                   7,640,653.38                     2.71
         7.501% -8.000%                     138                  23,976,566.34                     8.50
         8.001% -8.500%                     197                  32,336,032.44                    11.46
         8.501% -9.000%                     275                  40,122,772.58                    14.22
         9.001% -9.500%                     258                  33,492,678.73                    11.87
         9.501% -10.000%                    286                  38,749,429.56                    13.73
       10.001% - 10.500%                    216                  26,840,667.92                     9.51
       10.501% - 11.000%                    252                  27,853,780.83                     9.87
       11.001% - 11.500%                    152                  14,263,986.91                     5.05
       11.501% - 12.000%                    162                  16,165,770.96                     5.73
       12.001% - 12.500%                     78                   7,411,061.12                     2.63
       12.501% - 13.000%                     82                   7,739,259.06                     2.74
       13.001% - 13.500%                     29                   2,234,965.56                     0.79
       13.501% - 14.000%                     13                     951,475.37                     0.34
                                     -------------------------------------------------------------------
                             Total        2,193                $282,189,730.10                   100.00%
                                     ===================================================================


                                      S-30


                                 Gross Margins


                                                                                              % of Aggregate
                                     Number of              Principal Balance               Principal Balance
                                     Mortgage               Outstanding as of             Outstanding as of the
Range of Gross Margins                 Loans                 the Cut-off Date                  Cut-off Date
- ----------------------                 -----                 ----------------                  ------------
                                                                                         
      3.001% - 3.500%                    1                   $     258,670.45                       0.09%
      3.501% - 4.000%                   11                       1,011,606.84                       0.36
      4.001% - 4.500%                  121                      19,442,005.76                       6.89
      4.501% - 5.000%                  191                      30,499,084.24                      10.81
      5.001% - 5.500%                  281                      39,862,250.33                      14.13
      5.501% - 6.000%                  332                      43,873,365.74                      15.55
      6.001% - 6.500%                  251                      33,147,990.60                      11.75
      6.501% - 7.000%                  240                      30,805,981.01                      10.92
      7.001% - 7.500%                  279                      32,482,241.77                      11.51
      7.501% - 8.000%                  175                      19,619,518.91                       6.95
      8.001% - 8.500%                  104                       9,383,629.70                       3.33
      8.501% - 9.000%                   95                      10,231,642.36                       3.63
      9.001% - 9.500%                  100                      10,478,428.09                       3.71
      9.501%-10.000%                    12                       1,093,314.30                       0.39
                                     -------------------------------------------------------------------
                             Total   2,193                   $ 282,189,730.10                     100.00%
                                     ===================================================================



                                      S-31



                   Month of Next Mortgage Interest Rate Change



                                                                                              % of Aggregate
                                     Number of              Principal Balance               Principal Balance
  Number of Months to Next            Mortgage               Outstanding as of             Outstanding as of the
Mortgage Interest Rate Change          Loans                 the Cut-off Date                  Cut-off Date
- -----------------------------          -----                 ----------------                  ------------
                                                                                         
                 5                       1                     $      62,910.18                     0.02%
                 6                       4                           285,270.87                     0.10
                 7                       2                           176,579.66                     0.06
                 8                       9                           909,044.30                     0.32
                 9                       1                           115,626.28                     0.04
                13                       1                            48,761.47                     0.02
                14                       4                           496,830.60                     0.18
                15                       6                         1,273,956.24                     0.45
                16                       7                           840,831.67                     0.30
                17                      23                         3,046,899.74                     1.08
                18                     654                        86,334,490.68                    30.59
                19                     793                       105,008,062.87                    37.21
                20                     389                        47,866,857.94                    16.96
                21                       1                            46,524.62                     0.02
                27                       2                           334,054.36                     0.12
                29                       3                           325,241.94                     0.12
                30                     103                        13,213,502.62                     4.68
                31                     125                        14,932,380.28                     5.29
                32                      65                         6,871,903.78                     2.44
                                     -------------------------------------------------------------------
                    Total            2,193                     $ 282,189,730.10                   100.00%
                                     ===================================================================


         The months shown in the preceding table are the months in which the
Mortgage Interest Rates on the related Mortgage Loans were scheduled to be
adjusted. In the case of a Mortgage Loan which was Delinquent in the month in
which such adjustment was scheduled to occur, the adjustment will not occur
until the Mortgage Loan has become current.

Terms of the Mortgage Loans

         The Mortgage Loans accrue interest on an actuarial basis. Interest will
be calculated based on a 360-day year of twelve 30-day months. When a full
prepayment of principal is made on a Mortgage Loan during a month, the mortgagor
is charged interest only on the days of the month actually elapsed up to the
date of such prepayment, at a daily interest rate that is applied to the
principal amount of the loan so prepaid. When a partial prepayment of principal
is made on a Mortgage Loan during a month, the mortgagor generally is not
charged interest on the amount of the partial prepayment during the month in
which such prepayment is made.

Primary Mortgage Insurance

         Approximately 44.61% of the Mortgage Loans had an original
Loan-to-Value Ratio in excess of 80% and are insured by primary mortgage
insurance policies issued by various primary mortgage insurers. Under the
Pooling and Servicing Agreement, the Servicer is required to maintain coverage
under each primary mortgage insurance policy, and pay all premiums thereon, at
its own expense, until such time as the insurance expires as described below.
The information contained in the next few paragraphs describe general provisions
of standard primary mortgage insurance polices.

         A primary mortgage insurance policy generally insures against default
on the subject mortgage loan up to an amount set forth therein, unless and until
the principal balance of the mortgage loan is reduced to a level that would
produce a Loan-to-Value Ratio equal to or less than 78%. However, the foregoing
standard may vary significantly depending on the characteristics of the subject
mortgage loans and the applicable underwriting standards. A mortgage loan will
not be considered to be an exception to the foregoing standard if no primary
mortgage insurance policy was obtained at origination but the mortgage loan has
amortized to a 78% or less Loan-to-Value Ratio level as of the Cut-off Date. In
most cases, the Servicer will have the ability to cancel any primary mortgage
insurance policy if the Loan-to-Value Ratio of the subject Mortgage Loan is
reduced to 78% or less, or a lesser specified percentage, based on an appraisal
of the Mortgaged Property after the Closing Date or as a result of principal
payments that reduce the principal balance of the subject Mortgage Loan after
the Closing Date.

                                      S-32


         While the terms and conditions of primary mortgage insurance policies
issued by one primary mortgage insurer will usually differ from those in primary
mortgage insurance policies issued by other primary mortgage insurers, each
primary mortgage insurance policy generally will pay either:

         o    the insured percentage of the loss on the related Mortgaged
              Property;

         o    the entire amount of the loss, after receipt by the primary
              mortgage insurer of good and merchantable title to, and
              possession of, the Mortgaged Property; or

         o    at the option of the primary mortgage insurer under certain
              primary mortgage insurance policies, the sum of the delinquent
              monthly payments plus any advances made by the insured, both to
              the date of the claim payment and, thereafter, monthly payments
              in the amount that would have become due under the Mortgage Loan
              if it had not been discharged plus any advances made by the
              insured until the earlier of (a) the date the Mortgage Loan would
              have been discharged in full if the default had not occurred or
              (b) an approved sale.

         The amount of the loss as calculated under a primary mortgage insurance
policy covering a Mortgage Loan will in most cases consist of the unpaid
principal amount of such Mortgage Loan and accrued and unpaid interest thereon
and reimbursement of some expenses, less:

         o    rents or other payments received by the insured, other than the
              proceeds of hazard insurance, that are derived from the related
              Mortgaged Property;

         o    hazard insurance proceeds received by the insured in excess of
              the amount required to restore the Mortgaged Property and which
              have not been applied to the payment of the Mortgage Loan;

         o    amounts expended but not approved by the primary mortgage
              insurer;

         o    claim payments previously made on the Mortgage Loan; and

         o    unpaid premiums and other amounts.

         As conditions precedent to the filing or payment of a claim under a
primary mortgage insurance policy, in the event of default by the mortgagor, the
insured will typically be required, among other things, to:

         o    advance or discharge (a) hazard insurance premiums and (b) as
              necessary and approved in advance by the primary mortgage
              insurer, real estate taxes, protection and preservation expenses
              and foreclosure and related costs;

         o    in the event of any physical loss or damage to the Mortgaged
              Property, have the Mortgaged Property restored to at least its
              condition at the effective date of the primary mortgage insurance
              policy, ordinary wear and tear expected; and

         o    tender to the primary insurer good and merchantable title to, and
              possession of, the Mortgaged Property.

                                   THE SELLER

         Banc of America Mortgage Capital Corporation (the "Seller") is a North
Carolina Corporation with its principal office located at 100 North Tryon
Street, Charlotte, North Carolina 28225. The Seller is engaged in the business
of purchasing, selling and originating residential mortgage loans. The Seller is
an affiliate of the Depositor and Banc of America Securities LLC, one of the
underwriters.

                                      S-33


                         THE ORIGINATOR AND THE SERVICER

         The information in this section has been provided by Wells Fargo Home
Mortgage, Inc. (the "Servicer"), and none of the Depositor, the Seller, the
Trustee, the Credit Risk Manager, the Securities Administrator or any affiliates
of the foregoing parties makes any representation as to the accuracy or
completeness of this information.

         In its capacity as originator of the Mortgage Loans, Wells Fargo Home
Mortgage, Inc. is referred to herein as the "Originator."

         The Servicer is a direct, wholly-owned subsidiary of Wells Fargo Bank,
National Association, and an indirect wholly-owned subsidiary of Wells Fargo &
Company. The Servicer is engaged principally in the business of originating,
purchasing and selling residential mortgage loans in its own name and through
its affiliates and servicing residential mortgage loans for its own account and
for others. The Servicer is an approved servicer for Freddie Mac and Fannie Mae.
The Servicer's principal office is located at 1 Home Campus, Des Moines, Iowa
50328-0001. The Servicer conducts is sub-prime mortgage loan servicing
activities primarily at its offices in Charlotte, North Carolina and Frederick,
Maryland. The address of its Charlotte, North Carolina office is 5024 Parkway
Plaza Boulevard, Charlotte, North Carolina 28217-1962. The address of its
Frederick, Maryland office is 7485 New Horizon Way, Frederick, Maryland 21703.

         The following table sets forth certain information regarding the
delinquency experience of the Servicer with respect to all sub-prime mortgage
loans serviced by it.


                                      S-34


                                   Wells Fargo
                            Delinquency Experience(1)

                          (Dollar Amounts in Thousands)


                                 As of December 31, 1999                         As of December 31, 2000
                         ------------------------------------------     ----------------------------------------
                          By No.             Percent by  Percent By     By No.             Percent by   Percent
                           of     By Dollar     No. of    Dollar         of      By Dollar   No. of    By Dollar
                          Loans    Amount(2)    Loans     Amount        Loans    Amount(2)    Loans     Amount
                         ------   ----------   ------    ------        ------   ----------   ------    ------
                                                                               
Total Portfolio ..       20,129   $2,035,584   100.00%   100.00%       26,286   $2,608,374   100.00%   100.00%
Period of
Delinquency(2)
   30-59 Days ....         1116      106,994     5.54%     5.26%         2181      200,613     8.29%     7.69%
   60-89 Days ....          379       36,696     1.88%     1.80%          712       64,403     2.71%     2.47%
   90 Days or more          220       22,135     1.10%     1.09%          641       57,391     2.44%     2.20%
Total Delinquent
Loans ............         1715      165,825     8.52%     8.15%         3534      322,407    13.44%    12.36%
Loans in
Foreclosure(3) ...          332       31,131     1.65%     1.53%          635       58,220     2.42%     2.23%
REO ..............           49        4,717     0.24%     0.23%          207       16,363     0.79%     0.63%

                                   As of December 31, 2001
                         ----------------------------------------
                         By No.              Percent by   Percent
                           of      By Dollar   No. of   By Dollar
                         Loans     Amount(2)    Loans     Amount
                         ------   ---------- ---------- ---------
                                             
Total Portfolio ..       29,948   $3,162,549   100.00%   100.00%
Period of
Delinquency(2)
   30-59 Days ....         2215      208,337     7.40%     6.59%
   60-89 Days ....          673       61,334     2.25%     1.94%
   90 Days or more          865       82,379     2.88%     2.60%
Total Delinquent
Loans ............         3753      352,050    12.53%    11.13%
Loans in
Foreclosure(3) ...         1287      116,943     4.30%     3.70%
REO ..............          527       46,881     1.76%     1.48%


- ----------
(1)  Percentages in the table are rounded to the nearest 0.01%.

(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
     those 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 has been acquired as of the date indicated.


                                      S-35


                             UNDERWRITING STANDARDS

         The Originator originates subprime first lien mortgage loans, referred
to in this prospectus supplement as the "First Lien Home Equity Loans," through
a network of retail and wholesale offices located throughout all 50 states.

         The Originator's underwriting guidelines that were utilized in
originating and acquiring the Mortgage Loans are less stringent than the
standards generally acceptable to Fannie Mae and Freddie Mac with regard to the
property offered as collateral and the applicant's credit standing and repayment
ability. Applicants who qualify under these underwriting guidelines 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. These
underwriting guidelines establish the maximum permitted Loan-to-Value Ratio for
each loan type based upon these and other risk factors.

         The Originator provided the information in the following paragraphs.
None of the Depositor, the Seller, the Trustee, the Securities Administrator,
the Underwriters, or any of their respective affiliates have made or will make
any representations as to the accuracy or completeness of such information. The
following is a description of the underwriting standards used by the Originator
in connection with its acquisition of the Mortgage Loans.

         All of the Mortgage Loans were originated or acquired by the
Originator, generally in accordance with the underwriting criteria described
below.

Underwriting Standards for First Lien Home Equity Loans

         The underwriting functions of the Originator are performed in its
California, Louisiana and Minnesota offices. The Originator does not delegate
underwriting authority to any broker or correspondent. The Originator employs
loan credit underwriters to scrutinize the applicant's credit profile and to
evaluate whether an impaired credit history is a result of adverse circumstances
or a continuing inability or unwillingness to meet credit obligations in a
timely manner. Personal circumstances such as divorce, family illnesses or
deaths and temporary job loss due to layoffs and corporate downsizing will often
impair an applicant's credit record. The underwriting guidelines used by the
Originator are primarily intended to evaluate the prospective borrower's credit
standing and ability to repay the loan, as well as the value and adequacy of the
proposed property as collateral. A prospective borrower applying for a mortgage
loan is required to complete a detailed application. The loan application
elicits pertinent information about the applicant, with particular emphasis on
the applicant's financial condition (assets, liabilities, income and expenses)
the property being financed and the type of loan desired. With respect to every
applicant, a credit report summarizing the applicant's credit history with
merchants and lenders is obtained. Significant unfavorable credit information
reported by the applicant or by a credit reporting agency is taken into account
in the credit decision. Loan applications are classified according to certain
characteristics, including but not limited to: condition and location of the
collateral, credit history of the applicant, ability to pay, loan-to-value ratio
and general stability of the applicant in terms of employment history and time
in residence.

         The Originator has established classifications with respect to the
credit profile of the applicant, and each loan is placed into one of nine credit
levels denoted as "Y9 through Y1." Terms of First Lien Home Equity Loans made by
the Originator, as well as Maximum Loan-to-Value Ratios and debt-to-income
ratios, vary depending on the classification of the applicant. Generally, the
Loan-to-Value Ratio is the ratio, expressed as a percentage, of the principal
amount of the mortgage loan at origination to the lesser of (i) the appraised
value of the related property, as established by an appraisal obtained by the
originator generally no more than four months prior to origination or, with
respect to newly constructed properties, no more than six months prior to
origination or (ii) the sale price for such property. In some instances, the
Loan-to-Value Ratio may be based on the value determined by an appraisal that
was obtained by the originator more than four months prior to origination,
provided that (i) a recertification of the original appraisal is obtained and
(ii) the original appraisal was obtained no more than six months prior to
origination. Loan applicants with less favorable credit ratings generally are
restricted to consideration for loans with higher interest rates and lower
Loan-to-Value Ratios than applicants with more favorable credit ratings. Subject
to the consideration of certain compensating factors described below, the
general criteria used by the Originator's underwriting staff in classifying loan
applicants are as follows:


                                      S-36




                                                                          Bankruptcy
                 Total Debt                               Credit            Filings/                     Maximum Combined
 Credit Level    Service to       Existing Mortgage       Bureau          Foreclosure                     Loan to Value
                Income Ratio           History            Score*          Proceedings                        Ratio**
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               
       Y9        55% or less     0 x 30; Current at        660+          3/3; Discharged/     100% CLTV @ LTV less than or equal to
                                 application time and no                 completed more       80%
                                 mortgage lates in the                   than three years     95% CLTV @ LTV greater than
                                 last 12 mos.                            ago.                 80%
- ------------------------------------------------------------------------------------------------------------------------------------
       Y8        55% or less     1 x 30; No more than 30   640-659       3/3; Discharged/     100% CLTV @ LTV less than or equal to
                                 days late at                            completed more       80%
                                 application time and a                  than three years     95% CLTV @ LTV greater than
                                 maximum of one 30 day                   ago.                 80%
                                 late payment in the
                                 last 12 mos.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y7        55% or less     1 x 30; No more than 30   620-639       2/2; Discharged/     100% CLTV @ LTV less than or equal to
                                 days late at                            completed more       80%
                                 application time and a                  than two years ago.  95% CLTV @ LTV greater than
                                 maximum of one 30 day                                        80%
                                 late payment in the
                                 last 12 mos.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y6        55% or less     2 x 30; No more than 30   600-619       2/2; Discharged/     100% CLTV @ LTV less than or equal to
                                 days late at                            completed more       75%
                                 application time and a                  than two years ago.  95% CLTV @ LTV greater than
                                 maximum of two 30 day                                        75%
                                 late payments in the
                                 last 12 mos.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y5        55% or less     2 x 30; No more than 30   580-599       2/2; Discharged/     100% CLTV @ LTV less than or equal to
                                 days late at                            completed more       75%
                                 application time and a                  than two years ago.  95% CLTV @ LTV greater than
                                 maximum of two 30 day                                        75%
                                 late payments in the
                                 last 12 mos.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y4        55% or less     1 x 60; No more than 60   560-579       1/1; Discharged/     100% CLTV @ LTV less than or equal to
                                 days late at                            completed more       75%
                                 application time and a                  than one year ago.   95% CLTV @ LTV greater than
                                 maximum of up to one 60                                      75%
                                 day late in the last 12
                                 mos.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y3        55% or less     2 x 60 or 1 x 60 and 1    540-559       1/1; Discharged/     85% CLTV @ LTV less than or equal to
                                 x 90; No more than 60                   completed more       85%
                                 days late at                            than one year ago.
                                 application time and  a
                                 maximum of up to two 60
                                 day lates or one 60 day
                                 and one 90 day late.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y2        55% or less     90+; No more than 60      520-539       less than 1 year;    85% CLTV @ LTV less than or equal to
                                 days late at                            Discharged/          85%
                                 application time.                       completed less
                                                                         than 1 year ago.
- ------------------------------------------------------------------------------------------------------------------------------------
       Y1        55% or less     90+; No more than 60      less than     less than 1 year;    80% CLTV @ LTV less than or equal to
                                 days late at              or equal      Discharged/          80%
                                 application time.         to 519        completed less
                                                                         than 1 year ago.
- ------------------------------------------------------------------------------------------------------------------------------------


*    Lower of two, middle of three credit bureau scores used.

**   The Maximum Loan-to-Value Ratios and combined Loan-to-Value Ratios are
     subject to downward adjustment based upon a number of factors, including
     without limitation, mortgage loan amount, the mortgage loan program, the
     purpose of the mortgage loan, the level of documentation, the type of
     mortgaged property and whether or not the mortgaged property is
     owner-occupied.


                                      S-37



         For the purpose of placing a prospective loan in any of the credit
levels, consecutive or "rolling" late payments having the same delinquency
characterization (e.g., 30-day late or 60-day late) are counted as a single late
payment of such delinquency characterization. The Originator uses the foregoing
categories and characteristics as guidelines only. On a case-by-case basis, the
Originator has made a determination that the prospective borrower warrants loan
parameters beyond those shown above based upon the presence of acceptable
compensating factors. Examples of compensating factors include, but are not
limited to: loan-to-value ratios, debt-to-income ratios, long-term stability of
employment and/or residence, statistical credit scores, verified cash reserves
or reduction in overall monthly expenses.

         Except for balloon loans, the First Lien Home Equity Loans originated
or acquired by the Originator have loan terms of 15 or 30 years and fully
amortize over such terms. The principal amounts of the loans originated or
acquired by the Originator generally range from a minimum of $10,000 to a
maximum of $500,000. The Originator generally does not originate or acquire any
mortgage loans where the combined loan-to-value ratio at origination exceeds
100%, in the event of a concurrent secondary financing. The loans originated or
acquired by the Originator are generally secured by single-family detached
residences, condominium units or two- to four-family residences, and such
properties may or may not be occupied by the owner. It is the Originator's
policy not to accept commercial properties or unimproved land as collateral for
First Lien Home Equity Loans. The Originator will, however, accept mixed-use
properties such as a property where more than 80% is used for residential
purposes and the balance is used for commercial purposes.

         The Originator's subprime mortgage loan programs include a full
documentation program, a "stated income - stated asset" program and a "lite"
documentation program. Under the full documentation program, loans to borrowers
who are salaried employees must be supported by current employment information
in the form of one current pay-stub with year-to-date information and W-2 tax
forms for the last two years (a complete verification of employment may be
substituted for W-2 forms). The Originator also performs a telephone
verification of employment for salaried employees prior to funding. In some
cases, employment histories may be obtained through V.I.E., Inc., an entity
jointly owned by Wells Fargo and an affiliated third party, that obtains
employment data from state unemployment insurance departments or other state
agencies. Under the full documentation program, borrowers who are self-employed
must provide signed individual federal tax returns and, if applicable, signed
year-to-date income statements and/or business federal tax returns. Evidence
must be provided that the business has been in existence for at least one year.
If the business has been in existence less than two years, evidence must be
provided that the applicant had previously been in the same line of work for at
least one year. Under the full documentation program, at certain loan-to-value
ratio levels and under certain circumstances not all sources of funds for
closing are verified as the borrower's funds.

         Under the Originator's "Stated Income - Stated Asset" program, the
applicant's employment, income sources and assets must be stated on the initial
signed application. The applicant's income as stated must be reasonable for the
applicant's occupation as determined in the discretion of the loan underwriter
however, such income is not independently verified. Similarly, the applicant's
assets as stated must be reasonable for the applicant's occupation as determined
in the discretion of the loan underwriter, however such assets are not
independently verified. Except under the Stated Income-Stated Asset program,
verification of funds sufficient to close the mortgage loan is performed. Under
the "Lite Documentation" program, the Originator reviews the deposit activity
reflected in the most recent six or 24 consecutive months of the applicant's
bank statements as an alternative method of establishing income. Maximum
Loan-to-Value Ratios within each credit level are lower under the Stated Income
- - Stated Asset program than under the full documentation program.

         The Originator's underwriting of every mortgage loan submitted consists
of not only a thorough credit review, but also a separate appraisal conducted by
(i) Value Information Technology, Inc. ("Value I.T."), an entity jointly owned
by Wells Fargo and an unaffiliated third party, (ii) an appraiser approved by
Value I.T. or (iii) another third-party appraiser. Appraisals generally conform
to current FNMA/FHLMC secondary market requirements for residential property
appraisals. All appraisals are subject to an internal appraisal review by the
loan underwriter regardless of the Loan-to-Value Ratio, the mortgage loan amount
or the identity of the appraiser. By policy, certain loans require a third party
review in the form of either a desk review or field review. Two full appraisals
are required for (x) mortgage loans in principal amounts in excess of a
specified dollar amount and (y) properties in certain states with values in
excess of specified dollar amounts. Additionally, at the discretion of the
Originator, any loan is subject to further review in the form of a desk review,
field review or additional full appraisal.


                                      S-38

                       THE POOLING AND SERVICING AGREEMENT

General

         The Certificates will be issued pursuant to the Pooling and Servicing
Agreement, dated March 1, 2002 (the "Pooling and Servicing Agreement"), among
the Depositor, the Servicer, the Securities Administrator and the Trustee. The
Trust Fund created under the Pooling and Servicing Agreement will consist of (i)
all of the Depositor's right, title and interest in the Mortgage Loans, the
related mortgage notes, mortgages and other related documents, (ii) all payments
on or collections in respect of the Mortgage Loans due after the Cut-off Date,
together with any proceeds thereof, (iii) any Mortgaged Properties acquired on
behalf of Certificateholders by foreclosure or by deed in lieu of foreclosure,
and any revenues received thereon, (iv) the rights of the Trustee under all
insurance policies required to be maintained pursuant to the Pooling and
Servicing Agreement and (v) the rights of the Depositor under the Mortgage Loan
Purchase Agreement. The Offered Certificates will be transferable and
exchangeable at the corporate trust offices of the Trustee.

Assignment of the Mortgage Loans

         On or about March 28, 2002 (the "Closing Date") the Depositor will
transfer to the Trust Fund all of its right, title and interest in and to each
Mortgage Loan, the related mortgage notes, mortgages and other related documents
(collectively, the "Related Documents"), including all scheduled payments with
respect to each such Mortgage Loan due after the Cut-off Date. The Trustee,
concurrently with such transfer, will deliver the Certificates to the Depositor.
Each Mortgage Loan transferred to the Trust Fund will be identified on a
schedule (the "Mortgage Loan Schedule") delivered to the Trustee pursuant to the
Pooling and Servicing Agreement. Such Mortgage Loan Schedule will include
information such as the Principal Balance of each Mortgage Loan as of the
Cut-off Date, its Mortgage Interest Rate as well as other information.

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

         Assignments of the Mortgage Loans to the Trustee (or its nominee) will
not be recorded in any jurisdiction, but will be delivered to the Trustee in
recordable form, so that they can be recorded in the event recordation is
necessary in connection with servicing a Mortgage Loan.

         Within 60 days following the Closing Date, the Trustee will review the
Mortgage Loans and the Related Documents pursuant to the Pooling and Servicing
Agreement and if any Mortgage Loan or Related Document is found to be defective
in any material respect and such defect has a material and adverse effect on the
Certificateholders and is not cured within 120 days following notification
thereof to the Seller (or within 90 days of the earlier of the Seller's
discovery or receipt of notification if such defect would cause the Mortgage
Loan not to be a "qualified mortgage" for REMIC purposes) (or 365 days following
the Closing Date, in the case of missing mortgages or assignments), the Seller
will be obligated to either (i) substitute for such Mortgage Loan an Eligible
Substitute Mortgage Loan; however, such substitution is permitted only within
two years of the Closing Date and may not be made unless an opinion of counsel
is provided to the effect that such substitution will not disqualify any of the
REMICs comprising the Trust Fund as a REMIC or result in a prohibited
transaction tax under the Code or (ii) purchase such Mortgage Loan at a price
(the "Purchase Price") equal to the outstanding Principal Balance of such
Mortgage Loan as of the date of purchase, plus all accrued and unpaid interest
thereon, computed at the Mortgage Interest Rate through the end of the calendar
month in which the purchase is effected, plus the amount of any unreimbursed
Advances and Servicing Advances made by the Servicer. If, however, a Mortgage
Loan is discovered to be defective in a manner that would cause it to be a
"defective obligation" within the meaning of Treasury regulations relating to
REMICs, the Seller will be obligated to cure the defect or make the required
purchase or substitution no later than 90 days after the earlier of its
discovery or receipt of notification of the defect. The Purchase Price will be
deposited in the Collection Account on or prior to the next succeeding
Determination Date after such obligation arises. The obligation of the Seller to
repurchase or substitute for a Defective Mortgage


                                      S-39


Loan is the sole remedy regarding any defects in the Mortgage Loans and Related
Documents available to the Trustee or the Certificateholders.

         In connection with the substitution of an Eligible Substitute Mortgage
Loan, the Seller will be required to deposit in the Collection Account on or
prior to the next succeeding Determination Date after such obligation arises an
amount (the "Substitution Adjustment") equal to the excess of the Principal
Balance of the related Defective Mortgage Loan over the Principal Balance of
such Eligible Substitute Mortgage Loan.

         An "Eligible Substitute Mortgage Loan" is a mortgage loan substituted
by the Seller for a Defective Mortgage Loan which must, on the date of such
substitution, (i) have an outstanding Principal Balance (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate Principal Balance), not in excess of, and not more than 5% less than,
the Principal Balance of the Defective Mortgage Loan; (ii) have a Mortgage
Interest Rate not less than the Mortgage Interest Rate of the Defective Mortgage
Loan and not more than 1% in excess of the Mortgage Interest Rate of such
Defective Mortgage Loan; (iii) have the same Due Date as the Defective Mortgage
Loan; (iv) have a remaining term to maturity not more than one year earlier and
not later than the remaining term to maturity of the Defective Mortgage Loan;
(v) if an Adjustable-Rate Mortgage Loan, have maximum and minimum Mortgage
Interest Rates and a gross margin not less than those for such Defective
Mortgage Loan, have a next interest rate adjustment date not more than two
months later than the next interest rate adjustment date for such Defective
Mortgage Loan, and have the same index and interest rate adjustment date
frequency as those for such defective Mortgage Loan; (vi) comply with each
representation and warranty as to the Mortgage Loans set forth in the Pooling
and Servicing Agreement (deemed to be made as of the date of substitution);
(vii) have been underwritten or re-underwritten by the Seller in accordance with
the same underwriting criteria and guidelines as the Mortgage Loans being
replaced; (viii) must be of the same or better credit quality as the Mortgage
Loan being replaced; and (ix) satisfy certain other conditions specified in the
Pooling and Servicing Agreement.

         In the Mortgage Loan Purchase Agreement, the Seller will make certain
representations and warranties which will be assigned by the Depositor to the
Trustee, for the benefit of Certificateholders, as to the accuracy in all
material respects of certain information furnished to the Trustee with respect
to each Mortgage Loan (e.g., Cut-off Date Principal Balance and the Mortgage
Interest Rate). In addition, the Seller will represent and warrant, on the
Closing Date, that, among other things: (i) at the time of transfer to the
Depositor, the Seller has transferred or assigned all of its right, title and
interest in each Mortgage Loan and the Related Documents, free of any lien; and
(ii) each Mortgage Loan complied, at the time of origination, in all material
respects with applicable state and federal laws. Upon discovery of a breach of
any such representation and warranty which materially and adversely affects the
interests of the Certificateholders in the related Mortgage Loan and Related
Documents, the Seller will have a period of 90 days after discovery or notice of
the breach to effect a cure. If the breach cannot be cured within the 90-day
period, the Seller will be obligated to (i) substitute for such Defective
Mortgage Loan an Eligible Substitute Mortgage Loan or (ii) purchase such
Defective Mortgage Loan from the Trust Fund. The same procedure and limitations
that are set forth above for the substitution or purchase of Defective Mortgage
Loans as a result of deficient documentation relating thereto will apply to the
substitution or purchase of a Defective Mortgage Loan as a result of a breach of
a representation or warranty that materially and adversely affects the interests
of the Certificateholders.

         Mortgage Loans required to be transferred to the Seller as described in
the preceding paragraphs are referred to as "Defective Mortgage Loans."

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

Payments on Mortgage Loans; Deposits to Collection Account and Distribution
Account

         The Servicer will establish and maintain or cause to be maintained a
separate trust account (the "Collection Account") for the benefit of the holders
of the Certificates. The Collection Account will be an Eligible Account (as
defined herein). Upon receipt by the Servicer of amounts in respect of the
Mortgage Loans (excluding amounts representing the Servicing Fee, reimbursement
for Advances and Servicing Advances, REO disposition fees and ancillary
servicing income, and insurance proceeds to be applied to the restoration or
repair of a Mortgaged Property


                                      S-40


or similar items), the Servicer will deposit such amounts in the Collection
Account. Amounts so deposited may be invested in Eligible Investments (as
described in the Pooling and Servicing Agreement) maturing no later than one
Business Day prior to the date on which the amount on deposit therein is
required to be deposited in the Distribution Account. A "Business Day" is any
day other than a Saturday, a Sunday or a day on which banking institutions in
the jurisdictions in which the Securities Administrator is located (initially
the States of Maryland and Minnesota) or in the city in which the corporate
trust office of the Trustee is located are authorized or obligated by law or
executive order to be closed. The Trustee will establish an account (the
"Distribution Account") into which will be deposited amounts withdrawn from the
Collection Account for distribution to Certificateholders on a Distribution
Date. The Distribution Account will be an Eligible Account. Amounts on deposit
therein may be invested in Eligible Investments maturing on or before the
Business Day prior to the related Distribution Date unless such Eligible
Investments are invested in investments managed or advised by the Trustee or an
affiliate thereof, in which case such Eligible Investments may mature on the
related Distribution Date.

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

Advances

         Subject to the following limitations, the Servicer will be obligated to
advance or cause to be advanced at least one Business Day prior to each
Distribution Date its own funds, or funds in the Collection Account that are not
included in the Available Funds for such Distribution Date, in an amount equal
to the aggregate of all payments of principal and interest, net of the Servicing
Fee (any such advance, an "Advance").

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

         All Advances will be reimbursable to the Servicer from late
collections, insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such unreimbursed Advance was made. In addition, any Advances
previously made in respect of any Mortgage Loan that the Servicer deems to be
nonrecoverable from related late collections, insurance proceeds or liquidation
proceeds may be reimbursed to the Servicer out of any funds in the Collection
Account prior to the distributions on the Certificates. In the event the
Servicer fails in its obligation to make any such Advance, the Securities
Administrator, solely in its capacity as successor Servicer, will be obligated
to make any such Advance, to the extent required in the Pooling and Servicing
Agreement.


                                      S-41


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

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

The Trustee

         First Union National Bank will act as trustee (the "Trustee") for the
Certificates pursuant to the Pooling and Servicing Agreement. The Trustee's
offices for notices under the Pooling and Servicing Agreement are located at 401
South Tryon Street, 12th Floor, NC 1179, Charlotte, North Carolina 28288-1179,
Attention: Structured Finance Trust Services - ABFC 2002-WF1 and its telephone
number is (704) 715-2398. The principal compensation to be paid to the Trustee
in respect of its obligations under the Pooling and Servicing Agreement will be
the "Trustee Fee", and will be paid by the Securities Administrator pursuant to
an agreement between the Trustee and the Securities Administrator. The Pooling
and Servicing Agreement will provide that the Trustee and any director, officer,
employee or agent of the Trustee will be reimbursed for all reasonable expenses,
disbursements and advances, and will be indemnified by the Trust Fund and will
be held harmless against any loss, liability or expense (not including expenses,
disbursements and advances incurred or made by the Trustee in the ordinary
course of the Trustee's performance in accordance with the provisions of the
Pooling and Servicing Agreement) the Trustee incurs arising out of or in
connection with the acceptance or administration of its obligations and duties
under the Pooling and Servicing Agreement, other than any loss, liability or
expense (i) that constitutes a specific liability of the Trustee under the
Pooling and Servicing Agreement or (ii) incurred by reason of willful
misfeasance, bad faith or negligence in the performance of the Trustee's duties
under the Pooling and Servicing Agreement, or by reason of reckless disregard of
the Trustee's obligations and duties under the Pooling and Servicing Agreement.

The Securities Administrator

         Wells Fargo Bank Minnesota, National Association will act as securities
administrator (the "Securities Administrator") for the certificates pursuant to
the Pooling and Servicing Agreement. The Securities Administrator will be
responsible for calculating the amounts of interest and principal required to be
distributed on, and losses to be allocated to, each Class of Certificates on
each Distribution Date, and for making available monthly reports to the Trustee
and Certificateholders, in each case based upon Mortgage Loan information
provided by the Servicer. The Securities Administrator's monthly compensation
will consist of (i) a "Securities Administration Fee" of 0.01% per annum of the
aggregate Principal Balance of the Mortgage Loans, plus (ii) investment income
on funds on deposit in the Distribution Account. The Pooling and Servicing
Agreement will provide that the Securities Administrator and any director,
officer, employee or agent of the Securities Administrator will be reimbursed
for all reasonable expenses, disbursements and advances, and will be indemnified
by the Trust Fund and will be held harmless against any loss, liability or
expense (not including expenses, disbursements and advances incurred or made by
the Securities Administrator in the ordinary course of the Securities
Administrator's performance in accordance with the provisions of the Pooling and
Servicing Agreement) the Securities Administrator incurs arising out of or in
connection with the acceptance or administration of its obligations and duties
under the Pooling and Servicing Agreement, other than any loss, liability or
expense (i) that constitutes a specific liability of the Securities
Administrator under the Pooling and Servicing Agreement or (ii) incurred by
reason of willful misfeasance, bad faith or negligence in the performance of the
Securities Administrator's duties under the Pooling and Servicing Agreement, or
by reason of reckless disregard of the Securities Administrator's obligations
and duties under the Pooling and Servicing Agreement.


                                      S-42


The Credit Risk Manager

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

         No assurance can be given that the Credit Risk Manager will be able to
influence servicing procedures.

         The Credit Risk Manager will be entitled to receive a fee (the "Credit
Risk Manager Fee") until the termination of the Trust Fund or until its removal
by a vote of at least 66-2/3% of the Certificateholders by voting rights. This
fee will be paid monthly by the Trust Fund and will be calculated as 0.02%
annually (the "Credit Risk Manager Fee Rate") of the Principal Balance of each
Mortgage Loan.

Servicing and Other Compensation and Payment of Expenses

         The principal compensation (the "Servicing Fee") to be paid to the
Servicer in respect of its servicing activities for the Certificates will be
payable monthly in an amount equal to 0.50% per annum ("Servicing Fee Rate") of
the Principal Balance of each Mortgage Loan. As additional servicing
compensation, the Servicer is entitled to retain all servicing-related fees,
including assumption fees, modification fees, extension fees and late payment
charges, to the extent collected from mortgagors, together with any interest or
other income earned on funds held in the Collection Account and any escrow
accounts, and a fee upon disposition of any REO property equal to the greater of
1.00% of the sales price and $1,500, subject to a cap equal to the related net
liquidation proceeds. The Servicer is obligated to pay certain insurance
premiums and certain ongoing expenses associated with the Mortgage Pool and
incurred by the Servicer in connection with its responsibilities under the
Pooling and Servicing Agreement and is entitled to reimbursement therefor as
provided in the Pooling and Servicing Agreement.

         The "Determination Date" with respect to any Distribution Date will be
the 18th day of the calendar month in which such Distribution Date occurs or, if
such day is not a Business Day, the Business Day immediately preceding such 18th
day. With respect to any Determination Date and each Mortgage Loan as to which a
principal prepayment in full or in part was applied during the prior calendar
month, the "Prepayment Interest Shortfall" is an amount equal to the interest at
the Mortgage Interest Rate for such Mortgage Loan (net of the Servicing Fee
Rate) on the amount of such principal prepayment for the number of days
commencing on the date on which the principal prepayment is applied and ending
on the last day of the prior calendar month. The Servicer is obligated to offset
any Prepayment Interest Shortfall on Mortgage Loans on any Distribution Date
(payments made by the Servicer in satisfaction of such obligation, "Compensating
Interest") by an amount not in excess of its Servicing Fee relating to such
Distribution Date.

Optional Termination

         The holders of a majority in interest of the Class CE Certificates (the
"Class CE Majority Holders") will have the right to purchase all of the Mortgage
Loans and REO Properties in the Trust Fund and thereby effect the early
retirement of the Certificates, on or after the Distribution Date on which the
aggregate Principal Balance of the Mortgage Loans and REO Properties as of the
end of the related Due Period is less than 10% of the aggregate Principal
Balance of the Mortgage Loans as of the Cut-Off Date. The first Distribution
Date on which such option could be exercised is referred to herein as the
"Optional Termination Date." In the event that the option is exercised, the
purchase will be made at a price (the "Termination Price") generally equal to
par plus accrued interest for each Mortgage Loan at the related Mortgage
Interest Rate to but not including the first day of the month in which such
purchase price is distributed plus the amount of any unreimbursed Advances and
Servicing Advances made by the Servicer. Proceeds from such purchase will be
included in Available Funds and will be distributed to the holders of the
Certificates in accordance with the Pooling and Servicing Agreement. Any such
purchase of Mortgage Loans and REO Properties will result in the early
retirement of the Certificates. If the Class CE Majority Holders do not exercise
this option on any Distribution Date on or after the Optional Termination Date,
then the Servicer may exercise the option.


                                      S-43


Optional Purchase of Defaulted Loans

         As to any Mortgage Loan which is Delinquent in payment by 60 days or
more, the Depositor may, at its option, purchase such Mortgage Loan from the
Trust Fund at the Purchase Price for such Mortgage Loan.

         A Mortgage Loan is "Delinquent" if the scheduled monthly payment of
principal and interest on such Mortgage Loan which is payable by the related
mortgagor under the related Mortgage Note (the "Monthly Payment") due on a due
date is not paid by the close of business on the next scheduled due date for
such Mortgage Loan. Thus, a Mortgage Loan for which the mortgagor failed to make
the Monthly Payment due on March 2, 2002 will be reported as Delinquent on April
2, 2002 if the payment is not made by the close of business on April 1, 2002.

Events of Servicing Termination

         Events of Servicing Termination will consist, among other things, of:
(i) any failure by the Servicer to deposit in the Collection Account or
Distribution Account the required amounts or remit to the Trustee any payment
which continues unremedied for one Business Day following written notice to the
Servicer from the Trustee or any Holder(s) of Certificates evidencing at least
25% of the aggregate voting rights of all Certificates; (ii) any failure of the
Servicer to make any Advance with respect to a Mortgage Loan which failure
continues unremedied for one Business Day following written notice to the
Servicer from the Trustee or any Holder(s) of Certificates evidencing at least
25% of the aggregate voting rights of all Certificates; (iii) any failure by the
Servicer to observe or perform in any material respect any other of its
covenants or agreements in the Pooling and Servicing Agreement, which continues
unremedied for 30 days after the first date on which (x) the Servicer has
knowledge of such failure or (y) written notice of such failure is given to the
Servicer from the Trustee or any Holder(s) of Certificates evidencing at least
25% of the aggregate voting rights of all Certificates; (iv) insolvency,
readjustment of debt, marshalling of assets and liabilities or similar
proceedings, and certain actions by or on behalf of the Servicer indicating its
insolvency or inability to pay its obligations; or (v) if so provided in the
Pooling and Servicing Agreement, cumulative Realized Losses or delinquencies as
of any Distribution Date exceed the amount specified in the Pooling and
Servicing Agreement.

Rights upon Event of Servicing Termination

         So long as an Event of Servicing Termination under the Pooling and
Servicing Agreement remains unremedied, the Trustee may, and at the direction of
the holders of the Offered Certificates evidencing not less than 51% of the
Voting Rights is required to (except in the case of a failure by the Servicer to
make an Advance), terminate all of the rights and obligations of the Servicer in
its capacity as servicer with respect to the Mortgage Loans, as provided in the
Pooling and Servicing Agreement, whereupon the Securities Administrator will
succeed to all of the responsibilities and duties of the Servicer under the
Pooling and Servicing Agreement. No assurance can be given that termination of
the rights and obligations of the Servicer under the Pooling and Servicing
Agreement would not adversely affect the servicing of the related Mortgage
Loans, including the delinquency experience of such Mortgage Loans.

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

Voting Rights

         At all times 97.00% of all of the voting rights of the Trust will be
allocated among the holders of the Class A Certificates, the Mezzanine
Certificates and the Class B Certificates in proportion with the outstanding
Certificate Principal Balances of those respective Classes. At all times 1.00%
of all voting rights will be allocated to the holders of the Class AIO
Certificates until their notional principal amount has been reduced to zero,
1.00% of all voting rights will be allocated to the holders of the Class CE
Certificates (and 2.00% after the notional principal amount of the Class AIO
Certificates has been reduced to zero), and 1.00% of the voting rights will be
allocated to


                                      S-44


the holders of the Class P Certificates. The voting rights allocated to any
Class of Certificates shall be allocated among all Certificateholders of such
class in proportion to the respective percentage interests of such holders in
such Class. The Class R Certificates will not have any Voting Rights.

Amendment

         The Pooling and Servicing Agreement may be amended by the Depositor,
the Servicer, the Securities Administrator and the Trustee, without the consent
of the holders of the Certificates, for any of the purposes set forth under
"Description of the Agreements--Material Terms of the Pooling and Servicing
Agreements and Underlying Servicing Agreements--Amendment" in the prospectus. In
addition, the Pooling and Servicing Agreement may be amended by the Seller, the
Depositor, the Servicer, the Securities Administrator, the Trustee and the
holders of a majority in interest of any class of Certificates affected thereby
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the Pooling and Servicing Agreement or of
modifying in any manner the rights of the holders of any class of Offered
Certificates; provided, however, that no such amendment may (i) reduce in any
manner the amount of, or delay the timing of, distributions required to be made
on any class of Certificates without the consent of the holders of such
Certificates; (ii) adversely affect in any material respect the interests of the
holders of any class of Certificates in a manner other than as described in
clause (i) above, without the consent of the holders of such class evidencing
percentage interests aggregating at least 66% of such Class; or (iii) reduce the
aforesaid percentage of aggregate outstanding principal amounts of Certificates,
the holders of which are required to consent to any such amendment, without the
consent of the holders of all such Certificates.

                         DESCRIPTION OF THE CERTIFICATES

General

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

         The Trust will issue the Class A and Class AIO Certificates (the
"Senior Certificates"), the Class M-1, Class M-2 and Class M-3 Certificates (the
"Mezzanine Certificates"), the Class B Certificates (together with the Mezzanine
Certificates, the "Subordinate Certificates"), the Class CE Certificates, the
Class R Certificates (the "Residual Certificates") and the Class P Certificates.
The Senior Certificates, the Subordinate Certificates, the Residual Certificates
and the Class P Certificates are collectively referred to herein as the
"Certificates." Only the Class A, Class AIO, Class M-1, Class M-2, Class M-3 and
Class B Certificates are offered hereby (the "Offered Certificates").

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

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

         Distributions on the Offered Certificates will be made by the Trustee
on the 25th day of each month, or if such day is not a Business Day, on the
first Business Day thereafter, commencing in April 2002 (each, a "Distribution
Date"), to the persons in whose names such Certificates are registered at the
close of business on the Record Date. With respect to the Offered Certificates
other than the Class AIO Certificates, the "Record Date" for a Distribution Date
is the Business Day before that Distribution Date, and for the Class AIO
Certificates is the last Business Day of the month immediately preceding the
month in which the related Distribution Date occurs or the Closing Date, in the
case of the first Distribution Date.


                                      S-45


Book-Entry Certificates

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

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

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

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

         Because of time zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent securities settlement processing and dated the Business
Day following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or Clearstream Participants on such Business Day. Cash received in
Clearstream or Euroclear as a result of sales of securities by or through a
Clearstream Participant or


                                      S-46


Euroclear Participant to a DTC Participant will be received with value on the
DTC settlement date but will be available in the relevant Clearstream or
Euroclear cash account only as of the Business Day following settlement in DTC.
For information with respect to tax documentation procedures relating to the
Certificates, see "Federal Income Tax Consequences--Partnership Trust Funds--Tax
Consequences to Foreign Securityholders" and "--Backup Withholding" in the
prospectus and "Global Clearance, Settlement and Tax Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I to this prospectus supplement.

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

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

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

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

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

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

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

         The Euroclear System ("Euroclear") was created in 1968 to hold
securities for its participants ("Euroclear Participants") and to clear and
settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash. Transactions may be settled in any of 29
currencies, including United States dollars. Euroclear includes various other
services, including securities lending and borrowing and interfaces with
domestic markets in several countries generally similar to the arrangements for
cross-


                                      S-47


market transfers with DTC described above. Euroclear is operated by Euroclear
Bank S.A./N.V. (the "Euroclear Operator"), under contract with Euroclear
Clearance Systems S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative. The Cooperative establishes policy for
Euroclear on behalf of Euroclear Participants. Euroclear Participants include
banks (including central banks), securities brokers and dealers and other
professional financial intermediaries. Indirect access to Euroclear is also
available to other firms that clear through or maintain a custodial relationship
with a Euroclear Participant, either directly or indirectly.

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

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

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

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

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


                                      S-48


         Definitive Certificates will be issued to beneficial owners of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC
or the Depositor advises the Trustee in writing that DTC is no longer willing,
qualified or able to discharge properly its responsibilities as nominee and
depository with respect to the Book-Entry Certificates and the Depositor or the
Trustee is unable to locate a qualified successor, (b) the Depositor, at its
sole option, with the consent of the Trustee, elects to terminate a book-entry
system through DTC or (c) after the occurrence of an Event of Default,
beneficial owners having Percentage Interests aggregating not less than 51% of
the Book-Entry Certificates advise the Trustee and DTC through the Financial
Intermediaries and the DTC Participants in writing that the continuation of a
book-entry system through DTC (or a successor thereto) is no longer in the best
interests of beneficial owners.

         Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all beneficial
owners of the occurrence of such event and the availability through DTC of
Definitive Certificates. Upon surrender by DTC of the global certificate or
certificates representing the Book-Entry Certificates and instructions for
re-registration, the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as
Certificateholders under the Agreement.

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

         Neither the Depositor, the Servicer, the Securities Administrator nor
the Trustee will have any responsibility for any aspect of the records relating
to or payments made on account of beneficial ownership interests of the
Book-Entry Certificates held by Cede & Co., as nominee for DTC, or for
maintaining, supervising or reviewing any records relating to such beneficial
ownership interests.

Allocation of Available Funds

         Distributions to holders of each class of Offered Certificates will be
made on each Distribution Date from Available Funds. "Available Funds" will be
equal to the sum of the following amounts with respect to the Mortgage Loans,
net of amounts reimbursable or payable to the Servicer and the Securities
Administrator, including the Servicing Fee and any accrued and unpaid Servicing
Fees, the Securities Administration Fee and the Credit Risk Manager Fee: (i) the
aggregate amount of Monthly Payments on the Mortgage Loans due during the
related Due Period and received by the Trustee one business day prior to the
related Distribution Date, (ii) certain unscheduled payments in respect of the
Mortgage Loans, including prepayments (but excluding any prepayment penalties
collected or payments made in respect of prepayment penalties), insurance
proceeds and liquidation proceeds net of certain expenses received during the
related Prepayment Period, (iii) payments from the Servicer in connection with
Advances and Prepayment Interest Shortfalls for such Distribution Date, (iv)
collections in respect of any REO Property deposited into the Collection Account
for such Distribution Date, (v) the Purchase Price for any repurchased Mortgage
Loan deposited to the Collection Account during the related Prepayment Period,
(vi) any Substitution Adjustments deposited in the Collection Account during the
related Prepayment Period, and (vii) on the Distribution Date on which the Trust
is to be terminated in accordance with the Pooling and Servicing Agreement, the
Termination Price. The holders of the Class P Certificates will be entitled to
receive all prepayment penalties received on the Mortgage Loans and such amounts
will not be available for distribution to the Offered Certificates.

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

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

Interest Distributions

         On each Distribution Date, based upon the information provided to it in
the Remittance Report, the Trustee will distribute the Interest Remittance
Amount in the following order of priority to the extent available:


                                      S-49


         first, to the Securities Administrator, the Securities Administration
Fee, and to the Credit Risk Manager, the Credit Risk Manager Fee;

         second, to pay the Trustee and the Securities Administrator for any
reasonable expenses, and for indemnification amounts, owed to them pursuant to
the Pooling and Servicing Agreement;

         third, concurrently, to the Class A and Class AIO Certificates, pro
rata, the applicable Accrued Certificate Interest for such Distribution Date;

         fourth, concurrently, to the Class A and Class AIO Certificates, pro
rata, the applicable Interest Carry Forward Amount for such Certificates,
respectively;

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

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

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

         eighth, to the Class B Certificates, the Accrued Certificate Interest
thereon for such Distribution Date; and

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

         "Accrued Certificate Interest" for each Class of Offered Certificates
and each Distribution Date means an amount equal to the interest accrued during
the related Interest Accrual Period on the Certificate Principal Balance of such
class of Certificates (or the notional principal amount, in the case of the
Class AIO Certificates), minus each class's Interest Percentage of shortfalls
caused by the Relief Act for such Distribution Date.

         "Interest Carry Forward Amount" means for any class of Certificates and
any Distribution Date the sum of (a) the excess, if any, of the Accrued
Certificate Interest, any Interest Carry Forward Amount for the prior
Distribution Date, over the amount in respect of interest actually distributed
on each class on such prior Distribution Date and (b) interest on such excess at
the applicable Formula Rate with respect to the Offered Certificates on the
basis of the actual number of days in the related Interest Accrual Period over a
360-day year (or on the basis of a 360-day year comprised of twelve 30-day
months, in the case of the Class AIO Certificates).

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

         The "Interest Accrual Period" for any Distribution Date and each class
of Offered Certificates (other than the Class AIO Certificates) will be from and
including the previous Distribution Date (or the Closing Date in the case of the
first Interest Accrual Period) to and including the day preceding the current
Distribution Date, and for the Class AIO Certificates will be the preceding
calendar month. All calculations of interest will be made on the basis of the
actual number of days in the related Interest Accrual Period over a 360-day
year, except that calculations of interest on the Class AIO Certificates will be
made on the basis of a 360-day year comprised of twelve 30-day months.


                                      S-50


         The "Interest Percentage" is, with respect to any class of Certificates
and any Distribution Date, the ratio (expressed as a decimal carried to six
places) of the Accrued Certificate Interest for such class to the Accrued
Certificate Interest for all classes, in each case with respect to such
Distribution Date.

         The "Net Adjusted WAC Rate Carryover Amount" for any Distribution Date
for the Class A, Class M-1, Class M-2, Class M-3 and Class B Certificates equals
the sum of (a) the amount, if any, by which (i) the amount of Accrued
Certificate Interest that would have been payable on that class for that
Distribution Date had its Pass-Through Rate been equal to the related Formula
Rate, exceeds (ii) the actual amount of the Accrued Certificate Interest for
that class and Distribution Date, because the related Pass-Through Rate was
limited to the Net Adjusted WAC Rate, plus (b) any such amount from a previous
Distribution Date that remains unpaid, with interest thereon at the applicable
Formula Rate since that Distribution Date, to the extent such interest remains
unpaid.

         If the Interest Remittance Amount is insufficient on any Distribution
Date to distribute the aggregate Accrued Certificate Interest on the Senior
Certificates, any shortfall in available amounts will be allocated to the Senior
Certificates pro rata in accordance with their Interest Percentages. Amounts
paid in respect of any Interest Carry Forward Amount or Net Adjusted WAC Rate
Carryover Amount shall be applied first to pay unpaid accrued interest on
shortfall amounts and thereafter to pay the shortfall amounts, beginning with
those that were incurred earliest.

Principal Distributions

         With respect to each Distribution Date (a) before the Stepdown Date or
(b) with respect to which a Trigger Event is in effect, Holders of the Class A
Certificates will be entitled to receive the entire Principal Distribution
Amount for such Distribution Date. Once the Certificate Principal Balance of the
Class A Certificates has been reduced to zero, the Holders of the Class M-1
Certificates will be entitled to receive 100% of the Principal Distribution
Amount for such Distribution Date until the Certificate Principal Balance of the
Class M-1 Certificates has been reduced to zero. Once the Certificate Principal
Balance of the Class M-1 Certificates has been reduced to zero, the Holders of
the Class M-2 Certificates will be entitled to receive 100% of the Principal
Distribution Amount until the Certificate Principal Balance of the Class M-2
Certificates has been reduced to zero. Once the Certificate Principal Balance of
the Class M-2 Certificates has been reduced to zero, the Holders of the Class
M-3 Certificates will be entitled to receive 100% of the Principal Distribution
Amount until the Certificate Principal Balance of the Class M-3 Certificates has
been reduced to zero. Finally, once the Certificate Principal Balance of the
Class M-3 Certificates has been reduced to zero, the Holders of the Class B
Certificates will be entitled to receive 100% of the Principal Distribution
Amount until the Certificate Principal Balance of the Class B Certificates has
been reduced to zero. In no event will principal be distributed on a Class after
its Certificate Principal Balance has been reduced to zero.

         With respect to each Distribution Date (a) on or after the Stepdown
Date and (b) as long as a Trigger Event is not in effect, the Principal
Distribution Amount, to the extent available, will be distributed to the Holders
of all classes of Certificates as payments of principal, in the order of
priority and in the amounts set forth below:

         first, the lesser of (x) the Principal Distribution Amount and (y)
Class A Principal Distribution Amount will be distributed to the Class A
Certificates until the Certificate Principal Balance of the Class A Certificates
has been reduced to zero;

         second, the lesser of (x) the excess of (i) the Principal Distribution
Amount over (ii) the amount distributed to the Class A Certificates pursuant to
priority first above and (y) the Class M-1 Principal Distribution Amount, will
be distributed to the Class M-1 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero;

         third, the lesser of (x) the excess of (i) the Principal Distribution
Amount over (ii) the sum of the amount distributed to the Class A Certificates
pursuant to priority first above and the amount distributed to the Class M-1
Certificates pursuant to priority second above and (y) the Class M-2 Principal
Distribution Amount, will be distributed to the Class M-2 Certificates, until
the Certificate Principal Balance thereof has been reduced to zero;


                                      S-51


         fourth, the lesser of (x) the excess of (i) the Principal Distribution
Amount over (ii) the sum of the amount distributed to the Class A Certificates
pursuant to priority first above, the amount distributed to the Class M-1
Certificates pursuant to priority second above and the amount distributed to the
Class M-2 Certificates pursuant to priority third above and (y) the Class M-3
Principal Distribution Amount, will be distributed to the Class M-3
Certificates, until the Certificate Principal Balance thereof has been reduced
to zero;

         fifth, the lesser of (x) the excess of (i) the Principal Distribution
Amount over (ii) the sum of the amount distributed to the Class A Certificates
pursuant to priority first above, the amount distributed to the Class M-1
Certificates pursuant to priority second above, the amount distributed to the
Class M-2 Certificates pursuant to priority third above and the amount
distributed to the Class M-3 Certificates pursuant to priority fourth above and
(y) the Class B Principal Distribution Amount will be distributed to the Class B
Certificates, until the Certificate Principal Balance thereof has been reduced
to zero; and

         sixth, any amount of the Principal Distribution Amount remaining after
making all of the distributions pursuant to priority first, second, third,
fourth and fifth above will be included as part of the Monthly Excess Cashflow
Amount and will be applied as described below under "--Application of Monthly
Excess Cashflow Amounts."

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

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

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

         o     such class's share of any Applied Realized Loss Amount for
               previous Distribution Dates.

         "Class A Principal Distribution Amount" means as of any Distribution
Date on or after the Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the Certificate Principal Balance of the Class A
Certificates immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i) approximately 66.00% and (ii) the Pool Balance as of the
last day of the related Due Period and (B) the Pool Balance as of the last day
of the related Collection Period minus the product of (i) 0.50% and (ii) the
Pool Balance on the Cut-off Date.

         "Class M-1 Principal Distribution Amount" means as of any Distribution
Date on or after the Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the sum of (i) the 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 (ii) the
Certificate Principal Balance of the Class M-1 Certificates immediately prior to
such Distribution Date over (y) the lesser of (A) the product of (i)
approximately 78.00% and (ii) the Pool Balance as of the last day of the related
Due Period and (B) the Pool Balance as of the last day of the related Due Period
minus the product of (i) 0.50% and (ii) the Pool Balance on the Cut-off Date.

         "Class M-2 Principal Distribution Amount" means as of any Distribution
Date on or after the Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the sum of (i) the 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), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date) and (iii) the Certificate Principal Balance of the Class M-2 Certificates
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) approximately 88.50% and (ii) the Pool Balance as of the last day
of the related Due Period and (B) the Pool Balance as of the last day of the
related Due Period minus the product of (i) 0.50% and (ii) the Pool Balance on
the Cut-off Date.

         "Class M-3 Principal Distribution Amount" means as of any Distribution
Date on or after the Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the sum of (i) the 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), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account


                                      S-52


the payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date), and (iv) the Certificate Principal Balance of
the Class M-3 Certificates immediately prior to such Distribution Date over (y)
the lesser of (A) the product of (i) approximately 97.00% and (ii) the Pool
Balance as of the last day of the related Due Period and (B) the Pool Balance as
of the last day of the related Due Period minus the product of (i) 0.50% and
(ii) the Pool Balance on the Cut-off Date.

         "Class B Principal Distribution Amount" means as of any Distribution
Date on or after the Stepdown Date and as long as a Trigger Event is not in
effect, the excess of (x) the sum of (i) the 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), (ii) the Certificate
Principal Balance of the Class M-1 Certificates (after taking into account the
payment of the Class M-1 Principal Distribution Amount on such Distribution
Date), (iii) the Certificate Principal Balance of the Class M-2 Certificates
(after taking into account the payment of the Class M-2 Principal Distribution
Amount on such Distribution Date), (iv) the Certificate Principal Balance of the
Class M-3 Certificates (after taking into account the payment of the Class M-3
Principal Distribution Amount on such Distribution Date), and (v) the
Certificate Principal Balance of the Class B Certificates immediately prior to
such Distribution Date over (y) the lesser of (A) the product of (i)
approximately 99.00% and (ii) the Pool Balance as of the last day of the related
Due Period and (B) the Pool Balance as of the last day of the related Due Period
minus the product of (i) 0.50% and (ii) the Pool Balance on the Cut-off Date.

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

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

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

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

         "Principal Distribution Amount" means as of any Distribution Date, the
sum of (i) the Principal Remittance Amount (minus the Overcollateralization
Release Amount, if any) and (ii) the Extra Principal Distribution Amount, if
any.

         "Principal Remittance Amount" means, with respect to any Distribution
Date, to the extent of funds available therefor as described herein, the amount
equal to the sum (less certain amounts available for reimbursement of Advances
and Servicing Advances as described above under "The Pooling and Servicing
Agreement--Advances" and certain other reimbursable expenses of the Servicer
pursuant to the Pooling and Servicing Agreement) of the following amounts
(without duplication): (i) each payment of principal on a Mortgage Loan due
during such Due Period and received by the Servicer on or prior to the related
Determination Date, including any Advances with respect thereto, (ii) all full
and partial principal prepayments received by the Servicer during the related
Prepayment Period, (iii) the liquidation proceeds (net of certain expenses)
allocable to principal actually collected by the Servicer during the related
Prepayment Period, (iv) the portion of the Purchase Price allocable to principal
of all repurchased Defective Mortgage Loans collected by the Servicer during the
related Prepayment Period, (v) any Substitution Adjustments received on or prior
to the previous Determination Date and


                                      S-53


not yet distributed, and (vi) on the Distribution Date on which the Trust is to
be terminated in accordance with the Pooling and Servicing Agreement, that
portion of the Termination Price in respect of principal.

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

         "60+ Day Delinquent Loan" means each Mortgage Loan with respect to
which any portion of a Monthly Payment is, as of the last day of the prior Due
Period, two months or more past due (without giving effect to any grace period),
each Mortgage Loan in foreclosure, all REO Property and each Mortgage Loan for
which the mortgagor has filed for bankruptcy after the Closing Date.

         "Stepdown Date" means the earlier to occur of (x) the Distribution Date
on which the Certificate Principal Balance of the Class A Certificates is
reduced to zero and (y) the later to occur of (A) the Distribution Date in April
2005 and (B) the first Distribution Date on which the Certificate Principal
Balance of the Class A Certificates (before taking into account the distribution
of the Class A Principal Distribution Amount on such Distribution Date) is less
than 66.00% of the Pool Balance as of the last day of the related Due Period.

         "Targeted Overcollateralization Amount" means as of any Distribution
Date, (x) prior to the Stepdown Date, 0.50% of the Pool Balance as of the
Cut-off Date, (y) on and after the Stepdown Date and if a Trigger Event is not
in effect, the lesser of (i) the Targeted Overcollateralization Amount for the
immediately preceding Distribution Date and (ii) the greater of (A) 1.00% of the
Pool Balance as of the last day of the related Due Period and (B) 0.50% of the
Pool Balance as of the Cut-off Date and (z) on or after the Stepdown Date and if
a Trigger Event is in effect, the Targeted Overcollateralization Amount for the
immediately preceding Distribution Date.

         A "Trigger Event" has occurred on a Distribution Date on or after the
Stepdown Date if the three-month rolling average of 60+ Day Delinquent Loans
equals or exceeds 50% of the Senior Enhancement Percentage.

Allocation of Losses

         A "Realized Loss" is:

         o     as to any Liquidated Mortgage Loan, the amount by which the
               remaining unpaid Principal Balance thereof exceeds the amount of
               net proceeds from the liquidation of, and any insurance proceeds
               from, such Mortgage Loan and the related Mortgaged Property
               applied to the Principal Balance of that Liquidated Mortgage
               Loan.

         o     as to any Mortgage Loan, a Deficient Valuation.

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

         A "Liquidated Mortgage Loan" is any defaulted Mortgage Loan as to which
the Servicer has determined that all amounts which it expects to recover from or
on account of such Mortgage Loan have been recovered.

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

         If a Mortgage Loan is in default, or if default is reasonably
foreseeable, the Servicer may permit a modification of such Mortgage Loan to
reduce its Principal Balance and/or extend its term to a term not longer than
the latest maturity date of any other Mortgage Loan (any such modification, a
"Servicer Modification"). Any such


                                      S-54


principal reduction will constitute a Realized Loss at the time of such
reduction. An extension of the term will not result in a Realized Loss unless
coupled with a principal reduction.

         Realized Losses will, in effect, be absorbed first by the Class CE
Certificates (through a reduction in the Overcollateralization Amount). The
Pooling and Servicing Agreement does not permit the allocation of Realized
Losses to the Class P Certificates.

         If, after giving effect to the distribution of the Principal
Distribution Amount on any Distribution Date the aggregate Certificate Principal
Balance of the Offered Certificates exceeds the Pool Balance as of the end of
the related Due Period, such excess will be allocated against the Class B, Class
M-3, Class M-2 and Class M-1 Certificates, and the Class A Certificates, in that
order and until the respective Certificate Principal Balances thereof are
reduced to zero. Any allocation of such excess in reduction of a Certificate
Principal Balance is referred to as an "Applied Realized Loss Amount." Any such
reduction of a Certificate Principal Balance will not be reversed or reinstated,
and no interest will accrue on any such reduction amount. The amount of any such
reduction may be recovered by the Holders of the related Certificates on the
same Distribution Date or on a subsequent Distribution Date, but only out of
Monthly Excess Cashflow Amounts to the extent such amounts are available after
payment of other amounts due on the Offered Certificates, as described under
"--Application of Monthly Excess Cashflow Amounts" below.

Application of Monthly Excess Cashflow Amounts

         The Net Adjusted WAC Rate for the Offered Certificates (other than the
Class AIO Certificates) is generally expected to be higher than the weighted
average of the Pass-Through Rates on the Offered Certificates (other than the
Class AIO Certificates), thus generating certain excess interest collections
which, in the absence of losses, will not be necessary to fund interest
distributions on the Certificates. This excess interest for a Due Period,
together with interest on the Overcollateralization Amount itself, is the
"Monthly Excess Interest Amount." See "--Pass-Through Rates" below.

         The required level of overcollateralization for any Distribution Date
is the Targeted Overcollateralization Amount. The Targeted Overcollateralization
Amount is initially $1,710,309.

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

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

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

         (i) to fund the Extra Principal Distribution Amount for such
Distribution Date;


                                      S-55


         (ii) to fund any remaining Accrued Certificate Interest for such
Distribution Date for the Class M-1 Certificates;

         (iii) to fund the Interest Carry Forward Amount for the Class M-1
Certificates, if any;

         (iv) to reimburse the Class M-1 Certificates for Applied Realized Loss
Amounts allocated to the Class M-1 Certificates and not previously reimbursed;

         (v) to fund any remaining Accrued Certificate Interest for such
Distribution Date for the Class M-2 Certificates;

         (vi) to fund the Interest Carry Forward Amount for the Class M-2
Certificates, if any;

         (vii) to reimburse the Class M-2 Certificates for Applied Realized Loss
Amounts allocated to the Class M-2 Certificates and not previously reimbursed;

         (viii) to fund any remaining Accrued Certificate Interest for such
Distribution Date for the Class M-3 Certificates;

         (ix) to fund the Interest Carry Forward Amount for the Class M-3
Certificates, if any;

         (x) to reimburse the Class M-3 Certificates for Applied Realized Loss
Amounts allocated to the Class M-3 Certificates and not previously reimbursed;

         (xi) to fund any remaining Accrued Certificate Interest for such
Distribution Date for the Class B Certificates;

         (xii) to fund the Interest Carry Forward Amount for the Class B
Certificates, if any;

         (xiii) to reimburse the Class B Certificates for Applied Realized Loss
Amounts allocated to the Class B Certificates and not previously reimbursed;

         (xiv) to fund the Net Adjusted WAC Rate Carryover Amount, if any, for
the Class A, Class M-1, Class M-2, Class M-3 and Class B Certificates, in that
order, until such amount is paid in full for each such class;

         (xv) to fund distributions to the Holders of the Class CE Certificates
in the amounts specified in the Pooling and Servicing Agreement; and

         (xvi) any remaining amounts to the Holders of the Class R Certificates.

Pass-Through Rates

         The "Pass-Through Rate" for each class of the Offered Certificates for
any Distribution Date will be, with respect to:

         (i) the Offered Certificates (other than the Class AIO Certificates),
the lesser of (x) the related Formula Rate for such Distribution Date and (y)
the related Net Adjusted WAC Rate, if applicable, for such Distribution Date;
and


                                      S-56


         (ii) the Class AIO Certificates on any of the first 30 Distribution
Dates, (i) in the case of the April 2002 Distribution Date through the January
2003 Distribution Date, 4.50% per annum, (ii) in the case of the February 2003
Distribution Date through the November 2003 Distribution Date, 3.50% per annum
and (iii) in the case of the December 2003 Distribution Date through the
September 2004 Distribution Date, 2.50% per annum. After the Accrual Period for
the September 2004 Distribution Date, the Class AIO Certificates will have a
Pass-Through Rate of 0.00% per annum and will therefore cease to accrue
interest.

         With respect to the Offered Certificates (other than the Class AIO
Certificates), interest in respect of any Distribution Date will accrue during
the related Interest Accrual Period on the basis of the actual number of days in
such Interest Accrual Period over a 360-day year. With respect to the Class AIO
Certificates, interest in respect of any Distribution Date will accrue during
the related Interest Accrual Period on the basis of a 360-day year comprised of
twelve 30-day months.

         The "Adjusted Net Maximum Mortgage Rate" for any Mortgage Loan for any
Distribution Date shall be a per annum rate equal to the applicable Maximum
Mortgage Interest Rate for such Mortgage Loan (if it is an adjustable-rate
Mortgage Loan) or the fixed Mortgage Interest Rate for such Mortgage Loan, if it
is a fixed-rate Mortgage Loan, as of the beginning of the related Due Period,
minus the sum of (i) the Servicing Fee Rate, (ii) the Securities Administration
Fee Rate, and (iii) the Credit Risk Manager Fee Rate.

         The "Credit Risk Management Fee Rate" for any Distribution Date equals
0.02% per annum.

         The "Formula Rate" for any Distribution Date and any Class of Offered
Certificates other than the Class AIO Certificates is the lesser of (i) the sum
of (A) one-month LIBOR ("LIBOR") as of the related LIBOR Determination Date and
(B) the per annum margin rate for such Class set forth on the cover page of this
prospectus supplement (the applicable "Certificate Margin") and (ii) the Maximum
Cap Rate for such Distribution Date. The Certificate Margin for the Class A
Certificates will equal two times the initial Certificate Margin, and the
Certificate Margin for the Class M-1, Class M-2 and Class M-3 Certificates will
equal 1.5 times the initial Certificate Margin, on each Distribution Date after
the Optional Termination Date.

         The "Maximum Cap Rate" for any Distribution Date is a per annum rate
(not less than zero and subject to adjustment based on the actual number of days
elapsed in the related Interest Accrual Period) equal to (a) the weighted
average of the Adjusted Net Maximum Mortgage Rates of the Mortgage Loans less
(b) for the first 30 Distribution Dates, the Pass-Through Rate for the Class AIO
Certificates for such Distribution Date multiplied by a fraction, the numerator
of which is the Notional Amount of the Class AIO Certificates immediately prior
to such Distribution Date and the denominator of which is the aggregate
outstanding principal balance of the Mortgage Loans as of the beginning of the
related Due Period.

         The "Net Adjusted WAC Rate" for any Distribution Date is the weighted
average of the Mortgage Interest Rates of the Mortgage Loans as of the beginning
of the related Due Period less the sum of (i) the Servicing Fee Rate, (ii) the
Securities Administration Fee Rate, (iii) the Credit Risk Manager Fee Rate, and
(iv) for the first 30 Distribution Dates, the Pass-Through Rate on the Class AIO
Certificates for such Distribution Date multiplied by a fraction, the numerator
of which is the Notional Amount of the Class AIO Certificates immediately prior
to that Distribution Date and the denominator of which is the aggregate
outstanding principal balance of the Mortgage Loans as of the beginning of the
related Due Period, adjusted to reflect the actual number of days elapsed in the
related Interest Accrual Period.

         The "Net WAC Cap" for any Distribution Date will equal the related Net
Adjusted WAC Rate.

         The "Securities Administration Fee Rate" for any Distribution Date
equals 0.01% per annum.

         Calculation of LIBOR. On each "LIBOR Determination Date" (meaning the
second London business day before the beginning of each Interest Accrual
Period), the Securities Administrator will determine LIBOR for the next Interest
Accrual Period for the Offered Certificates (other than the Class AIO
Certificates) on the basis of the British Bankers' Association or BBA Interest
Settlement Rate for one-month deposits in U.S. dollars as found on Telerate page
3750 as of 11:00 a.m. London time on such LIBOR Determination Date. These
Interest Settlement


                                      S-57


Rates currently are based on rates quoted by 16 BBA designated banks as being,
in the view of such banks, the offered rate at which deposits are being quoted
to prime banks in the London interbank market. These BBA Interest Settlement
Rates are calculated by eliminating the four highest rates and the four lowest
rates, averaging the eight remaining rates, carrying the results, expressed as a
percentage, out to six decimal places, and rounding to five decimal places. As
used in this prospectus supplement, "Telerate page 3750" means the display
designated as page 3750 on the Dow Jones Telerate Service.

         If, on any LIBOR Determination Date, the Securities Administrator is
unable to determine LIBOR on the basis of the method set forth in the preceding
paragraph, LIBOR will be determined on the basis of the rates at which deposits
in United States dollars are offered by the reference banks at approximately
11:00 a.m., London time, on that day to prime banks in the London interbank
market for a period equal to the related Interest Accrual Period commencing on
the first day of the related Interest Accrual Period. The Securities
Administrator will request the principal London office of each of the Reference
Banks to provide a quotation of its rate. If at least two such quotations are
provided, LIBOR will be the arithmetic mean of the quotations. If fewer than two
quotations are provided as requested, LIBOR will be the arithmetic mean of the
rates quoted by major banks in New York City, selected by the trustee, at
approximately 11:00 a.m., New York City time, on that day for loans in United
States dollars to leading European banks for a period equal to the related
accrual period immediately commencing on the first day of such accrual period.

         "Reference Banks" means four major banks in the London interbank market
selected by the Securities Administrator.

         Notional Amount of Class AIO Certificates. The Notional Amount of the
Class AIO Certificates for each of the first 30 Distribution Dates will equal
the lesser of (i) $34,196,000 and (ii) the aggregate Pool Balance as of the
beginning of the related Due Period. The Notional Amount will equal $0.00 for
each Distribution Date after the Distribution Date occurring in September 2004.
The Notional Amount is used to calculate interest distributions on the Class AIO
Certificates only, and does not represent the right to receive any distributions
of principal. No interest on the Class AIO Certificates will be distributed
after the Distribution Date in September 2004.

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

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

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

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


                                      S-58


Mortgage Loan is due upon the sale of the related Mortgaged Property or is
assumable by a creditworthy purchaser of the related Mortgaged Property. See
"The Mortgage Pool" in this prospectus supplement.

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

         The rate of principal payments (including prepayments) on pools of
mortgage loans may vary significantly over time and may be influenced by a
variety of economic, geographic, social and other factors, including changes in
mortgagors' housing needs, job transfers, unemployment, mortgagors' net equity
in the mortgaged properties and servicing decisions. In general, if prevailing
interest rates were to fall significantly below the Mortgage Interest Rates on
the Mortgage Loans, such Mortgage Loans could be subject to higher prepayment
rates than if prevailing interest rates were to remain at or above the Mortgage
Interest Rates on such Mortgage Loans. Conversely, if prevailing interest rates
were to rise significantly, the rate of prepayments on such Mortgage Loans would
generally be expected to decrease. No assurances can be given as to the rate of
prepayments on the Mortgage Loans in stable or changing interest rate
environments.

         As with fixed rate obligations generally, the rate of prepayment on a
pool of mortgage loans with fixed rates, such as the Fixed-Rate Mortgage Loans
included in the Mortgage Pool, are affected by prevailing market rates for
mortgage loans of a comparable term and risk level. When the market interest
rate is below a mortgagor's mortgage interest rate, that mortgagor may have an
increased incentive to refinance his mortgage loan. Depending on prevailing
market rates, the future outlook for market rates and economic conditions
generally, some mortgagors may sell or refinance mortgaged properties in order
to realize their equity in the mortgage properties, to meet cash flow needs or
to make other investments. No assurance can be given as to the level of
prepayments that the Mortgage Loans will experience.

         As is the case with conventional fixed-rate mortgage loans,
adjustable-rate mortgage loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable-rate mortgage loans could be
subject to higher prepayment rates than if prevailing interest rates remain
constant because the availability of fixed-rate mortgage loans at competitive
interest rates may encourage mortgagors to refinance their adjustable-rate
mortgage loans to "lock in" a lower fixed interest rate. Substantially all of
the Adjustable-Rate Mortgage Loans included in the Mortgage Pool have Mortgage
Interest Rates that were fixed for a substantial period of time after
origination and, only after that substantial period are or were subject to
adjustment. As the Adjustable-Rate Mortgage Loans with delayed first adjustment
dates approach their first adjustment dates, they may prepay at faster rates
than other adjustable-rate mortgage loans, even if prevailing interest rates are
higher than the initial fixed rates on these loans because the borrowers may
refinance in an attempt to limit changes in their monthly payments. However, the
existence of periodic and lifetime limitations on changes to the Mortgage
Interest Rates may reduce a borrower's incentive to refinance. No assurance can
be given as to the level of prepayments that the Adjustable-Rate Mortgage Loans
will experience.

         Approximately 91.57% of the Mortgage Loans (by aggregate principal
balance of the Mortgage Loans as of the Cut-off Date) require the mortgagor to
pay a prepayment charge under certain circumstances if the mortgagor prepays the
Mortgage Loan during specified periods not in excess of five years after the
Mortgage Loan was originated. The holders of the Class P Certificates will be
entitled to all prepayment charges received on the Mortgage Loans, and such
amounts will not be available for distribution on the other classes of
Certificates. Under


                                      S-59


certain circumstances, as set forth in the Pooling and Servicing Agreement, the
Servicer may waive the payment of any otherwise applicable prepayment charge.
Investors should conduct their own analysis of the effect, if any, that the
prepayment charges, and decisions by the Servicer with respect to the waiver
thereof, may have on the prepayment performance of the Mortgage Loans. The
Depositor makes no representations as to the effect that the prepayment charges,
and decisions by the Servicer with respect to the waiver thereof, may have on
the prepayment performance of the Mortgage Loans.

         The weighted average life and yield to maturity of each class of
Offered Certificates entitled to principal distributions will also be influenced
by the amount of Monthly Excess Cashflow Amounts generated by the Mortgage Loans
and applied in reduction of the Certificate Principal Balances of such Offered
Certificates. The level of Monthly Excess Cashflow Amounts available on any
Distribution Date to be applied in reduction of the Certificate Principal
Balance of the Offered Certificates entitled to principal distributions will be
influenced by, among other factors, (i) the overcollateralization level of the
Mortgage Loans at such time (i.e., the extent to which interest on the Mortgage
Loans is accruing on a higher Principal Balance than the aggregate Certificate
Principal Balance of the Certificates); and (ii) the delinquency and default
experience of the Mortgage Loans. To the extent that greater amounts of Monthly
Excess Cashflow Amounts are distributed in reduction of the Certificate
Principal Balance of a class of Certificates, the weighted average life thereof
can be expected to shorten. No assurance can be given as to the amount of
Monthly Excess Cashflow Amounts distributed at any time or in the aggregate.

Special Yield Considerations

         The Mortgage Interest Rates on the Fixed-Rate Mortgage Loans are fixed
and will not vary with any index and the Mortgage Interest Rates on the
Adjustable-Rate Mortgage Loans adjust semi-annually, following an initial period
of one, two or three years after their origination dates, based generally upon
six-month LIBOR and one-year CMT indices, whereas the Pass-Through Rates on the
Offered Certificates (other than the Class AIO Certificates) adjust monthly
based upon one-month LIBOR as described under "Description of the
Certificates--Pass-Through Rates--Calculation of LIBOR" herein, subject to the
Net Adjusted WAC Rate. As a result, increases in the Pass-Through Rates on the
Offered Certificates (other than the Class AIO Certificates) may be limited for
extended periods in a rising interest rate environment. The interest due on the
Mortgage Loans during any Due Period, net of the expenses of the Trust, may not
equal the amount of interest that would accrue at one-month LIBOR plus the
applicable margin on the Offered Certificates (other than the Class AIO
Certificates) during the related Interest Accrual Period (as defined herein). In
addition, the Mortgage Interest Rate may respond differently to economic and
market factors than one-month LIBOR does. Thus, it is possible, for example,
that if both one-month LIBOR and the Mortgage Interest Rate index rise during
the same period, one-month LIBOR may rise more rapidly than that index or may
rise higher than the index, potentially resulting in the application of the Net
Adjusted WAC Rate to reduce the Pass-Through Rate on one or more classes of the
Offered Certificates (other than the Class AIO Certificates), which may
adversely affect the yield to maturity on the Offered Certificates (other than
the Class AIO Certificates). In addition, the Net Adjusted WAC Rate will be
reduced by the repayment of Mortgage Loans with high Mortgage Interest Rates.

         If the Pass-Through Rate on the Offered Certificates (other than the
Class AIO Certificates) is limited by the Net Adjusted WAC Rate for any
Distribution Date, the resulting basis risk shortfalls may be recovered by the
holders of the Offered Certificates on such Distribution Date or on future
Distribution Dates, to the extent that on such Distribution Date or future
Distribution Dates there are any Monthly Excess Cashflow Amounts remaining after
certain other distributions on the Offered Certificates and the payment of
certain fees and expenses of the Trust. See "Description of the
Certificates--Application of Monthly Excess Cashflow Amounts" in this prospectus
supplement. The ratings on the Offered Certificates do not address the
likelihood of any such recovery of basis risk shortfalls by holders of the
Offered Certificates.

Yield Sensitivity of the Subordinate Certificates

         If the Certificate Principal Balances of the Class B Certificates, the
Class M-3 Certificates and the Class M-2 Certificates have been reduced to zero,
the yield to maturity on the Class M-1 Certificates will become extremely
sensitive to losses on the Mortgage Loans (and the timing thereof) that are
covered by subordination, because the entire amount of any Realized Losses (to
the extent not covered by Monthly Excess Cashflow Amounts), will be allocated to
the Class M-1 Certificates. If the Certificate Principal Balance of the Class B
Certificates and the Class


                                      S-60


M-3 Certificates has been reduced to zero, the yield to maturity on the Class
M-2 Certificates will become extremely sensitive to losses on the Mortgage Loans
(and the timing thereof) that are covered by subordination, because the entire
amount of any Realized Losses (to the extent not covered by Monthly Excess
Cashflow Amounts), will be allocated first to the Class M-2 Certificates. If the
Certificate Principal Balance of the Class B Certificates has been reduced to
zero, the yield to maturity on the Class M-3 Certificates will become extremely
sensitive to losses on the Mortgage Loans (and the timing thereof) that are
covered by subordination, because the entire amount of any Realized Losses (to
the extent not covered by Monthly Excess Cashflow Amounts), will be allocated to
the Class M-3 Certificates. The yield to maturity on the Class B Certificates
will be extremely sensitive to losses on the Mortgage Loans (and the timing
thereof) that are covered by subordination, because the entire amount of
Realized Losses (to the extent not covered by Monthly Excess Cashflow Amounts),
will be allocated first to the Class B Certificates. Investors in the
Subordinate Certificates should fully consider the risk that Realized Losses on
the Mortgage Loans could result in the failure of such investors to fully
recover their investments. In addition, once Realized Losses have been allocated
to a Subordinate Certificate, such amounts with respect to such Certificates
will no longer accrue interest and will not be reinstated thereafter. The
amounts of any Realized Loss allocated to a Class of Certificates on a
Distribution Date may be recovered by related Holders on the same Distribution
Date or on a subsequent Distribution Date, but only out of Monthly Excess
Cashflow Amounts to the extent such amounts are available after payment of other
amounts due on the Offered Certificates and certain expenses of the Trust, as
described under "Description of the Certificates--Application of Monthly Excess
Cashflow Amounts" in this Prospectus Supplement.

         Unless the Certificate Principal Balance of the Class A Certificates
has been reduced to zero, the Subordinate Certificates will not be entitled to
any principal distributions until the Stepdown Date (which will not occur until
April 2005 at the earliest unless the Certificate Principal Balance of the Class
A Certificates has been reduced to zero before April 2005) or during any period
in which a Trigger Event is in effect. As a result, the weighted average lives
of the Subordinate Certificates will be longer than would otherwise be the case
if distributions of principal were allocated on a pro rata basis among the Class
A Certificates and the Subordinate Certificates. As a result of the longer
weighted average lives of the Subordinate Certificates, the holders of such
Certificates have a greater risk of suffering a loss on their investments.
Further, because a Trigger Event is based on delinquencies and not losses, it is
possible for the Subordinate Certificates to receive no principal distributions
(unless the Certificate Principal Balance of the Class A Certificates has been
reduced to zero) on and after the Stepdown Date even if no losses have occurred
on the Mortgage Pool.

Additional Information

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

Weighted Average Lives

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

         The projected weighted average life of any class of Offered
Certificates is the average amount of time that will elapse from the Closing
Date, until each dollar of principal is scheduled to be repaid to the investors
in such class of Offered Certificates. Because it is expected that there will be
prepayments and defaults on the Mortgage


                                      S-61


Loans, the actual weighted average lives of the classes of Offered Certificates
are expected to vary substantially from the weighted average remaining terms to
stated maturity of the Mortgage Loans as set forth in this prospectus supplement
under "The Mortgage Pool."

         Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard. The prepayment models used in this prospectus
supplement ("Prepayment Models") are based on an assumed rate of prepayment each
month of the then unpaid principal balance of a pool of mortgage loans similar
to the Mortgage Loans. The Prepayment Model used in this prospectus supplement
with respect to the adjustable-rate Mortgage Loans is the "Constant Prepayment
Rate" or "CPR." CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of mortgage loans
for the life of such mortgage loans. The Prepayment Model used in this
prospectus supplement with respect to the fixed-rate Mortgage Loans is the
"Prepayment Curve" model or "PPC." 100% PPC assumes a prepayment rate of 4.00%
CPR per annum of the then-outstanding principal balance of the mortgage loans in
the first month of the life of the mortgage loans and an additional
approximately 1.8181% per annum in each month thereafter until 24.0% CPR is
reached in the twelfth month. Beginning in the twelfth month and in each month
thereafter during the life of the mortgage loan, 100% PPC assumes a constant
prepayment rate of 24.0% CPR per annum each month. The prepayment rates assumed
in pricing the offered certificates are 28% CPR with respect to the
adjustable-rate mortgage loans and 100% PPC with respect to the fixed-rate
mortgage loans.

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

         The tables on pages S-65 through S-69 (the "DEC Tables") were prepared
on the basis of the assumptions in the following paragraph and the tables set
forth below. There may be certain differences between the loan characteristics
included in such assumptions and the characteristics of the actual Mortgage
Loans. Any such discrepancy may have an effect upon the percentages of Original
Certificate Principal Balances outstanding and weighted average lives of the
Offered Certificates set forth in the DEC Tables. In addition, since the actual
Mortgage Loans in the Trust Fund will have characteristics that differ from
those assumed in preparing the tables set forth below, the distributions of
principal of the Offered Certificates may be made earlier or later than
indicated in the tables.

         The percentages and weighted average lives in the DEC Tables were
determined using the following assumptions collectively (the "Structuring
Assumptions"): (i) the Mortgage Loans consist of loans with the characteristics
set forth in the table below, (ii) the closing date for the Offered Certificates
occurs on March 28, 2002 and the Offered Certificates were sold to investors on
such date, (iii) distributions on the Certificates are made on the 25th day of
each month regardless of the day on which the Distribution Date actually occurs,
commencing in April 2002, in accordance with the allocation of Available Funds
set forth above under "Description of the Certificates," (iv) the Mortgage Loans
prepay in accordance with the Prepayment Models indicated, (v) prepayments
include thirty days' interest thereon, (vi) the Seller is not required to
substitute or repurchase any or all of the Mortgage Loans pursuant to the
Pooling and Servicing Agreement and no optional termination is exercised, except
with respect to the entries identified by the row heading "Weighted Average Life
to Call" in the tables below, (vii) the Overcollateralization Target Amount is
set initially as specified herein and thereafter decreases as described in the
definition thereof, (viii) scheduled payments for all Mortgage Loans are
received on the Due Date commencing in April 2002, the principal portion of such
payments is computed prior to giving effect to prepayments received in the prior
month and there are no losses or delinquencies with respect to such Mortgage
Loans, (ix) all Mortgage Loans prepay at the same rate and all such payments are
treated as prepayments in full of individual Mortgage Loans, with no shortfalls
in collection of interest, (x) such prepayments are received on the last day of
each month commencing in March 2002, (xi) the aggregate of the annualized rates
at which the Servicing Fee, the Securities Administration Fee and the Credit
Risk Manager Fee are calculated is 0.53%, (xii) the mortgage interest rate for
each adjustable-rate Mortgage Loan is adjusted on its next interest rate
adjustment date and on subsequent interest rate adjustment dates, if necessary,
to equal the sum of (a) with respect to 82.20% of the Mortgage Loans an assumed
level of six-month LIBOR, which remains constant at 2.23% per annum, and with
respect to 0.32% of the Mortgage Loans, an assumed level of one-year CMT, which
remains constant at 2.57% per annum, plus in either case (b) the applicable
gross margin, this sum being subject to the applicable periodic rate cap,
maximum interest rate and minimum interest rate, (xiii) one-month LIBOR remains
constant at 1.90% per annum, (xiv) the Pass-Through Rates for the Offered
Certificates are as set forth or described on the cover of this prospectus
supplement,


                                      S-62


and (xv) the numbers under the "Months to Next Rate Adjustment" heading in the
table below for the adjustable-rate Mortgage Loans indicate the number of months
from the Cut-off Date to the first interest rate adjustment date for such
adjustable-rate Mortgage Loans. Nothing contained in the foregoing assumptions
should be construed as a representation that the Mortgage Loans will not
experience delinquencies or losses.

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




                                      S-63



                      Assumed Mortgage Loan Characteristics
                        (Adjustable-Rate Mortgage Loans)



                   Original     Remaining    Months to
                     Term        Term to        Next      Rate Reset                                Current
    Current       to Maturity    Maturity    Adjustment   Frequency                                  Gross      Minimum     Maximum
    Balance        (Months)      (Months)       Date       (Months)         Index        Margin      Coupon       Rate       Rate
    -------        --------      --------       ----       --------         -----        ------      ------       ----       ----
                                                                                               
      665,655.26      360          355            7          12       One-Year CMT        6.4375%    9.5427%    9.5427%     15.5427%
   22,643,594.00      360          355           19           6       Six-Month LIBOR     6.5848%    9.6075%    9.6075%     15.6075%
      335,158.40      360          355           31           6       Six-Month LIBOR     7.8112%   11.0885%   11.0885%     17.0885%
       74,658.22      360          356            8          12       One-Year CMT        8.1250%   11.7500%   11.7500%     17.7500%
  196,310,293.64      360          355           19           6       Six-Month LIBOR     6.3092%    9.6898%    9.6900%     15.6900%
    3,951,927.39      360          355           31           6       Six-Month LIBOR     6.8456%   10.3681%   10.3681%     16.3681%
   14,717,113.61      360          355           19           6       Six-Month LIBOR     6.5854%   10.2876%   10.2876%     16.2876%
      364,973.36      360          345           21          12       One-Year CMT        6.7099%   10.7856%   10.7856%     16.7856%
   30,742,532.71      360          355           31           6       Six-Month LIBOR     6.1055%    9.4576%    9.4576%     15.4576%
   11,939,181.49      360          355           19           6       Six-Month LIBOR     6.0726%    9.5109%    9.5109%     15.5109%
      444,642.02      360          355           31           6       Six-Month LIBOR     6.2789%    9.7561%    9.7561%     15.7561%



                   Initial      Periodic
    Current       Adjustment   Adjustment
    Balance          Cap          Cap
    -------          ---          ---
                        
      665,655.26    2.0000%     2.0000%
   22,643,594.00    3.0000%     1.0000%
      335,158.40    3.0000%     1.0000%
       74,658.22    2.0000%     2.0000%
  196,310,293.64    3.0000%     1.0000%
    3,951,927.39    3.0000%     1.0000%
   14,717,113.61    3.0000%     1.0000%
      364,973.36    3.0000%     2.0000%
   30,742,532.71    3.0000%     1.0268%
   11,939,181.49    3.0000%     1.0000%
      444,642.02    3.0000%     1.0000%


                      Assumed Mortgage Loan Characteristics
                           (Fixed-Rate Mortgage Loans)

                      Original         Original        Remaining
                      Term to        Amortization       Term to
   Current            Maturity           Term          Maturity         Gross
   Balance            (Months)         (Months)        (Months)        Coupon
   -------            --------         --------        --------        ------
  1,176,661.50          180               180             174          10.3164%
    951,556.61          180               360             174           9.3574%
  3,054,727.03          360               360             354          10.1297%
    296,036.15          180               180             175           9.9871%
    811,181.15          180               360             175           8.3983%
  1,227,007.06          360               360             355           9.2560%
  2,819,664.99          180               180             175           9.3374%
  7,115,231.52          180               360             175           9.2637%
 15,844,663.21          360               360             355           9.1037%
  3,617,677.36          180               180             175           8.7183%
  8,821,022.27          180               360             175           8.5883%
 14,039,149.88          360               360             354           8.5627%


                                      S-64


              Percentage of Original Principal Balance Outstanding(1)



                                                                              Class A
                                                                     Percentage of CPR and PPC
                                    ---------------------------------------------------------------------------------------------
                       ARM: CPR      0.00%        14.00%       21.00%         28.00%         35.00%       42.00%        56.00%
Distribution Date     Fixed: PPC     0.00%        50.00%       75.00%         100.00%       125.00%       150.00%       200.00%
- -----------------                   --------     ---------    ----------     ----------    -----------   ----------    ----------
                                                                                                  
Initial Percentage............         100          100          100            100            100          100           100
March 25, 2003................          99           83           75             67             59           51            35
March 25, 2004................          98           68           55             43             32           22             5
March 25, 2005................          97           56           39             25             14            4             0
March 25, 2006................          96           45           31             22             14            4             0
March 25, 2007................          95           37           24             16             10            4             0
March 25, 2008................          94           31           19             11              6            3             0
March 25, 2009................          92           27           15              8              4            2             0
March 25, 2010................          90           23           12              6              3            1             0
March 25, 2011................          89           19            9              4              2            *             0
March 25, 2012................          87           16            7              3              1            0             0
March 25, 2013................          84           14            6              2              1            0             0
March 25, 2014................          82           12            4              2              *            0             0
March 25, 2015................          79           10            3              1              0            0             0
March 25, 2016................          77            8            3              1              0            0             0
March 25, 2017................          69            6            2              *              0            0             0
March 25, 2018................          66            5            1              0              0            0             0
March 25, 2019................          62            4            1              0              0            0             0
March 25, 2020................          59            4            1              0              0            0             0
March 25, 2021................          55            3            *              0              0            0             0
March 25, 2022................          51            2            *              0              0            0             0
March 25, 2023................          46            2            0              0              0            0             0
March 25, 2024................          41            2            0              0              0            0             0
March 25, 2025................          37            1            0              0              0            0             0
March 25, 2026................          32            1            0              0              0            0             0
March 25, 2027................          28            *            0              0              0            0             0
March 25, 2028................          23            *            0              0              0            0             0
March 25, 2029................          17            0            0              0              0            0             0
March 25, 2030................          11            0            0              0              0            0             0
March 25, 2031................           4            0            0              0              0            0             0
March 25, 2032................           0            0            0              0              0            0             0
Weighted Avg. Life to Maturity
(in years) (2)................       19.11         5.31         3.60           2.62           1.95         1.41          0.86
Weighted Avg. Life to
Call (in years) (2)...........       19.07         4.97         3.32           2.40           1.77         1.30          0.86


- ---------------
* Greater than 0.0% but less than 0.5%.

(1)  Rounded to the nearest whole percentage.

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




                                      S-65


              Percentage of Original Principal Balance Outstanding(1)



                                                                            Class M-1
                                                                     Percentage of CPR and PPC
                                    ---------------------------------------------------------------------------------------------
                       ARM: CPR      0.00%        14.00%       21.00%         28.00%         35.00%       42.00%        56.00%
Distribution Date     Fixed: PPC     0.00%        50.00%       75.00%         100.00%       125.00%       150.00%       200.00%
- -----------------                   --------     ---------    ----------     ----------    -----------   ----------    ----------
                                                                                                  
Initial Percentage............         100          100          100            100            100          100           100
March 25, 2003................         100          100          100            100            100          100           100
March 25, 2004................         100          100          100            100            100          100           100
March 25, 2005................         100          100          100            100            100          100            84
March 25, 2006................         100          100           78             55             53           99            56
March 25, 2007................         100           92           61             39             24           34            25
March 25, 2008................         100           79           48             28             16            8             7
March 25, 2009................         100           67           38             20             10            5             0
March 25, 2010................         100           57           30             15              7            0             0
March 25, 2011................         100           49           23             10              4            0             0
March 25, 2012................         100           41           18              8              0            0             0
March 25, 2013................         100           35           14              5              0            0             0
March 25, 2014................         100           29           11              2              0            0             0
March 25, 2015................         100           25            9              0              0            0             0
March 25, 2016................         100           21            7              0              0            0             0
March 25, 2017................         100           16            5              0              0            0             0
March 25, 2018................         100           13            2              0              0            0             0
March 25, 2019................         100           11            0              0              0            0             0
March 25, 2020................         100            9            0              0              0            0             0
March 25, 2021................         100            8            0              0              0            0             0
March 25, 2022................         100            6            0              0              0            0             0
March 25, 2023................         100            5            0              0              0            0             0
March 25, 2024................         100            3            0              0              0            0             0
March 25, 2025................          92            *            0              0              0            0             0
March 25, 2026................          81            0            0              0              0            0             0
March 25, 2027................          70            0            0              0              0            0             0
March 25, 2028................          57            0            0              0              0            0             0
March 25, 2029................          43            0            0              0              0            0             0
March 25, 2030................          28            0            0              0              0            0             0
March 25, 2031................          11            0            0              0              0            0             0
March 25, 2032................           0            0            0              0              0            0             0
Weighted Avg. Life to Maturity
(in years) (2)................       26.33        10.20         6.94           5.34           4.73         4.92          4.25
Weighted Avg. Life to
Call (in years) (2)...........       26.22         9.43         6.31           4.85           4.35         4.35          2.89


- ---------------
* Greater than 0.0% but less than 0.5%.

(1)  Rounded to the nearest whole percentage.

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


                                      S-66


             Percentage of Original Principal Balance Outstanding(1)



                                                                            Class M-2
                                                                     Percentage of CPR and PPC
                                    ---------------------------------------------------------------------------------------------
                       ARM: CPR      0.00%        14.00%       21.00%         28.00%         35.00%       42.00%        56.00%
Distribution Date     Fixed: PPC     0.00%        50.00%       75.00%         100.00%       125.00%       150.00%       200.00%
- -----------------                   --------     ---------    ----------     ----------    -----------   ----------    ----------
                                                                                                  
Initial Percentage............         100          100          100            100            100          100           100
March 25, 2003................         100          100          100            100            100          100           100
March 25, 2004................         100          100          100            100            100          100           100
March 25, 2005................         100          100          100            100            100          100            64
March 25, 2006................         100          100           78             55             37           24             9
March 25, 2007................         100           92           61             39             24           14             0
March 25, 2008................         100           79           48             28             16            8             0
March 25, 2009................         100           67           38             20             10            1             0
March 25, 2010................         100           57           30             15              5            0             0
March 25, 2011................         100           49           23             10              0            0             0
March 25, 2012................         100           41           18              6              0            0             0
March 25, 2013................         100           35           14              2              0            0             0
March 25, 2014................         100           29           11              0              0            0             0
March 25, 2015................         100           25            8              0              0            0             0
March 25, 2016................         100           21            4              0              0            0             0
March 25, 2017................         100           16            *              0              0            0             0
March 25, 2018................         100           13            0              0              0            0             0
March 25, 2019................         100           11            0              0              0            0             0
March 25, 2020................         100            9            0              0              0            0             0
March 25, 2021................         100            6            0              0              0            0             0
March 25, 2022................         100            3            0              0              0            0             0
March 25, 2023................         100            1            0              0              0            0             0
March 25, 2024................         100            0            0              0              0            0             0
March 25, 2025................          92            0            0              0              0            0             0
March 25, 2026................          81            0            0              0              0            0             0
March 25, 2027................          70            0            0              0              0            0             0
March 25, 2028................          57            0            0              0              0            0             0
March 25, 2029................          43            0            0              0              0            0             0
March 25, 2030................          28            0            0              0              0            0             0
March 25, 2031................          11            0            0              0              0            0             0
March 25, 2032................           0            0            0              0              0            0             0
Weighted Avg. Life to Maturity
(in years) (2)................       26.33        10.09         6.85           5.20           4.41         4.12          3.25
Weighted Avg. Life to
Call (in years) (2)...........       26.22         9.43         6.31           4.78           4.09         3.87          2.96


- ---------------
* Greater than 0.0% but less than 0.5%.

(1)  Rounded to the nearest whole percentage.

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



                                      S-67


             Percentage of Original Principal Balance Outstanding(1)



                                                                            Class M-3
                                                                     Percentage of CPR and PPC
                                    ---------------------------------------------------------------------------------------------
                       ARM: CPR      0.00%        14.00%       21.00%         28.00%         35.00%       42.00%        56.00%
Distribution Date     Fixed: PPC     0.00%        50.00%       75.00%         100.00%       125.00%       150.00%       200.00%
- -----------------                   --------     ---------    ----------     ----------    -----------   ----------    ----------
                                                                                                  
Initial Percentage............         100          100          100            100            100          100           100
March 25, 2003................         100          100          100            100            100          100           100
March 25, 2004................         100          100          100            100            100          100           100
March 25, 2005................         100          100          100            100            100          100            14
March 25, 2006................         100          100           78             55             37           21             0
March 25, 2007................         100           92           61             39             21            7             0
March 25, 2008................         100           79           48             27             10            0             0
March 25, 2009................         100           67           38             16              2            0             0
March 25, 2010................         100           57           28              8              0            0             0
March 25, 2011................         100           49           20              2              0            0             0
March 25, 2012................         100           41           13              0              0            0             0
March 25, 2013................         100           35            7              0              0            0             0
March 25, 2014................         100           28            3              0              0            0             0
March 25, 2015................         100           22            0              0              0            0             0
March 25, 2016................         100           16            0              0              0            0             0
March 25, 2017................         100           10            0              0              0            0             0
March 25, 2018................         100            6            0              0              0            0             0
March 25, 2019................         100            3            0              0              0            0             0
March 25, 2020................         100            1            0              0              0            0             0
March 25, 2021................         100            0            0              0              0            0             0
March 25, 2022................         100            0            0              0              0            0             0
March 25, 2023................         100            0            0              0              0            0             0
March 25, 2024................         100            0            0              0              0            0             0
March 25, 2025................          92            0            0              0              0            0             0
March 25, 2026................          81            0            0              0              0            0             0
March 25, 2027................          70            0            0              0              0            0             0
March 25, 2028................          57            0            0              0              0            0             0
March 25, 2029................          43            0            0              0              0            0             0
March 25, 2030................          26            0            0              0              0            0             0
March 25, 2031................           3            0            0              0              0            0             0
March 25, 2032................           0            0            0              0              0            0             0
Weighted Avg. Life to Maturity
(in years) (2)................       26.25         9.60         6.48           4.88           4.06         3.65          2.74
Weighted Avg. Life to
Call (in years) (2)...........       26.20         9.35         6.26           4.71           3.93         3.55          2.68


- ---------------
* Greater than 0.0% but less than 0.5%.

(1)  Rounded to the nearest whole percentage.

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



                                      S-68


             Percentage of Original Principal Balance Outstanding(1)



                                                                              Class B
                                                                     Percentage of CPR and PPC
                                    ---------------------------------------------------------------------------------------------
                       ARM: CPR      0.00%        14.00%       21.00%         28.00%         35.00%       42.00%        56.00%
Distribution Date     Fixed: PPC     0.00%        50.00%       75.00%         100.00%       125.00%       150.00%       200.00%
- -----------------                   --------     ---------    ----------     ----------    -----------   ----------    ----------
                                                                                                  
Initial Percentage............         100          100          100            100            100          100           100
March 25, 2003................         100          100          100            100            100          100           100
March 25, 2004................         100          100          100            100            100          100           100
March 25, 2005................         100          100          100            100            100          100             0
March 25, 2006................         100          100           67             32              5            0             0
March 25, 2007................         100           88           42              9              0            0             0
March 25, 2008................         100           68           22              0              0            0             0
March 25, 2009................         100           51            7              0              0            0             0
March 25, 2010................         100           36            0              0              0            0             0
March 25, 2011................         100           23            0              0              0            0             0
March 25, 2012................         100           12            0              0              0            0             0
March 25, 2013................         100            2            0              0              0            0             0
March 25, 2014................         100            0            0              0              0            0             0
March 25, 2015................         100            0            0              0              0            0             0
March 25, 2016................         100            0            0              0              0            0             0
March 25, 2017................         100            0            0              0              0            0             0
March 25, 2018................         100            0            0              0              0            0             0
March 25, 2019................         100            0            0              0              0            0             0
March 25, 2020................         100            0            0              0              0            0             0
March 25, 2021................         100            0            0              0              0            0             0
March 25, 2022................         100            0            0              0              0            0             0
March 25, 2023................         100            0            0              0              0            0             0
March 25, 2024................         100            0            0              0              0            0             0
March 25, 2025................          88            0            0              0              0            0             0
March 25, 2026................          72            0            0              0              0            0             0
March 25, 2027................          55            0            0              0              0            0             0
March 25, 2028................          36            0            0              0              0            0             0
March 25, 2029................          15            0            0              0              0            0             0
March 25, 2030................           0            0            0              0              0            0             0
March 25, 2031................           0            0            0              0              0            0             0
March 25, 2032................           0            0            0              0              0            0             0
Weighted Avg. Life to Maturity
(in years) (2)................       25.17         7.34         4.87           3.74           3.26         3.09          2.41
Weighted Avg. Life to
Call (in years) (2)...........       25.17         7.34         4.87           3.74           3.26         3.09          2.41


- ---------------
* Greater than 0.0% but less than 0.5%.

(1)  Rounded to the nearest whole percentage.

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


                                      S-69


Final Scheduled Distribution Dates

         The Final Scheduled Distribution Date of each class of Offered
Certificates is set forth under "Summary of Prospectus Supplement" in this
Prospectus Supplement. The Final Scheduled Distribution Date for the Class A,
Class M-1, Class M-2, Class M-3 and Class B Certificates has been set to equal
the Distribution Date in the thirteenth month after the month of maturity of the
latest maturing Mortgage Loan. Since the rate of distributions in reduction of
the Certificate Principal Balance of each class of Offered Certificates will
depend on the rate of payment (including prepayments) of the Mortgage Loans, the
Certificate Principal Balance of any such Class could be reduced to zero
significantly earlier or later than the Final Scheduled Distribution Date. The
Final Scheduled Distribution Date for the Class AIO Certificates is in September
2004. The rate of payments on the Mortgage Loans will depend on their particular
characteristics, as well as on prevailing interest rates from time to time and
other economic factors, and no assurance can be given as to the actual payment
experience of the Mortgage Loans.

Special Yield Considerations relating to the Class AIO Certificates

         Investors should note that the Class AIO Certificates are entitled to
distributions only through the Distribution Date in September 2004. In addition,
if, at any time on or prior to September 1, 2004, the aggregate principal
balance of the Mortgage Loans is reduced to or below $34,196,000, the yield to
investors in the Class AIO Certificates will become extremely sensitive to the
rate and timing of principal payments on the Mortgage Loans (including
prepayments, defaults and liquidations), which rate may fluctuate significantly
over time. Further, if the Optional Termination Date occurs prior to the
Distribution Date in September 2004 and the Class CE Majority Holders or the
Servicer effect an optional termination, then the Class AIO Certificates will
receive no further distributions. Investors in the Class AIO Certificates should
consider the risk that an extremely rapid rate of prepayments on the Mortgage
Loans could result in the failure of such investors to fully recover their
investments.

         Based on the Structuring Assumptions, and further assuming prepayments
on all the Mortgage Loans at a rate of approximately 63% CPR and also that the
optional termination is exercised at the earliest date possible, and an assumed
purchase price for the Class AIO Certificates of $2,838,302.20 (which includes
accrued interest), the pre-tax yield to maturity of the Class AIO Certificates
would be approximately 0%. If the actual prepayment rate on the Mortgage Loans
were to exceed such rate, then assuming the Mortgage Loans behave in conformity
with all other Structuring Assumptions, initial investors in the Class AIO
Certificates would not fully recover their initial investment. Timing of changes
in the rate of prepayments may significantly affect the actual yield to
investors, even if the average rate of principal prepayments is consistent with
the expectations of investors. Investors must make their own decisions as to the
appropriate prepayment assumption to be used in deciding whether to purchase any
Class AIO Certificates.

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

                                 USE OF PROCEEDS

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

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

General

         The Pooling and Servicing Agreement provides that the Trust Fund will
comprise multiple REMICs organized in a tiered REMIC structure consisting of one
or more Lower Tier REMICs and one Upper Tier REMIC.


                                      S-70


Each Lower Tier REMIC will issue uncertificated regular interests and those
interests will be held entirely by the REMIC immediately above it in the tiered
structure. Each of the Lower Tier REMICs and the Upper Tier REMIC will designate
a single class of interests as the residual interest in that REMIC. The Class R
Certificate will represent beneficial ownership of the residual interests in
each of the REMICs. Elections will be made to treat each Lower Tier REMIC and
the Upper Tier REMIC as a REMIC for federal income tax purposes. Each class of
Offered Certificates will represent a class of regular interests issued by the
Upper Tier REMIC.

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

Taxation of Regular Certificates

         For federal income tax reporting purposes, the Class AIO Certificates
will be issued with original issue discount and the other classes of Offered
Certificates may be treated as having been issued with original issue discount
("OID"). The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, premium and market discount, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the adjustable-rate Mortgage Loans will prepay at
a constant rate of 28% CPR and the fixed-rate Mortgage Loans will prepay at a
rate equal to 100% PPC. No representation is made that the Mortgage Loans will
prepay at such rate or at any other rate. See "Federal Income Tax
Consequences--REMICs--Taxation of Owners of Regular Securities--Original Issue
Discount" in the prospectus.

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

         The Offered Certificates generally will be treated as assets described
in Section 7701(a)(19)(C) of the Code and "real estate assets" under Section
856(c)(4)(A) of the Code, in the same proportion that the assets in the Trust
Fund would be so treated. In addition, interest on the Offered Certificates
generally will be treated as "interest on obligations secured by mortgages on
real property" under Section 856(c)(3)(B) of the Code, to the extent that the
Offered Certificates are treated as "real estate assets" under Section
856(c)(4)(A) of the Code. See "Federal Income Tax
Consequences--REMICs--Characterization of Investments in REMIC Securities" in
the prospectus. If more than 95% of the regular interests and income qualify for
these treatments, the regular interests generally will qualify for such
treatments in their entirety.

REMIC Taxes and Reporting

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


                                      S-71


the Securities--General" and "Federal Income Tax Consequences--REMICs--Taxes
That May Be Imposed on the REMIC Pool--Prohibited Transactions" in the
prospectus.

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

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

                                   STATE TAXES

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

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

                              ERISA CONSIDERATIONS

         Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement subject to the
excise tax provisions set forth under Section 4975 of the Code (each of the
foregoing, an "ERISA Plan") from engaging in certain transactions involving such
ERISA Plan and its assets unless a statutory, regulatory or administrative
exemption applies to the transaction. Section 4975 of the Code imposes certain
excise taxes on prohibited transactions involving plans described under that
Section; ERISA authorizes the imposition of civil penalties for prohibited
transactions involving plans not covered under Section 4975 of the Code. Any
ERISA Plan fiduciary which proposes to cause an ERISA Plan to acquire any of the
Offered Certificates should consult with its counsel with respect to the
potential consequences under ERISA and the Code of the ERISA Plan's acquisition
and ownership of such Certificates. See "ERISA Considerations" in the
prospectus.

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

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

         On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC ("Banc of America Securities"), an individual
administrative exemption, Prohibited Transaction Exemption 93-31 (the "Banc of
America Securities Exemption"), on November 13, 2000, the DOL issued to
Countrywide Securities Corporation ("Countrywide") an individual administrative
exemption, Prohibited Transaction Exemption 2000-55 (the "Countrywide
Exemption") and on May 23, 1997, the DOL issued to Norwest Investment Services,
Inc., the predecessor to Wells Fargo Brokerage Services, LLC ("Wells Fargo
Brokerage Services"), an individual administrative exemption, Prohibited
Transaction Exemption 97-28 (the "Wells Fargo Exemption," and, together with the
Banc of America Securities Exemption and the Countrywide Exemption, the
"Exemptions" and each as amended by Prohibited Transaction Exemption 2000-58, an
"Exemption") from certain of the prohibited transaction rules of ERISA and the
related


                                      S-72


excise tax provisions of Section 4975 of the Code with respect to the servicing,
management and operation of the Trust Fund and the initial purchase, the holding
and the subsequent resale by Plans of certificates in pass-through trusts that
consist of certain receivables, loans and other obligations that meet the
conditions and requirements of the Exemptions. The Exemptions can apply to
certificates in a pass-through trust holding mortgage loans, and the Exemptions
may apply to the Offered Certificates to the extent the conditions of the
Exemptions are met.

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

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

         (2) the certificates acquired by the Plan have received a rating at the
time of such acquisition that is one of the four highest generic rating
categories from Standard and Poor's Ratings Services, Moody's or Fitch
(collectively, the "Exemption Rating Agencies");

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

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

         (5) the Plan investing in the certificates is an "accredited investor"
as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933.

         The trust must also meet the following requirements:

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

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

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

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


                                      S-73


         The Exemptions will apply to the acquisition and holding by Plans of
the Offered Certificates if all conditions of the Exemptions are met.

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

         It should be noted that in promulgating the Exemptions (and PTCE 83-1),
the DOL may not have had under its consideration pools with features of the
exact nature as those of the Mortgage Pool.

                                LEGAL INVESTMENT

         The Class A, Class AIO and Class M-1 Certificates will constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984, as amended ("SMMEA"), so long as they are rated in one
of the two highest rating categories by at least one nationally recognized
statistical rating organization. The Class M-2, Class M-3 and Class B
Certificates will not constitute "mortgage related securities" under SMMEA.

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

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in the Underwriting
Agreement, among the Depositor, Banc of America Securities, Countrywide
Securities Corporation and Wells Fargo Brokerage Services, LLC (each an
"Underwriter" and collectively, the "Underwriters"), the Underwriters have
agreed to purchase and the Depositor has agreed to sell to the Underwriters the
Offered Certificates as follows: Banc of America Securities will acquire
approximately 85% of the Class A Certificates and each Class of the Mezzanine
Certificates and 100% of the Class AIO Certificates and the Class B
Certificates; Countrywide Securities Corporation will acquire approximately 7.5%
of the Class A Certificates and each Class of the Mezzanine Certificates; and
Wells Fargo Brokerage Services, LLC will acquire approximately 7.5% of the Class
A Certificates and each Class of the Mezzanine Certificates.

         Distribution of the Offered Certificates will be made by the
Underwriters from time to time in negotiated transactions or otherwise at
varying prices to be determined at the times of sale. The Underwriters may
effect such transactions by selling Offered Certificates to or through dealers
and such dealers may receive from the Underwriters, for which it acts as agent,
compensation in the form of underwriting discounts, concessions or commissions.
The Underwriters and any dealers that participate with the Underwriters in the
distribution of such Offered Certificates may be deemed to be underwriters, and
any discounts, commissions or concessions received by them, and any profits on
resale of the Offered Certificates purchased by them, may be deemed to be
underwriting discounts and commissions under the 1933 Act.

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

         Banc of America Securities is an affiliate of the Depositor. Wells
Fargo Brokerage Services is an affiliate of the Servicer and the Securities
Administrator. This Prospectus Supplement and the Prospectus may be used by Banc
of America Securities and Wells Fargo Brokerage Services, to the extent
required, in connection with market making transactions in the Offered
Certificates. Banc of America Securities and Wells Fargo Brokerage Services may
act as principal or agent in such transactions.


                                      S-74


         The Depositor has agreed to indemnify the Underwriters and certain of
their controlling persons against, or make contributions to the Underwriters and
such controlling persons with respect to, certain liabilities, including
liabilities under the Act.

         The Class CE, Class P and Class R Certificates, which are not offered
hereby, are being acquired by Banc of America Securities in a privately
negotiated transaction.

                                  LEGAL MATTERS

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

                                     RATINGS

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

                Class         Fitch         Moody's           S&P
                -----         -----         -------           ---

                   A           AAA            Aaa             AAA
                 AIO           AAA            Aaa             AAA
                 M-1            AA            Aa2              AA
                 M-2             A             A2               A
                 M-3           BBB           Baa2             BBB
                   B           BB+            Ba1            BBB-

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

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



                                      S-75


                         INDEX OF PRINCIPAL DEFINITIONS

60+ Day Delinquent Loan.....................................................S-54
Accrued Certificate Interest................................................S-50
Adjustable-Rate Mortgage Loans..............................................S-20
Adjusted Net Maximum Mortgage Rate..........................................S-57
Advance.....................................................................S-41
Applied Realized Loss Amount................................................S-55
Available Funds.............................................................S-49
Banc of America Securities..................................................S-72
Banc of America Securities Exemption........................................S-72
BBA Interest Settlement Rate................................................S-57
beneficial owner............................................................S-46
Book-Entry Certificates.....................................................S-46
Business Day................................................................S-41
Certificate Margin..........................................................S-57
Certificate Owners..........................................................S-46
Certificate Principal Balance...............................................S-52
Certificateholder...........................................................S-46
Certificates................................................................S-45
Class A Principal Distribution Amount.......................................S-52
Class B Principal Distribution Amount.......................................S-53
Class CE Majority Holders...................................................S-43
Class M-1 Principal Distribution Amount.....................................S-52
Class M-2 Principal Distribution Amount.....................................S-52
Class M-3 Principal Distribution Amount.....................................S-52
Clearstream Participants....................................................S-47
Closing Date................................................................S-39
Code........................................................................S-71
Collection Account..........................................................S-40
Compensating Interest.......................................................S-43
Constant Prepayment Rate....................................................S-62
Cooperative.................................................................S-48
Countrywide.................................................................S-72
Countrywide Exemption.......................................................S-72
CPR.........................................................................S-62
Credit Risk Management Fee Rate.............................................S-57
Credit Risk Manager.........................................................S-43
Credit Risk Manager Fee.....................................................S-43
Credit Risk Manager Fee Rate................................................S-43
Cut-off Date................................................................S-19
Cut-off Date Principal Balance..............................................S-19
DEC Tables..................................................................S-62
Defective Mortgage Loans....................................................S-40
Deficient Valuation.........................................................S-54
Definitive Certificate......................................................S-46
Delinquent..................................................................S-44
Determination Date..........................................................S-43
Distribution Account........................................................S-41
Distribution Date...........................................................S-45
Due Date....................................................................S-20
Due Period..................................................................S-49
Eligible Account............................................................S-41
Eligible Substitute Mortgage Loan...........................................S-40
ERISA.......................................................................S-72
ERISA Plan..................................................................S-72
Euroclear...................................................................S-47
Euroclear Operator..........................................................S-48
Euroclear Participants......................................................S-47
European Depositaries.......................................................S-46
Exemption...................................................................S-72
Exemption Rating Agencies...................................................S-73
Extra Principal Distribution Amount.........................................S-53
FICO Scores.................................................................S-23
Financial Intermediary......................................................S-46
Fitch........................................................................S-9
Fixed-Rate Mortgage Loans...................................................S-20
Formula Rate................................................................S-57
IML.........................................................................S-47
Indirect Participants.......................................................S-46
Interest Accrual Period.....................................................S-50
Interest Carry Forward Amount...............................................S-50
Interest Percentage.........................................................S-51
Interest Remittance Amount..................................................S-50
LIBOR.......................................................................S-57
LIBOR Determination Date....................................................S-57
Liquidated Mortgage Loan....................................................S-54
Loan-to-Value Ratio.........................................................S-27
Maximum Cap Rate............................................................S-57
Mezzanine Certificates......................................................S-45
Monthly Excess Cashflow Allocation..........................................S-55
Monthly Excess Cashflow Amount..............................................S-55
Monthly Excess Interest Amount..............................................S-55
Monthly Payment.............................................................S-44
Moody's......................................................................S-9
Mortgage....................................................................S-19
Mortgage Interest Rate......................................................S-20
Mortgage Loan Purchase Agreement............................................S-19
Mortgage Loan Schedule......................................................S-39
Mortgage Loans..............................................................S-19
Mortgage Pool...............................................................S-19
Mortgaged Property..........................................................S-19
Net Adjusted WAC Rate.......................................................S-57
Net Adjusted WAC Rate Carryover Amount......................................S-51
Net Mortgage Interest Rate..................................................S-20
Net WAC Cap.................................................................S-57
New Regulations.............................................................S-81
Offered Certificates........................................................S-45
OID.........................................................................S-71
OID Regulations.............................................................S-71
Optional Termination Date...................................................S-43
Originator..................................................................S-34
Overcollateralization Amount................................................S-53
Overcollateralization Deficiency............................................S-53
Overcollateralization Release Amount........................................S-53
Overcollateralization Release Amounts.......................................S-55
Participants................................................................S-46
Pass-Through Rate...........................................................S-56



                                      S-76


Plans.......................................................................S-72
Pool Balance................................................................S-19
Pooling and Servicing Agreement.............................................S-39
PPC.........................................................................S-62
Prepayment Curve............................................................S-62
Prepayment Interest Shortfall...............................................S-43
Prepayment Models...........................................................S-62
Prepayment Period...........................................................S-49
Principal Balance...........................................................S-19
Principal Distribution Amount...............................................S-53
Principal Remittance Amount.................................................S-53
Purchase Price..............................................................S-39
Realized Loss...............................................................S-54
Record Date.................................................................S-45
Reference Banks.............................................................S-58
Related Documents...........................................................S-39
Relevant Depositary.........................................................S-46
Relief Act..................................................................S-41
REMIC........................................................................S-8
Residual Certificates.......................................................S-45
Restricted Group............................................................S-73
Rules.......................................................................S-46
S&P..........................................................................S-9
Securities Administration Fee...............................................S-42
Securities Administration Fee Rate..........................................S-57
Securities Administrator....................................................S-42
Seller......................................................................S-33
Senior Certificates.........................................................S-45
Senior Enhancement Percentage...............................................S-54
Servicer....................................................................S-34
Servicer Modification.......................................................S-54
Servicing Advance...........................................................S-42
Servicing Fee...............................................................S-43
Servicing Fee Rate..........................................................S-43
Similar Law.................................................................S-72
SMMEA.......................................................................S-74
Stepdown Date...............................................................S-54
Structuring Assumptions.....................................................S-62
Subordinate Certificates....................................................S-45
Substitution Adjustment.....................................................S-40
Targeted Overcollateralization Amount.......................................S-54
Tax Counsel.................................................................S-71
Telerate page 3750..........................................................S-58
Termination Price...........................................................S-43
Terms and Conditions........................................................S-48
Trigger Event...............................................................S-54
Trust Fund..................................................................S-19
Trustee.....................................................................S-42
Trustee Fee.................................................................S-42
U.S. Person.................................................................S-81
Underwriter.................................................................S-74
Underwriters................................................................S-74
Value I.T...................................................................S-38
Wells Fargo Brokerage Services..............................................S-72
Wells Fargo Exemption.......................................................S-72


                                      S-77


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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


                                      S-78


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

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

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

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

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

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


                                      S-79


Participant have a line of credit with its respective clearing system and elect
to be in debt in anticipation of receipt of the sale proceeds in its account,
the back-valuation will extinguish any overdraft incurred over that one-day
period. If settlement is not completed on the intended value date (i.e., the
trade fails), receipt of the cash proceeds in the Clearstream Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

         Exemption for non-U.S. Persons with effectively connected income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption from Withholding of Tax on Income Effectively Connected with the
Conduct of a Trade or Business in the United States).

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

         Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a
complete exemption from the withholding tax by filing Form W-9 (Payer's Request
for Taxpayer Identification Number and Certification).

         U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a
Global Security or, in the case of a Form W-8ECI filer, his agent, files by
submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of the
clearing agency). Form W-8BEN and Form W-8ECI are effective until the third
succeeding calendar year from the date the form is signed.


                                      S-80


         Final withholding regulations (the "New Regulations") effective January
1, 2002 affect the documentation required from non-U.S. Persons. The New
Regulations replace a number of prior tax certification forms (including IRS
Form W-8, 1001 and 4224) with a new series of IRS Form W-8 and generally
standardize the period of time for which withholding agents can rely on such
forms (although certain of the new forms may remain valid indefinitely if the
beneficial owner provides a United States taxpayer identification number and the
information on the form does not change).

         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership for United States federal income tax purposes organized in or
under the laws of the United States or any state thereof or the District of
Columbia (unless, in the case of a partnership, Treasury regulations provide
otherwise) or (iii) an estate the income of which is includible in gross income
for United States tax purposes, regardless of its source, or (iv) a trust if a
court within the United States is able to exercise primary supervision over the
administration of the trust and one or more United States persons have authority
to control all substantial decisions of the trust. Notwithstanding the preceding
sentence, to the extent provided in Treasury regulations, certain trusts in
existence on August 20, 1996, and treated as United States persons prior to such
date, that elect to continue to be treated as United States persons will also be
a U.S. Person. This summary does not deal with all aspects of U.S. Federal
income tax withholding that may be relevant to foreign holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.




                                      S-81


You should carefully consider the risk factors beginning on page 10 of this
prospectus.

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

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

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

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

PROSPECTUS



                        ASSET BACKED FUNDING CORPORATION

                                   Depositor

                           Asset Backed Certificates
                               Asset Backed Notes
                              (Issuable in Series)

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


Each Trust --

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

   o may own --

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

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

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

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

Each Series Of Securities --

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

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

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





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


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


                 The date of this Prospectus is March 15, 2002



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


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

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

   o the timing and priority of interest and principal payments;

   o statistical and other information about the mortgage loans;

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

   o the ratings for each class; and

   o the method for selling the securities.

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

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

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


   You can find a listing of the pages where capitalized terms used in this
prospectus are defined under the caption `Index of Significant Definitions'
beginning on page 120 in this prospectus.


   The Depositor's principal executive office is located at Bank of America
Corporate Center, 100 North Tryon Street, Charlotte, NC 28255-0001 and the
Depositor's telephone number is (704) 386-2400.


                                       2


                               TABLE OF CONTENTS


                                                                            Page
                                                                            ----
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN
  THIS PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT.............     2
SUMMARY OF PROSPECTUS ...................................................     6
RISK FACTORS ............................................................    10
 Risks Associated with the Securities ...................................    10
 Risks Associated with the Assets .......................................    12
 Violations of Federal Laws May Adversely Affect Ability to Collect on
   Loans ................................................................    15
 Market Values of Manufactured Homes May Increase the Risk of Loss ......    15
 Risk of Loss May Be Greater on Unsecured Home Improvement Loans ........    16
 Risks of Loss May Increase Due to Defective Security Interest and
   Effects of Certain Other Legal Aspects of the Contracts ..............    16
DESCRIPTION OF THE TRUST FUNDS ..........................................    16
 Assets .................................................................    16
 Mortgage Loans .........................................................    17
    General .............................................................    17
    Loan-to-Value Ratio .................................................    18
    Mortgage Loan Information in Prospectus Supplements..................    18
    Payment Provisions of the Mortgage Loans.............................    19
    Revolving Credit Line Loans .........................................    19
 Unsecured Home Improvement Loans .......................................    19
    Unsecured Home Improvement Loan Information in Prospectus
      Supplements........................................................    20
 Contracts ..............................................................    20
    General .............................................................    20
    Contract Information in Prospectus Supplements.......................    20
    Payment Provisions of the Contracts..................................    21
    Pre-Funding Account .................................................    21
 Accounts ...............................................................    21
 Credit Support .........................................................    22
 Cash Flow Agreements ...................................................    22
USE OF PROCEEDS .........................................................    22
YIELD CONSIDERATIONS ....................................................    22
 General ................................................................    22
 Pass-Through Rate and Interest Rate ....................................    22
 Timing of Payment of Interest ..........................................    23




                                                                            Page
                                                                            ----
 Payments of Principal; Prepayments .....................................    23
 Prepayments--Maturity and Weighted Average Life ........................    24
 Other Factors Affecting Weighted Average Life ..........................    25
    Type of Asset .......................................................    25
    Termination .........................................................    26
    Defaults ............................................................    26
    Foreclosures ........................................................    27
    Refinancing .........................................................    27
    Due-on-Sale Clauses .................................................    27
THE DEPOSITOR ...........................................................    27
DESCRIPTION OF THE SECURITIES ...........................................    28
 General ................................................................    28
 Distributions ..........................................................    28
 Available Distribution Amount ..........................................    29
 Distributions of Interest on the Securities ............................    30
 Distributions of Principal of the Securities ...........................    30
 Categories of Classes of Securities ....................................    31
 Components .............................................................    34
 Distributions on the Securities of Prepayment Premiums .................    34
 Allocation of Losses and Shortfalls ....................................    34
 Advances in Respect of Delinquencies ...................................    34
 Reports to Securityholders .............................................    35
 Termination ............................................................    36
 Optional Purchases .....................................................    37
 Book-Entry Registration and Definitive Securities ......................    37
DESCRIPTION OF THE AGREEMENTS ...........................................    40
 Agreements Applicable to a Series ......................................    40
    REMIC Securities, FASIT Securities, Grantor Trust Securities.........    40
    Securities That Are Partnership Interests for Tax Purposes and
    Notes................................................................    40
 Material Terms of the Pooling and Servicing Agreements and Underlying
    Servicing Agreements ................................................    40
    General .............................................................    40
   Assignment of Assets; Repurchases ....................................    41
    Representations and Warranties; Repurchases .........................    42
    Collection Account and Related Accounts .............................    43



                                       3



                                                                            Page
                                                                            ----
    Realization Upon Defaulted Assets ...................................    47
    Hazard Insurance Policies ...........................................    48
    Contracts ...........................................................    49
    Fidelity Bonds and Errors and Omissions Insurance ...................    50
    Due-on-Sale Provisions ..............................................    50
    Retained Interest; Servicing Compensation and Payment of Expenses ...    50
    Evidence as to Compliance ...........................................    51
    Certain Matters Regarding Servicers, the Master Servicer and the
     Depositor ..........................................................    51
    Special Servicers ...................................................    52
    Events of Default under the Agreements ..............................    52
    Rights Upon Event of Default under the Agreements ...................    52
    Amendment ...........................................................    53
    The Trustee .........................................................    54
    Duties of the Trustee ...............................................    54
    Certain Matters Regarding the Trustee ...............................    54
    Resignation and Removal of the Trustee ..............................    54
 Material Terms of the Indenture ........................................    55
    General .............................................................    55
    Events of Default ...................................................    55
    Discharge Indenture .................................................    56
    Indenture Trustee's Annual Report ...................................    56
    The Indenture Trustee ...............................................    57
DESCRIPTION OF CREDIT SUPPORT ...........................................    58
 General ................................................................    58
 Subordinate Securities .................................................    58
 Cross-Support Provisions ...............................................    58
 Limited Guarantee ......................................................    59
 Financial Guaranty Insurance Policy or Surety Bond .....................    59
 Letter of Credit .......................................................    59
 Pool Insurance Policies ................................................    59
 Special Hazard Insurance Policies ......................................    59
 Mortgagor Bankruptcy Bond ..............................................    59
 Reserve Funds ..........................................................    59
 Overcollateralization ..................................................    60
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS .................................    60
 General ................................................................    60
 Types of Mortgage Instruments ..........................................    61
 Interest in Real Property ..............................................    61
 Cooperative Loans ......................................................    61



                                                                            Page
                                                                            ----
 Land Sale Contracts ....................................................    62
 Foreclosure ............................................................    63
    General .............................................................    63
    Judicial Foreclosure ................................................    63
    Equitable Limitations on Enforceability of Certain Provisions .......    63
    Non-Judicial Foreclosure/Power of Sale ..............................    64
    Public Sale .........................................................    64
    Rights of Redemption ................................................    65
    Cooperative Loans ...................................................    65
 Junior Mortgages .......................................................    66
 Rights of Redemption ...................................................    66
 Anti-Deficiency Legislation, the Bankruptcy Code and Other Limitations
    on Lenders ..........................................................    67
 Enforceability of Certain Provisions ...................................    69
 Environmental Considerations ...........................................    70
 Due-on-Sale Clauses ....................................................    71
 Prepayment Charges .....................................................    72
 Subordinate Financing ..................................................    72
 Applicability of Usury Laws ............................................    72
 Alternative Mortgage Instruments .......................................    73
 Homeowners Protection Act of 1998 ......................................    73
 Texas Home Equity Loans ................................................    74
 Soldiers' and Sailors' Civil Relief Act of 1940 ........................    74
 Forfeitures in Drug and RICO Proceedings ...............................    74
CERTAIN LEGAL ASPECTS OF THE CONTRACTS...................................    75
 General ................................................................    75
 Security Interests in the Manufactured Homes ...........................    75
 Enforcement of Security Interests in Manufactured Homes ................    77
 Soldiers' and Sailors' Civil Relief Act of 1940 ........................    77
 Consumer Protection Laws ...............................................    77
 Transfers of Manufactured Homes; Enforceability of Due-on-Sale
   Clauses ..............................................................    77
 Applicability of Usury Laws ............................................    78
FEDERAL INCOME TAX CONSEQUENCES..........................................    79
 General ................................................................    79
 Taxable Mortgage Pools .................................................    79
 REMICS .................................................................    80
    Classification of REMICs ............................................    80
    Characterization of Investments in REMIC Securities .................    81



                                       4




                                                                            Page
                                                                            ----
    Tiered REMIC Structures .............................................     82
    Taxation of Owners of Regular Securities ............................     82
    Election to Treat All Interest Under the Constant Yield Method ......     88
    Taxation of Owners of Residual Securities ...........................     89
    Taxes That May Be Imposed on the REMIC Pool .........................     96
    Taxation of Certain Foreign Investors ...............................     98
 Grantor Trust Funds ....................................................    100
    Classification of Grantor Trust Funds ...............................    100
 Standard Securities ....................................................    100
    General .............................................................    100
 Stripped Securities ....................................................    103
    General .............................................................    103
    Status of Stripped Securities .......................................    104
    Taxation of Stripped Securities .....................................    104
    Reporting Requirements and Backup Withholding .......................    105
    Taxation of Certain Foreign Investors ...............................    106




                                                                            Page
                                                                            ----
 Partnership Trust Funds ................................................    106
    Classification of Partnership Trust Funds ...........................    106
    Characterization of Investments in Partnership Securities and
     Debt Securities ....................................................    106
    Taxation of Debt Securityholders ....................................    106
    Taxation of Owners of Partnership Securities ........................    107
STATE AND OTHER TAX CONSEQUENCES ........................................    112
ERISA CONSIDERATIONS ....................................................    112
LEGAL INVESTMENT ........................................................    116
METHODS OF DISTRIBUTION .................................................    117
LEGAL MATTERS ...........................................................    118
FINANCIAL INFORMATION ...................................................    118
RATINGS .................................................................    118
WHERE YOU CAN FIND MORE INFORMATION .....................................    118
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE .......................    119
INDEX OF SIGNIFICANT DEFINITIONS.........................................    120



                                       5



                             SUMMARY OF PROSPECTUS

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

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


                        RELEVANT PARTIES FOR EACH SERIES
                                 OF SECURITIES

Title of Securities

   Asset backed certificates (the "CERTIFICATES") and asset backed notes (the
"NOTES" and, together with the Certificates, the "SECURITIES"), issuable in
series.

Depositor

   Asset Backed Funding Corporation, a wholly-owned indirect subsidiary of Bank
of America Corporation. The Depositor is an affiliate of Banc of America
Securities LLC.

Issuer

   With respect to each series (each, a "SERIES") of Securities, the trust fund
(the "TRUST" or the "TRUST FUND") to be formed pursuant to either a pooling and
servicing agreement or a deposit trust agreement.

Servicer

   The entity or entities named as servicer in the related Prospectus
Supplement. A Servicer may be an affiliate of the Depositor.

Master Servicer

   The entity, if any, named as Master Servicer in the related Prospectus
Supplement that will perform certain administration, calculation and reporting
functions with respect to the Trust Fund and will supervise the Servicers. The
Master Servicer may be an affiliate of the Depositor.

Trustee/Indenture Trustee

   The entity named as trustee or indenture trustee in the related Prospectus
Supplement.


                                 RELEVANT DATES

Cut-off Date

   The date specified in the related Prospectus Supplement.

Closing Date

   The date when the Securities of any Series are initially issued as specified
in the related Prospectus Supplement.

Distribution Date

   The monthly, quarterly or other periodic date specified in the related
Prospectus Supplement on which distributions will be made to holders of the
Securities.

Statistical Calculation Date

   The calendar day, if applicable, specified in the related Prospectus
Supplement.


                           DESCRIPTION OF SECURITIES

   Each Series of Certificates will be issued pursuant to a pooling and
servicing agreement and will include one or more classes (each, a "Class")
representing an ownership interest in a segregated pool of mortgage loans,
unsecured home improvement loans and/or manufactured housing installment sales
contracts and other assets of the Trust Fund. If a Series of Securities includes
Notes, such Notes will represent debt obligations of the related Trust Fund
formed pursuant to a deposit trust agreement and will be secured by the assets
of the Trust Fund pursuant to an indenture. A Class of Securities will be
entitled, to the extent of funds available, to one of the following:

   o principal and interest distribution;


                                       6



   o principal distributions, with no interest distributions;

   o interest distributions, with no principal distributions; or

   o such other distributions as are described in the applicable Prospectus
     Supplement.

   See "Description of the Securities" in this Prospectus.

Interest Distributions

   With respect to each Series of Securities, interest on each Class of
Securities (other than a Class of Securities entitled to receive only principal)
will accrue during each period specified in the Prospectus Supplement and will
be distributed to the holders of the related Classes of Securities on each
Distribution Date in accordance with the particular terms of each such Class of
Securities. The terms of each such Class of Securities will be described in the
related Prospectus Supplement.

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

Principal Distributions

   With respect to each Series of Securities, principal payments (including
prepayments) on the related mortgage loans, unsecured home improvement loans
and/or manufactured housing installment sales contracts will be distributed to
holders of the related Securities or otherwise applied as described in the
related Prospectus Supplement on each Distribution Date. Distributions in
reduction of principal balance will be allocated among the Classes of Securities
of a Series in the manner specified in the applicable Prospectus Supplement.

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

Denominations

   Each Class of Securities of a Series will be issued in the minimum
denominations set forth in the related Prospectus Supplement.

Registration Of The Securities

   The Securities will be issued either:

   o in book-entry form initially held through The Depository Trust Company
     ("DTC") in the United States, or Clearstream Banking ("Clearstream") or
     the Euroclear System ("Euroclear"), in Europe; or

   o in fully registered, certificated form.

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


                              ASSETS OF THE TRUST

   The Trust related to each Series will consist primarily of any of the
following assets:

   o a segregated pool of single family and/or multifamily mortgage loans
     which may include sub-prime mortgage loans (collectively, the "MORTGAGE
     LOANS");

   o home improvement installment sales contracts or installment loans that
     are unsecured ("UNSECURED HOME IMPROVEMENT LOANS");

   o manufactured housing installment sales contracts and installment loan
     agreements (the "CONTRACTS," and together with the Mortgage Loans and
     Unsecured Home Improvement Loans, the "ASSETS"); and

   o certain other property.

   You should refer to the applicable Prospectus Supplement for the precise
characteristics or expected characteristics of the Assets and a description of
the other property, if any, included in a particular Trust.

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


                       OPTIONAL TERMINATION OF THE TRUST

   The related Prospectus Supplement may provide that the party specified in
the related Prospectus Supplement may (i) repurchase all of the Assets in the
Trust Fund and thereby cause early retirement of the Securities under the
circumstances and in the manner specified in the related Prospectus Supplement
and (ii) repurchase a portion of such Assets to retire specified Class or
Classes of Securities under the circumstances and in the manner specified in
the related Prospectus Supplement.

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


                                       7



   The yield on each Class of Securities of a Series will be affected by, among
other things, the rate of payment of principal (including prepayments) on the
Assets in the related Trust and the timing of receipt of such payments.

   See "Yield Considerations" in this Prospectus.


                               PREFUNDING ACCOUNT

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

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


                               CREDIT ENHANCEMENT

   If so specified in the applicable Prospectus Supplement, the Securities of
any Series, or any one or more Classes of a Series, may be entitled to the
benefits of other types of credit enhancement, including but not limited to:

   o letter of credit

   o special hazard insurance policy

   o reserve fund

   o cash collateral account

   o financial guaranty insurance policy

   o mortgage pool insurance policy

   o spread account

   o overcollateralization

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

   See "Description of Credit Support" in this Prospectus.

                              RATING OF SECURITIES

   The Securities of any Series will not be offered pursuant to this Prospectus
and a Prospectus Supplement unless each offered Security ("Offered Security") is
rated in one of the four highest rating categories by at least one nationally
recognized statistical rating agency (a "Rating Agency").

   A security rating is not a recommendation to buy, sell or hold the Securities
on any Series and is subject to revision or withdrawal at any time by the
assigning Rating Agency.

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

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


                          TAX STATUS OF THE SECURITIES

   o The Securities of each Series offered will be either:

   o regular interests and residual interests in a Trust Fund treated as a
     real estate mortgage investment conduit ("REMIC");

   o interests in a Trust Fund treated as a grantor trust;

   o interests in a Trust Fund treated as a partnership;

   o debt obligations secured by assets of a Trust Fund; or

   o regular interest or ownership interests in a Trust Fund treated as a
     financial asset securitization investment trust ("FASIT")

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


                              ERISA CONSIDERATIONS

   If you are a fiduciary of any employee benefit plan or arrangement,
including an individual retirement account (an "IRA"), subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), the Internal
Revenue Code of 1986, as amended (the "Code"), or any federal, state or local
law ("Similar Law") which is similar to ERISA or the Code, you should
carefully review with your legal advisors whether the purchase or holding of
Securities could give rise to a transaction


                                       8



that is prohibited or not otherwise permissible under ERISA, the Code or Similar
Law.

   For additional information see "ERISA Considerations" in this Prospectus and
in the Prospectus Supplement.


                                LEGAL INVESTMENT

   The applicable Prospectus Supplement will specify whether the Class or
Classes of Securities offered will constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended
("SMMEA"). If your investment authority is subject to legal restrictions you
should consult your own legal advisors to determine whether and to what extent
such Securities constitute a legal investment for you.

   For additional information see "Legal Investment" in this Prospectus and in
the Prospectus Supplement.


                                 MATERIAL RISKS

   You are urged to read "Risk Factors" in this Prospectus and in the Prospectus
Supplement for a discussion of the material risks associated with an investment
in the Securities.



                                       9


                                  RISK FACTORS

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

Risks Associated with the Securities

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

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

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

   o unless specified in the applicable Prospectus Supplement, the Securities
     will not be listed on any securities exchange.

   The Depositor, the Master Servicer, the Servicer and the Trustee Will Have
Limited Obligations. No Class of Securities of any Series will be an interest in
or obligation of the Depositor, the Master Servicer, the Servicer, the Trustee
or any of their affiliates. Unless otherwise provided in the related Prospectus
Supplement, the only obligations with respect to any of the Securities or the
related Assets will be:

   o the Servicer's and Master Servicer's servicing obligations under the
     applicable agreement; and

   o the obligation of the Warranting Party, Asset Seller or other entity
     specified in the related Prospectus Supplement to purchase, or substitute
     a substantially similar Asset for any Asset as to which there is
     defective documentation or a breach of certain representations and
     warranties made with respect to such Asset.

   Unless otherwise provided in the Prospectus Supplement, the Securities and
the underlying Assets will not be guaranteed or insured by any governmental
agency or instrumentality, or by the Depositor, the Master Servicer, the
Servicer, the Trustee or any of their affiliates.

   Credit Enhancement is Limited in Amount and Coverage. With respect to each
Series of Securities, credit enhancement may be provided in limited amounts to
cover certain types of losses on the underlying Assets. Credit enhancement will
be provided in one or more of the forms referred to in this Prospectus,
including, but not limited to: subordination of other Classes of Securities of
the same Series; a letter of credit; a financial guaranty insurance policy; a
mortgage pool insurance policy; a special hazard insurance policy; a reserve
fund; a spread account; a cash collateral account; or other type of credit
enhancement. See "Description of Credit Support" in this Prospectus.

   Regardless of the form of credit enhancement provided:

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

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

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

   Rate of Prepayment on Assets May Adversely Affect Average Lives and Yields on
the Securities. The yield on the Securities of each Series will depend in part
on the rate of principal payment on the Assets (including prepayments,
liquidations due to defaults and Asset repurchases). Such yield may be adversely
affected,


                                       10



depending upon whether a particular Security is purchased at a premium or a
discount, by a higher or lower than anticipated rate of prepayments on the
related Assets. In particular:

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

   o the yield on certain Classes of Securities may be relatively more
     sensitive to the rate of prepayments of specified Assets than other
     Classes of Securities.

   The rate of prepayments on Assets is influenced by a number of factors,
including:

   o the prevailing mortgage market interest rates;

   o local and national economic conditions;

   o homeowner mobility; and

   o the ability of the borrower to obtain financing.

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

   See "Yield Considerations" in this Prospectus.

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

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

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

   In addition, the ratings of any Series of Securities by any applicable Rating
Agency may be lowered following the initial issuance of the Securities. The
lowering of a rating on a Series or Class of Securities may adversely affect the
market value of such Securities and the liquidity of such Securities. The
Depositor or any of its affiliates will not have any obligation to maintain any
rating of any Series of Securities.

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

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

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

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

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

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

   o the holders of senior Securities to the extent described in the related
     Prospectus Supplement.


                                       11

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

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

Risks Associated with the Assets

   Sub-Prime Mortgage Loans May Experience Greater Rates of Delinquency and
Foreclosure. All or a portion of the mortgage loans may consist of mortgage
loans underwritten in accordance with the underwriting for sub-prime mortgage
loans. A "Sub-prime Mortgage Loan" is a mortgage loan that is ineligible for
purchase by Fannie Mae ("FNMA") or the Freddie Mac ("FHLMC") due to borrower
credit characteristics, property characteristics, loan documentation guidelines
or other credit characteristics that do not meet FNMA or FHLMC underwriting
guidelines. As a consequence:

   o delinquencies and foreclosures may be expected to be more likely with
     respect to Sub-Prime Mortgage Loans than with respect to mortgage loans
     originated in accordance with FNMA or FHLMC underwriting guidelines; and

   o changes in the values of the mortgaged properties may have a greater
     effect on the loss experience of Sub-Prime Mortgage Loans than on
     mortgage loans originated in accordance with FNMA or FHLMC underwriting
     guidelines.

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

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

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

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


                                       12

   Geographic Concentration May Increase Rates of Loss and Delinquency. Certain
geographic regions of the United States from time to time will experience weaker
regional economic conditions and housing markets, and, consequently, will
experience higher rates of loss and delinquency on Assets generally. Any
concentration of the Assets relating to any Series of Securities in such a
region may present risk considerations in addition to those generally present
for similar asset-backed securities without such concentration.

   See "The Mortgage Pool" in the related Prospectus Supplement for further
information regarding the geographic concentration of the Assets underlying the
Securities of any Series.

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

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

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

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

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

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

   Certain of the Assets underlying a Series of Securities may be delinquent in
respect of the payment of principal and interest. In addition, certain of the
Mortgagors under the Mortgage Loans underlying a Series of Securities may be
subject to personal bankruptcy proceedings. Credit enhancement provided with
respect to a particular Series of Securities may not cover all losses related to
such mortgage loans. Prospective investors should consider the risk that the
inclusion in a Trust of delinquent Assets and Mortgage Loans with respect to
which the Mortgagor is the subject of bankruptcy proceedings may cause the rate
of the defaults and prepayments on such Assets to increase and, in turn, may
cause losses to exceed the available credit enhancement for such Series and
affect the yield on the Securities of such Series. See "The Mortgage Pool" in
the related Prospectus Supplement.

   Defaulted Mortgage Loans May Experience Delays in Liquidation. Even assuming
the mortgaged properties provide adequate security for the Mortgage Loans
underlying a Series of Securities, substantial delays could result in connection
with the liquidation of defaulted mortgage loans. This could result in
corresponding delays in the receipt of the related proceeds by the related
Trust. See "Certain Legal Aspects of the Mortgage Loans--


                                       13

Foreclosure," "--Rights of Redemption" and "--Anti-Deficiency Legislation, the
Bankruptcy Code and Other Limitations on Lenders" in this Prospectus.

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

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

   Balloon Payment Assets May Have a Greater Default Risk at Maturity. Certain
of the underlying Series of Securities may provide for a lump-sum payment of the
unamortized principal balance of the Mortgage Loan at the maturity of the Asset
("Balloon Payment Assets"). See "The Mortgage Pool" in the related Prospectus
Supplement.

   Because borrowers under Balloon Payment Assets are required to make a
relatively large single payment upon maturity, it is possible that the default
risk associated with Balloon Payment Assets is greater than that associated with
fully-amortizing Mortgage Loans. The ability of a Mortgagor on a Balloon Payment
Asset to repay the Mortgage Loan upon maturity frequently depends upon the
Mortgagor's ability:

   o to refinance the Asset, which will be affected by a number of factors,
     including, without limitation, the level of mortgage rates available in
     the primary mortgage market at the time, the Mortgagor's equity in the
     related mortgaged property, the financial condition of the Mortgagor, the
     condition of the mortgaged property, tax law, general economic conditions
     and the general willingness of financial institutions and primary
     mortgage bankers to extend credit; or

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

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

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


                                       14

Violations Of Federal Laws May Adversely Affect Ability to Collect on Loans

   The Mortgage Loans may also be subject to federal and state laws, including:

   o the Federal Truth in Lending Act and Regulation Z promulgated under that
     act, which require certain disclosures to the borrowers regarding the
     terms of the residential loans;

   o the Equal Credit Opportunity Act and Regulation B promulgated under that
     act, which prohibit discrimination on the basis of age, race, color, sex,
     religion, marital status, national origin, receipt of public assistance
     or the exercise of any right under the Consumer Credit Protection Act, in
     the extension of credit;

   o the Fair Credit Reporting Act, which regulates the use and reporting of
     information related to the borrower's credit experience; and

   o for Mortgage Loans that were originated or closed after November 7, 1989,
     the Home Equity Loan Consumer Protection Act of 1988, which requires
     additional disclosures, limits changes that may be made to the loan
     documents without the borrower's consent. This act also restricts a
     lender's ability to declare a default or to suspend or reduce a
     borrower's credit limit to certain enumerated events.

   Certain Mortgage Loans are subject to the Riegle Community Development and
Regulatory Improvement Act of 1994 which incorporates the Home Ownership and
Equity Protection Act of 1994. These provisions may:

   o impose additional disclosure and other requirements on creditors with
     respect to non-purchase money mortgage loans with high interest rates or
     high up-front fees and charges;

   o apply on a mandatory basis to all Mortgage Loans originated on or after
     October 1, 1995;

   o impose specific statutory liabilities on creditors who fail to comply
     with their provisions; and

   o affect the enforceability of the related loans.

   In addition, any assignee of the creditor would generally be subject to all
claims and defenses that the consumer could assert against the creditor,
including, without limitation, the right to rescind the Mortgage Loan.

   The Home Improvement Contracts are also subject to the Preservation of
Consumers" Claims and Defenses regulations of the Federal Trade Commission and
other similar federal and state statutes and regulations. These laws

   o protect the homeowner from defective craftsmanship or incomplete work by
     a contractor;

   o permit the obligated party to withhold payment if the work does not meet
     the quality and durability standards agreed to by the homeowner and the
     contractor; and

   o subject any person to whom the seller assigns its consumer credit
     transaction to all claims and defenses which the obligated party in a
     credit sale transaction could assert against the seller of the goods.

   Violations of certain provisions of these laws may limit the ability of the
Servicer to collect all or part of the principal of or interest on the Mortgage
Loans, may entitle the mortgagor to a refund of amounts previously paid and may
subject the Depositors, the Servicer, the Master Servicer or the Trust to
damages and administrative enforcement. The Asset Seller will be required to
repurchase any Mortgage Loans which, at the time of origination, did not comply
with such federal and state laws or regulations, however that remedy may not be
adequate to fully compensate the related Trust Fund. See "Certain Legal Aspects
of the Mortgage Loans" in this Prospectus for other limitations on the
enforceability of mortgage loans.

Market Values of Manufactured Homes May Increase the Risk of Loss

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


                                       15

Risk of Loss May Be Greater on Unsecured Home Improvement Loans

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

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

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

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


                         DESCRIPTION OF THE TRUST FUNDS

Assets

   The primary Assets of each Trust Fund will include (i) Mortgage Loans,
including without limitation, Home Equity Loans, Home Improvement Contracts and
Land Sale Contracts, (ii) Unsecured Home Improvement Loans, (iii) Contracts or
(iv) a combination of Mortgage Loans, Unsecured Home Improvement Loans and/or
Contracts. The Mortgage Loans will not be guaranteed or insured by the Depositor
or any of its affiliates. The Mortgage Loans will be guaranteed or insured by a
governmental agency or instrumentality or other person only if and to the extent
expressly provided in the related Prospectus Supplement. Each Asset will be
selected by the Depositor for inclusion in a Trust Fund from among those
purchased, either directly or indirectly, from a prior holder thereof (an "Asset
Seller"), which may be an affiliate of the Depositor and which prior holder may
or may not be the originator of such Mortgage Loan, Unsecured Home Improvement
Loan or Contract.

   The Assets included in the Trust Fund for a Series may be subject to various
types of payment provisions. Such Assets may consist of (1) "Level Payment
Assets," which may provide for the payment of interest and full repayment of
principal in level monthly payments with a fixed rate of interest computed on
their declining

                                       16


principal balances; (2) "Adjustable Rate Assets," which may provide for
periodic adjustments to their rates of interest to equal the sum (which may be
rounded) of a fixed margin and an index; (3) "Buy Down Assets," which are
Assets for which funds have been provided by someone other than the related
obligors to reduce the obligors" monthly payments during the early period
after origination of such Assets; (4) "Increasing Payment Assets," as
described below; (5) "Interest Reduction Assets," which provide for the one-
time reduction of the interest rate payable thereon; (6) "Gem Assets," which
provide for (a) monthly payments during the first year after origination that
are at least sufficient to pay interest due thereon, and (b) an increase in
such monthly payments in subsequent years at a predetermined rate resulting in
full repayment over a shorter term than the initial amortization terms of such
Assets; (7) "Gem Assets," which allow for payments during a portion of their
terms which are or may be less than the amount of interest due on the unpaid
principal balances thereof, and which unpaid interest will be added to the
principal balances of such Assets and will be paid, together with interest
thereon, in later years; (8) "Step-up Rate Assets" which provide for interest
rates that increase over time; (9) Balloon Payment Assets; (10) "Convertible
Assets" which are Adjustable Rate Assets subject to provisions pursuant to
which, subject to certain limitations, the related obligors may exercise an
option to convert the adjustable interest rate to a fixed interest rate; and
(11) "Bi-weekly Assets," which provide for obligor payments to be made on a
bi-weekly basis.

   An Increasing Payment Asset is an Asset that provides for monthly payments
that are fixed for an initial period to be specified in the related Prospectus
Supplement and which increase thereafter (at a predetermined rate expressed as a
percentage of the monthly payment during the preceding payment period, subject
to any caps on the amount of any single monthly payment increase) for a period
to be specified in the related Prospectus Supplement from the date of
origination, after which the monthly payment is fixed at a level-payment amount
so as to fully amortize the Asset over its remaining term to maturity. The
scheduled monthly payment with respect to an Increasing Payment Asset is the
total amount required to be paid each month in accordance with its terms and
equals the sum of (1) the obligor's monthly payments referred to in the
preceding sentence and (2) in the case of certain Increasing Payment Assets,
payments made by the respective Servicers pursuant to buy-down or subsidy
agreements. The obligor's initial monthly payments for each Increasing Payment
Asset are set at the level-payment amount that would apply to an otherwise
identical Level Payment Asset having an interest rate a certain number of
percentage points below the Asset Rate of such Increasing Payment Asset. The
obligor's monthly payments on each Increasing Payment Asset, together with any
payments made thereon by the related Servicers pursuant to buy-down or subsidy
agreements, will in all cases be sufficient to allow payment of accrued interest
on such Increasing Payment Asset at the related interest rate, without negative
amortization. An obligor's monthly payments on such an Asset may, however, not
be sufficient to result in any reduction of the principal balance of such Asset
until after the period when such payments may be increased.

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

Mortgage Loans

General

   Each Mortgage Loan will generally be secured by a lien on (i) a one- to
four-family residential property or a security interest in shares issued by a
cooperative housing corporation (a "Single Family Property" and the related
Mortgage Loan a "Single Family Mortgage Loan") or (ii) a primarily residential
property which consists of five or more residential dwelling units, and which
may include limited retail, office or other commercial space (a "Multifamily
Property" and the related Mortgage Loan a "Multifamily Mortgage Loan"). Single
Family Properties and Multifamily Properties are sometimes referred to herein
collectively as "Mortgaged Properties." To the extent specified in the related
Prospectus Supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by cooperative housing corporations ("Cooperatives"). The
Mortgaged Properties may include leasehold interests in properties, the title to
which is held by third party lessors. The term of any such leasehold shall
exceed the term of the related mortgage note by at least five years or such
other time period specified in the related Prospectus Supplement. The


                                       17

Mortgage Loans may include (i) closed-end and/or revolving home equity loans
or certain balances thereof ("Home Equity Loans") and/or (ii) secured home
improvement installment sales contracts and secured installment loan
agreements ("Home Improvement Contracts"). In addition, the Mortgage Loans may
include certain Mortgage Loans evidenced by contracts ("Land Sale Contracts")
for the sale of properties pursuant to which the mortgagor promises to pay the
amount due thereon to the holder thereof with fee title to the related
property held by such holder until the mortgagor has made all of the payments
required pursuant to such Land Sale Contract, at which time fee title is
conveyed to the mortgagor. The Originator of each Mortgage Loan will have been
a person other than the Depositor. The related Prospectus Supplement will
indicate if any person who originated the Mortgage Loans (each an
"Originator") is an affiliate of the Depositor. The Mortgage Loans will be
evidenced by promissory notes (the "Mortgage Notes") secured by mortgages,
deeds of trust or other security instruments (the "Mortgages") creating a lien
on the Mortgaged Properties.

Loan-to-Value Ratio

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

Mortgage Loan Information in Prospectus Supplements

   Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage Loans, (vii) the state or states in which most of the Mortgaged
Properties are located, (viii) information with respect to the prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable Mortgage Rates ("ARM Loans"), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan, (x) information regarding the payment
characteristics of the Mortgage Loans, including without limitation balloon
payment and other amortization provisions, (xi) the number of Mortgage Loans
that are delinquent and the number of days or ranges of the number of days such
Mortgage Loans are delinquent and (xii) the material underwriting standards used
for the Mortgage Loans. If specific information respecting the Mortgage Loans is
not known to the Depositor at the time Securities are initially offered, more
general information of the nature described above will be provided in the
Prospectus Supplement, and specific information will be set forth in a report
which will be available to purchasers of the related Securities at or before the
initial issuance thereof and will be filed as part of a Current Report on Form
8-K with the Securities and Exchange Commission (the "Commission") within
fifteen days after such initial issuance. Notwithstanding the foregoing, the
characteristics of the Mortgage Loans included in a Trust Fund will not vary by
more than five percent (by aggregate principal balance as of the Cut-off Date)
from the characteristics thereof that are described in the related Prospectus
Supplement.

   The related Prospectus Supplement will specify whether the Mortgage Loans
include (i) Home Equity Loans, which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) Home Improvement
Contracts originated by a home improvement contractor and secured by a Mortgage


                                       18

on the related Mortgaged Property that is junior to other liens on the
Mortgaged Property. The home improvements purchased with the Home Improvement
Contracts typically include replacement windows, house siding, roofs, swimming
pools, satellite dishes, kitchen and bathroom remodeling goods, solar heating
panels, patios, decks, room additions and garages. The related Prospectus
Supplement will specify whether the Home Improvement Contracts are partially
insured under Title I of the National Housing Act of 1934 (the "National
Housing Act") and, if so, the limitations on such insurance. In addition, the
related Prospectus Supplement will specify whether the Mortgage Loans contain
certain Mortgage Loans evidenced by Land Sale Contracts.

Payment Provisions of the Mortgage Loans

   All of the Mortgage Loans will provide for payments of principal, interest or
both, on due dates that occur monthly, quarterly or semi-annually or at such
other interval as is specified in the related Prospectus Supplement or for
payments in another manner described in the related Prospectus Supplement. Each
Mortgage Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "Mortgage Rate") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate or a different adjustable Mortgage Rate, or from a fixed to
an adjustable Mortgage Rate, from time to time pursuant to an election or as
otherwise specified on the related Mortgage Note, in each case as described in
the related Prospectus Supplement. Each Mortgage Loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the Mortgage Rate or to reflect the occurrence of certain events or
that adjust on the basis of other methodologies, and may provide for negative
amortization or accelerated amortization, in each case as described in the
related Prospectus Supplement. Each Mortgage Loan may be fully amortizing or
require a balloon payment due on its stated maturity date, in each case as
described in the related Prospectus Supplement. Each Mortgage Loan may contain
prohibitions on prepayment (a "Lock-out Period" and, the date of expiration
thereof, a "Lock-out Date") or require payment of a premium or a yield
maintenance penalty (a "Prepayment Premium") in connection with a prepayment, in
each case as described in the related Prospectus Supplement. In the event that
holders of any Class or Classes of Offered Securities will be entitled to all or
a portion of any Prepayment Premiums collected in respect of Mortgage Loans, the
related Prospectus Supplement will specify the method or methods by which any
such amounts will be allocated. See "--Assets" above.

Revolving Credit Line Loans

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

Unsecured Home Improvement Loans

   The Unsecured Home Improvement Loans may consist of conventional unsecured
home improvement loans and FHA insured unsecured home improvement loans. Except
as otherwise set forth in the related Prospectus


                                       19

Supplement, the Unsecured Home Improvement Loans will be fully amortizing and
will bear interest at a fixed or variable annual percentage rate.

Unsecured Home Improvement Loan Information in Prospectus Supplements

   Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Unsecured Home
Improvement Loans, including (i) the aggregate outstanding principal balance and
the largest, smallest and average outstanding principal balance of the Unsecured
Home Improvement Loans as of the applicable Cut-Off Date, (ii) the weighted
average (by principal balance) of the original and remaining terms to maturity
of the Unsecured Home Improvement Loans, (iii) the earliest and latest
origination date and maturity date of the Unsecured Home Improvements Loans,
(iv) the interest rates or range of interest rates and the weighted average
interest rates borne by the Unsecured Home Improvement Loans, (v) the state or
states in which most of the Unsecured Home Improvement Loans were originated,
(vi) information with respect to the prepayment provisions, if any, of the
Unsecured Home Improvement Loans, (vii) with respect to the Unsecured Home
Improvement Loans with adjustable interest rates ("ARM Unsecured Home
Improvement Loans"), the index, the frequency of the adjustment dates, the range
of margins added to the index, and the maximum interest rate or monthly payment
variation at the time of any adjustment thereof and over the life of the ARM
Unsecured Home Improvement Loan, (viii) information regarding the payment
characteristics of the Unsecured Home Improvement Loan, (ix) the number of
Unsecured Home Improvement Loans that are delinquent and the number of days or
ranges of the number of days such Unsecured Home Improvement Loans are
delinquent and (x) the material underwriting standards used for the Unsecured
Home Improvement Loans. If specific information respecting the Unsecured Home
Improvement Loans is not known to the Depositor at the time Securities are
initially offered, more general information of the nature described above will
be provided in the Prospectus Supplement, and specific information will be set
forth in a report which will be available to purchasers of the related
Securities at or before the initial issuance thereof and will be filed as part
of a Current Report on Form 8-K with the Securities and Exchange Commission
within fifteen days after such initial issuance. Notwithstanding the foregoing,
the characteristics of the Unsecured Home Improvement Loans included in a Trust
Fund will not vary by more than five percent (by aggregate principal balance as
of the Cut-off Date) from the characteristics thereof that are described in the
related Prospectus Supplement.

Contracts

General

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

Contract Information in Prospectus Supplements

   Each Prospectus Supplement will contain certain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Contracts, including
(i) the aggregate outstanding principal balance and the largest, smallest and
average outstanding principal balance of the Contracts as of the applicable
Cut-off Date, (ii) whether the Manufactured Homes were new or used as of the
origination of the related Contracts, (iii) the weighted average (by principal
balance) of the original and remaining terms to maturity of the Contracts, (iv)
the earliest and latest origination date and maturity date of the Contracts, (v)
the range of the Loan-to-Value Ratios at origination of the Contracts, (vi) the
Contract Rates or range of Contract Rates and the weighted average Contract Rate
borne by the Contracts, (vii) the state or states in which most of the
Manufactured Homes are located at origination, (viii) information with respect
to the prepayment provisions, if any, of the Contracts, (ix) with respect to
Contracts with adjustable Contract Rates ("ARM Contracts"), the index, the
frequency of the adjustment dates, and the maximum Contract Rate or monthly
payment variation at the time of any adjustment thereof and over the life of the
ARM Contract, (x) the number of Contracts that are delinquent and the number of
days or ranges of the


                                       20

number of days such Contracts are delinquent, (xi) information regarding the
payment characteristics of the Contracts and (xii) the material underwriting
standards used for the Contracts. If specific information respecting the
Contracts is not known to the Depositor at the time Securities are initially
offered, more general information of the nature described above will be
provided in the Prospectus Supplement, and specific information will be set
forth in a report which will be available to purchasers of the related
Securities at or before the initial issuance thereof and will be filed as part
of a Current Report on Form 8-K with the Securities and Exchange Commission
within fifteen days after such initial issuance. Notwithstanding the
foregoing, the characteristics of the Contracts included in a Trust Fund will
not vary by more than five percent (by aggregate principal balance as of the
Cut-off Date) from the characteristics thereof that are described in the
related Prospectus Supplement.

Payment Provisions of the Contracts

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

Pre-funding Account

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

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

Accounts

   Each Trust Fund will include one or more accounts, established and maintained
on behalf of the Securityholders into which the person or persons designated in
the related Prospectus Supplement will, to the extent described herein and in
such Prospectus Supplement deposit all payments and collections received or
advanced with respect to the Assets and other assets in the Trust Fund. Such an
account may be maintained as an interest bearing or a non-interest bearing
account, and funds held therein may be held as cash or invested in certain
short-term, investment grade obligations, in each case as described in the
related Prospectus Supplement.


                                       21

See "Description of the Agreements--Material Terms of the Pooling and
Servicing Agreements and Underlying Servicing Agreements--Collection Account
and Related Accounts."

Credit Support

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

Cash Flow Agreements

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


                                USE OF PROCEEDS

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


                              YIELD CONSIDERATIONS

General

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

Pass-through Rate and Interest Rate

   Securities of any Class within a Series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any Series of Securities will specify the
Pass-Through Rate or interest rate for each Class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the

                                       22


method of determining the Pass-Through Rate or interest rate; the effect, if
any, of the prepayment of any Asset on the Pass-Through Rate or interest rate
of one or more Classes of Securities; and whether the distributions of
interest on the Securities of any Class will be dependent, in whole or in
part, on the performance of any obligor under a Cash Flow Agreement.

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

Timing of Payment of Interest

   Each payment of interest on the Securities (or addition to the Security
Balance of a Class of Accrual Securities) on a Distribution Date will include
interest accrued during the Accrual Period for such Distribution Date. As
indicated above under "--Pass-Through Rate and Interest Rate," if the Accrual
Period ends on a date other than the day before a Distribution Date for the
related Series, the yield realized by the holders of such Securities may be
lower than the yield that would result if the Accrual Period ended on such day
before the Distribution Date.

Payments of Principal; Prepayments

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

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


                                       23

Fund may be mitigated or exacerbated by any provisions for sequential or
selective distribution of principal to such Classes.

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

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

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

Prepayments--Maturity and Weighted Average Life

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

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

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

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


                                       24

month thereafter until the thirtieth month. Beginning in the thirtieth month
and in each month thereafter during the life of the loans, 100% of SPA assumes
a constant prepayment rate of 6% per annum each month.

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

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

Other Factors Affecting Weighted Average Life

Type of Asset

   If so specified in the related Prospectus Supplement, a number of Mortgage
Loans may have balloon payments due at maturity (which, based on the
amortization schedule of such Mortgage Loans, may be a substantial amount), and
because the ability of a mortgagor to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
Mortgaged Property, there is a risk that a number of Balloon Payment Assets may
default at maturity. The ability to obtain refinancing will depend on a number
of factors prevailing at the time refinancing or sale is required, including,
without limitation, real estate values, the mortgagor's financial situation,
prevailing mortgage loan interest rates, the mortgagor's equity in the related
Mortgaged Property, tax laws and prevailing general economic conditions. Neither
the Depositor, the Servicer, the Master Servicer, nor any of their affiliates
will be obligated to refinance or repurchase any Mortgage Loan or to sell the
Mortgaged Property except to the extent provided in the related Prospectus
Supplement. In the case of defaults, recovery of proceeds may be delayed by,
among other things, bankruptcy of the mortgagor or adverse conditions in the
market where the property is located. In order to minimize losses on defaulted
Mortgage Loans, the Servicer may, to the extent and under the circumstances set
forth in the related Prospectus Supplement, be permitted to modify Mortgage
Loans that are in default or as to which a payment default is reasonably
foreseeable. Any defaulted balloon payment or modification that extends the
maturity of a Mortgage Loan will tend to extend the weighted average life of the
Securities and may thereby lengthen the period of time elapsed from the date of
issuance of a Security until it is retired.

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

   The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately


                                       25

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

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

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

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

Termination

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

Defaults

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


                                       26

economy exists, as may be evidenced by, among other factors, increasing
unemployment or falling property values.

Foreclosures

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

Refinancing

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

Due-on-sale Clauses

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

                                 THE DEPOSITOR

   The Depositor is a direct wholly-owned subsidiary of Banc of America Mortgage
Capital Corporation and was incorporated in the State of Delaware on July 23,
1997. The principal executive offices of the Depositor are located at Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255. Its telephone number is (704) 386-2400.


                                       27

   The Depositor formerly was an indirect wholly-owned subsidiary of NationsBank
Corporation. On September 30, 1998, BankAmerica Corporation was merged with and
into NationsBank Corporation with the latter entity surviving. Upon completion
of the merger, NationsBank Corporation changed its name first to BankAmerica
Corporation and then to Bank of America Corporation. As a result, the Depositor
is now an indirect wholly-owned subsidiary of Bank of America Corporation.

   The Depositor does not have, nor is it expected in the future to have, any
significant assets.


                         DESCRIPTION OF THE SECURITIES

General

   The Certificates of each Series (including any Class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in the
Trust Fund created pursuant to the applicable Agreement. If a Series of
Securities includes Notes, such Notes will represent indebtedness of the related
Trust Fund and will be issued and secured pursuant to an Indenture. Each Series
of Securities will consist of one or more Classes of Securities that may (i)
provide for the accrual of interest thereon based on fixed, variable or
adjustable rates; (ii) be senior (collectively, "Senior Securities") or
subordinate (collectively, "Subordinate Securities") to one or more other
Classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled either to (A) principal distributions, with disproportionately
low, nominal or no interest distributions or (B) interest distributions, with
disproportionately low, nominal or no principal distributions (collectively,
"Strip Securities"); (iv) provide for distributions of accrued interest thereon
commencing only following the occurrence of certain events, such as the
retirement of one or more other Classes of Securities of such Series
(collectively, "Accrual Securities"); (v) provide for payments of principal as
described in the related Prospectus Supplement, from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described in the related Prospectus Supplement; and/or (vi) provide for
distributions based on a combination of two or more components thereof with one
or more of the characteristics described in this paragraph including a Strip
Security component. If so specified in the related Prospectus Supplement,
distributions on one or more Classes of a Series of Securities may be limited to
collections from a designated portion of the Assets in the related Trust Fund
(each such portion of Assets, an "Asset Group"). Any such Classes may include
Classes of Offered Securities.

   Each Class of Offered Securities of a Series will be issued in minimum
denominations corresponding to the Security Balances or, in the case of certain
Classes of Strip Securities, notional amounts or percentage interests specified
in the related Prospectus Supplement. The transfer of any Offered Securities may
be registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more Classes of Securities of a Series may be issued in fully registered,
certificated form ("Definitive Securities") or in book-entry form ("Book-entry
Securities"), as provided in the related Prospectus Supplement. See "Risk
Factors--Risks Associated with the Securities--Book-Entry Securities May
Experience Certain Problems and "Description of the Securities--Book-Entry
Registration and Definitive Securities." Definitive Securities will be
exchangeable for other Securities of the same Class and Series of a like
aggregate Security Balance, notional amount or percentage interest but of
different authorized denominations. See "Risk Factors--Risks Associated with the
Securities--Securities May Not be Liquid."

Distributions

   Distributions on the Securities of each Series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related Prospectus
Supplement from the Available Distribution Amount for such Series and such
Distribution Date. Distributions (other than the final distribution) will be
made to the persons in whose names the Securities are registered at the close of
business on, unless a different date is specified in the related Prospectus
Supplement, the last business day of the month preceding the month in which the
Distribution Date occurs (the "Record Date"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "Determination Date"). All
distributions with respect to each Class of Securities on each Distribution Date
will be allocated pro rata among


                                       28

the outstanding Securityholders in such Class or by random selection or as
described in the related Prospectus Supplement. Payments will be made either
by wire transfer in immediately available funds to the account of a
Securityholder at a bank or other entity having appropriate facilities
therefor, if such Securityholder has so notified the Trustee or other person
required to make such payments no later than the date specified in the related
Prospectus Supplement (and, if so provided in the related Prospectus
Supplement, holds Securities in the requisite amount specified therein), or by
check mailed to the address of the person entitled thereto as it appears on
the security register; provided, however, that the final distribution in
retirement of the Securities will be made only upon presentation and surrender
of the Securities at the location specified in the notice to Securityholders
of such final distribution.

Available Distribution Amount

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

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

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

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

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

      (ii) if the related Prospectus Supplement so provides, interest or
   investment income on amounts on deposit in the Collection Account, including
   any net amounts paid under any Cash Flow Agreements;

      (iii) all advances made by a Servicer or the Master Servicer or any other
   entity as specified in the related Prospectus Supplement with respect to
   such Distribution Date;

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

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

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


                                       29

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

Distributions of Interest on the Securities

   Each Class of Securities (other than Classes of Strip Securities that have no
Pass-Through Rate or interest rate) may have a different Pass-Through Rate or
interest rate, which will be a fixed, variable or adjustable rate at which
interest will accrue on such Class or a Component thereof (the "Pass-through
Rate" in the case of Certificates). The related Prospectus Supplement will
specify the Pass-Through Rate or interest rate for each Class or component or,
in the case of a variable or adjustable Pass-Through Rate or interest rate, the
method for determining the Pass-Through Rate or interest rate. Interest on the
Securities will be calculated on the basis of a 360-day year consisting of
twelve 30-day months unless the related Prospectus Supplement specifies a
different basis.

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

Distributions of Principal of the Securities

   The Securities of each series, other than certain Classes of Strip
Securities, will have a Security Balance which, at any time, will equal the then
maximum amount that the holder will be entitled to receive in respect of
principal out of the future cash flow on the Assets and other assets included in
the related Trust Fund. The outstanding Security Balance of a Security will be
reduced to the extent of distributions of principal thereon from time to time
and, if and to the extent so provided in the related Prospectus Supplement, by
the amount of losses


                                       30



incurred in respect of the related Assets, may be increased in respect of
deferred interest on the related Mortgage Loans to the extent provided in the
related Prospectus Supplement and, in the case of Accrual Securities prior to
the Distribution Date on which distributions of interest are required to
commence, will be increased by any related Accrued Security Interest. If so
specified in the related Prospectus Supplement, the initial aggregate Security
Balance of all Classes of Securities of a Series will be greater than the
outstanding aggregate principal balance of the related Assets as of the
applicable Cut-off Date. The initial aggregate Security Balance of a series
and each Class thereof will be specified in the related Prospectus Supplement.
Distributions of principal will be made on each Distribution Date to the Class
or Classes of Securities in the amounts and in accordance with the priorities
specified in the related Prospectus Supplement. Certain Classes of Strip
Securities with no Security Balance are not entitled to any distributions of
principal.

Categories of Classes of Securities

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


Categories of Classes                             Definition
- ---------------------                             ----------


                                               PRINCIPAL TYPES

Accretion Directed Class. . . . . . . A Class that receives principal payments
                                      from the accreted interest from specified
                                      Accrual Classes. An Accretion Directed
                                      Class also may receive principal payments
                                      from principal paid on the Assets for the
                                      related Series.

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

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

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


                                       31

Categories of Classes                             Definition
- ---------------------                             ----------

Pass-Through Class. . . . . . . . . . A Class of Senior Securities that is
                                      entitled to receive all or a specified
                                      percentage of the principal payments that
                                      are distributable to the Senior
                                      Certificates or applicabl group of Senior
                                      Certificates (other than any Ratio Strip
                                      Class) in the aggregate on a Distribution
                                      Date and that is not designated as a
                                      Sequential Pay Class.

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

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

Scheduled Amortization                A Class that is designed to receive
Class . . . . . . . . . . . . . . . . principal payments using a predetermined
                                      principal balance schedule but is not
                                      designated as a Planned Amortization Class
                                      or Targeted Amortization Class. The
                                      schedule is derived by assuming either two
                                      constant prepayment rates or a single
                                      constant prepayment rate for the
                                      underlying Assets. In the former case, the
                                      two rates are the endpoints for the
                                      "structuring range" for the Scheduled
                                      Amortization Class and such range
                                      generally is narrower than that for a
                                      Planned Amortization Class. Typically, the
                                      Support Class(es) for the applicable
                                      Series of Securities generally will
                                      represent a smaller percentage of the
                                      Scheduled Amortization Class than a
                                      Support Class generally would represent in
                                      relation to a Planned Amortization Class
                                      or a Targeted Amortization Class. A
                                      Scheduled Amortization Class is generally
                                      less sensitive to weighted average life
                                      volatility as a result of prepayments than
                                      a Support Class but more sensitive than a
                                      Planned Amortization Class or a Targeted
                                      Amortization Class.

Senior Securities . . . . . . . . . . Classes that are entitled to receive
                                      payments of principal and interest on each
                                      Distribution Date prior to the Classes of
                                      Subordinated Securities.

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

Subordinated Securities . . . . . . . Classes that are entitled to receive
                                      payments of principal and interest on each
                                      Distribution Date only after the Senior
                                      Securities and certain Classes of
                                      Subordinated Securities with higher
                                      priority of



                                       32

Categories of Classes                             Definition
- ---------------------                             ----------

                                      distributions have received their full
                                      principal and interest entitlements.

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

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

                                           INTEREST TYPES

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

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

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

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

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

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

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

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

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


                                       33

Components

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

Distributions on the Securities of Prepayment Premiums

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

Allocation of Losses and Shortfalls

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

Advances in Respect of Delinquincies

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

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


                                       34

letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the related Prospectus
Supplement.

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

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

Reports to Securityholders

   With each distribution to holders of any Class of Securities of a Series, the
Servicer, the Master Servicer or the Trustee, as provided in the related
Prospectus Supplement, will forward or cause to be forwarded to each such
holder, to the Depositor and to such other parties as may be specified in the
applicable Agreement, a statement generally setting forth, in each case to the
extent applicable and available:

      (i) the amount of such distribution to holders of Securities of such
   Class applied to reduce the Security Balance thereof;

      (ii) the amount of such distribution to holders of Securities of such
   Class allocable to Accrued Security Interest;

      (iii) the amount of such distribution allocable to Prepayment Premiums;

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

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

      (vi) the aggregate principal balance of the Assets at the close of
   business on such Distribution Date;

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

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

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

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

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

      (xii) the aggregate Security Balance or notional amount, as the case may
   be, of each Class of Securities (including any Class of Securities not
   offered hereby) at the close of business on such Distribution Date,
   separately identifying any reduction in such Security Balance due to the
   allocation of any loss and increase


                                       35

   in the Security Balance of a Class of Accrual Securities in the event that
   Accrued Security Interest has been added to such balance;

      (xiii) the aggregate amount of principal prepayments made during the
   related Due Period;

      (xiv) the amount deposited in the reserve fund, if any, on such
   Distribution Date;

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

      (xvi) the aggregate unpaid Accrued Security Interest, if any, on each
   Class of Securities at the close of business on such Distribution Date;

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

      (xviii) in the case of Securities with an adjustable Pass-Through Rate or
   interest rate, for statements to be distributed in any month in which an
   adjustment date occurs, the adjustable Pass-Through Rate or interest rate
   applicable to such Distribution Date, if available, and the immediately
   succeeding Distribution Date as calculated in accordance with the method
   specified in the related Prospectus Supplement;

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

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

      (xxi) during the Pre-Funding Period, the amount remaining in the
   Capitalized Interest Account; and

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

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

Termination

   The obligations created by the applicable Agreement for each Series of
Securities will terminate upon the payment to Securityholders of that Series of
all amounts held in the Collection Account or by a Servicer, the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant to
such Agreement following the earlier of (i) the final payment or other
liquidation of the last Asset subject thereto or the disposition of all property
acquired upon foreclosure of any Mortgage Loan or Contract subject thereto and
(ii) the purchase of all of the assets of the Trust Fund by the party entitled
to effect such termination, under the circumstances and in the manner set forth
in the related Prospectus Supplement. In no event, however, will the Trust Fund
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the applicable Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

   If so specified in the related Prospectus Supplement, a Series of Securities
may be subject to optional early termination through the repurchase of the
Assets in the related Trust Fund by the party specified therein, under the
circumstances and in the manner set forth therein. If so provided in the related
Prospectus Supplement, upon the reduction of the Security Balance of a specified
Class or Classes of Securities by a specified percentage, the party specified
therein will solicit bids for the purchase of all assets of the Trust Fund, or
of a sufficient portion of such assets to retire such Class or Classes or
purchase such Class or Classes at a price set forth in the related Prospectus
Supplement, in each case, under the circumstances and in the manner set forth
therein. Such price will at least equal the outstanding Security Balances and
any accrued and unpaid interest thereon (including any unpaid interest
shortfalls for prior Distribution Dates). Any sale of the Assets of the Trust
Fund will be without


                                       36

recourse to the Trust Fund or the Securityholders. Any such purchase or
solicitation of bids may be made only when the aggregate Security Balance of
such class or classes declines to a percentage of the Initial Security Balance
of such Securities (not to exceed 10%) specified in the related Prospectus
Supplement. In addition, if so provided in the related Prospectus Supplement,
certain Classes of Securities may be purchased or redeemed in the manner set
forth therein.

Optional Purchases

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

Book-Entry Registration and Definitive Securities

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

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

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

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

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

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


                                       37

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

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

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

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

   Clearstream (formerly known as Cedel Bank) is incorporated under the laws of
Luxembourg as a professional depository. Clearstream holds securities for its
participating organizations ("Clearstream Participants") and facilitates the
clearance and settlement of securities transactions between Clearstream
Participants through electronic book entry changes in accounts of Clearstream
Participants, thereby eliminating the need for physical movement of Securities.
Transactions may be settled in Clearstream in any of 28 currencies, including
United States dollars. 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
Monetary Institute. Clearstream Participants are recognized financial
institutions around the world including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations and may include any underwriters, agents or dealers with respect
to any Class or Series of Securities offered hereby. 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.

   Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous


                                       38

electronic book-entry delivery against payment, thereby eliminating the need
for physical movement of Securities and any risk from lack of simultaneous
transfers of securities and cash. Transactions may now be settled in any of 27
currencies, including United States dollars. The Euroclear System includes
various other services, including securities lending and borrowing, and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The
Euroclear System is operated by Euroclear Bank S.A./N.V. (the "Euroclear
Operator"), under contract with Euroclear Clearance System S.C., a Belgian
cooperative corporation (the "Euroclear Cooperative"). All operations are
conducted by the Euroclear Operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Euroclear Cooperative establishes policy for the
Euroclear System on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include any underwriters,
agents or dealers with respect to any Class or Series of Securities offered
hereby. Indirect access to the Euroclear System is also available to other
firms that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

   The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

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

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

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

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


                                       39

                         DESCRIPTION OF THE AGREEMENTS

Agreements Applicable to a Series

REMIC Securities, FASIT Securities, GRANTOR Trust Securities

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

Securities That Are Partnership Interests For Tax Purposes and Notes

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

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

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

General

   The following summaries describe the material provisions that may appear in
each Pooling and Servicing Agreement and Underlying Servicing Agreement. The
Prospectus Supplement for a Series of Securities will describe any provision of
the applicable Agreement relating to such Series that materially differs from
the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the applicable Agreement for each
Trust Fund and the description of such provisions in the related Prospectus
Supplement. The provisions of each Agreement will vary depending upon the nature
of the Securities to be issued thereunder and the nature of the related Trust
Fund. As used herein with respect to any Series, the term "Security" refers to
all of the Securities of that Series, whether or not offered hereby and by the
related Prospectus Supplement, unless the context otherwise requires. A form of
a Pooling and Servicing Agreement has been filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The Depositor will
provide a copy of the Pooling and Servicing Agreement (without exhibits)
relating to any Series of Securities without charge upon written request of a
Securityholder of such Series addressed to Asset Backed Funding Corp., Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, Attention: Vice President.

   The Servicers, any Master Servicer and the Trustee with respect to any Series
of Securities will be named in the related Prospectus Supplement. In the event
there are multiple Servicers for the Assets in a Trust Fund, a Master Servicer
will perform certain administration, calculation and reporting functions with
respect to such Trust Fund and will supervise the related Servicers pursuant to
a Pooling and Servicing Agreement. With respect to Series involving a Master
Servicer, references in this Prospectus to the Servicer will apply to the Master
Servicer where non-servicing obligations are described. If so specified in the
related Prospectus Supplement, a manager or administrator may be appointed
pursuant to the Pooling and Servicing Agreement for any Trust Fund to administer
such Trust Fund.


                                       40

Assignment of Assets; Repurchases

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

   With respect to each Mortgage Loan, except as otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which will generally include the original Mortgage Note
endorsed, without recourse, in blank or to the order of the Trustee, the
original Mortgage (or a certified copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form. Notwithstanding the foregoing, a Trust Fund may include Mortgage Loans
where the original Mortgage Note is not delivered to the Trustee if the
Depositor delivers to the Trustee or the custodian a copy or a duplicate
original of the Mortgage Note, together with an affidavit certifying that the
original thereof has been lost or destroyed. With respect to such Mortgage
Loans, the Trustee (or its nominee) may not be able to enforce the Mortgage Note
against the related borrower. The Asset Seller or other entity specified in the
related Prospectus Supplement will be required to agree to repurchase, or
substitute for, each such Mortgage Loan that is subsequently in default if the
enforcement thereof or of the related Mortgage is materially adversely affected
by the absence of the original Mortgage Note. The applicable Agreement will
generally require the Depositor or another party specified in the related
Prospectus Supplement to promptly cause each such assignment of Mortgage to be
recorded in the appropriate public office for real property records, except in
the State of California or in other states where, in the opinion of counsel
acceptable to the Trustee, such recording is not required to protect the
Trustee's interest in the related Mortgage Loan against the claim of any
subsequent transferee or any successor to or creditor of the Depositor, the
Servicer, the relevant Asset Seller or any other prior holder of the Mortgage
Loan.

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


                                       41

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

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

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

Representations and Warranties; Repurchases

   To the extent provided in the related Prospectus Supplement the Depositor
will, with respect to each Asset, make or assign certain representations and
warranties, as of a specified date (the person making such representations and
warranties including the Depositor, the "Warranting Party") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Asset on the schedule of Assets appearing as an exhibit to the
applicable Agreement; (ii) in the case of a Mortgage Loan, the existence of
title insurance insuring the lien priority of the Mortgage Loan and, in the case
of a Contract, that the Contract creates a valid first security interest in or
lien on the related Manufactured Home; (iii) the authority of the Warranting
Party to sell the Asset; (iv) the payment status of the Asset; (v) in the case
of a Mortgage Loan, the existence of customary provisions in the related
Mortgage Note and Mortgage to permit realization against the Mortgaged Property
of the benefit of the security of the Mortgage; and (vi) the existence of hazard
and extended perils insurance coverage on the Mortgaged Property or Manufactured
Home.

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

   Representations and warranties made in respect of an Asset may have been made
as of a date prior to the applicable Cut-off Date. A substantial period of time
may have elapsed between such date and the date of initial issuance of the
related Series of Securities evidencing an interest in such Asset. In the event
of a breach of any such representation or warranty, the Warranting Party will be
obligated to reimburse the Trust Fund for losses caused by any such breach or
either cure such breach or repurchase or replace the affected Asset as described
below. Since the representations and warranties may not address events that may
occur following the date as of which they were made, the Warranting Party will
have a reimbursement, cure, repurchase or substitution obligation in connection
with a breach of such a representation and warranty only if the relevant event
that causes

                                       42


such breach occurs prior to such date. Such party would have no such
obligations if the relevant event that causes such breach occurs after such
date.

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

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

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

Collection Account and Related Accounts

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


                                       43

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

      (i) all payments on account of principal, including principal
   prepayments, on the Assets;

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

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

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

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

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

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

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

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

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

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

      (xii) any other amounts required to be deposited in the Collection
   Account as provided in the applicable Agreement and described in the related
   Prospectus Supplement.

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

      to make distributions to the Securityholders on each Distribution Date;

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

      (ii) to reimburse a Servicer for unpaid servicing fees earned and certain
   unreimbursed servicing expenses incurred with respect to Assets and
   properties acquired in respect thereof, such reimbursement to

                                       44


   be made out of amounts that represent Liquidation Proceeds and Insurance
   Proceeds collected on the particular Assets and properties, and net income
   collected on the particular properties, with respect to which such fees were
   earned or such expenses were incurred or out of amounts drawn under any form
   of Credit Support with respect to such Assets and properties;

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

      (iv) if and to the extent described in the related Prospectus Supplement,
   to pay a Servicer interest accrued on the advances described in clause (ii)
   above and the servicing expenses described in clause (iii) above while such
   advances and servicing expenses remain outstanding and unreimbursed;

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

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

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

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

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

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

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

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

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

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

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

      (xvi) to make any other withdrawals permitted by the applicable
   Agreement; and


                                       45


      (xvii) to clear and terminate the Collection Account at the termination
   of the Trust Fund.

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

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

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

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

   In the case of Multifamily Loans, a mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a mortgagor under a
Multifamily Loan that is unable to make Mortgage Loan payments may also be
unable to make timely payment of all required taxes and otherwise to maintain
and insure the related Mortgaged Property. In general, the Servicer will be
required to monitor any Multifamily Loan that is in default, evaluate whether
the causes of the default can be corrected over a reasonable period without
significant impairment of the value of the related Mortgaged Property, initiate
corrective action in cooperation with the mortgagor if cure is likely, inspect
the related Multifamily Property and take such other actions as are consistent
with the applicable Agreement. A significant period of time may elapse before
the Servicer is able to assess the success of any such corrective action or the
need for additional initiatives.


                                       46

The time within which the Servicer can make the initial determination of
appropriate action, evaluate the success of corrective action, develop
additional initiatives, institute foreclosure proceedings and actually foreclose
may vary considerably depending on the particular Multifamily Loan, the
Multifamily Property, the mortgagor, the presence of an acceptable party to
assume the Multifamily Loan and the laws of the jurisdiction in which the
Multifamily Property is located.

Realization Upon Defaulted Assets

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

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

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

   The Servicer, on behalf of the Trustee, may at any time institute foreclosure
proceedings, exercise any power of sale contained in any mortgage, obtain a deed
in lieu of foreclosure, or otherwise acquire title to a Mortgaged Property
securing a Mortgage Loan by operation of law or otherwise and may at any time
repossess and realize upon any Manufactured Home, if such action is consistent
with the Servicing Standard and a default on such Mortgage Loan or Contract has
occurred or, in the Servicer's judgment, is imminent.

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

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


                                       47

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

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

   As servicer of the Assets, a Servicer, on behalf of itself, the Trustee and
the Securityholders, will present claims to the obligor under each instrument of
Credit Support, and will take such reasonable steps as are necessary to receive
payment or to permit recovery thereunder with respect to defaulted Assets.

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

Hazard Insurance Policies

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

   In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the Mortgage Loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage


                                       48

resulting from war, revolution, governmental actions, floods and other water-
related causes, earth movement (including earthquakes, landslides and
mudflows), wet or dry rot, vermin, domestic animals and certain other kinds of
uninsured risks.

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

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

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

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

Contracts

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

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


                                       49

Fidelity Bonds and Errors and Omissions Insurance

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

Due-On-Sale Provisions

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

Retained Interest; Servicing Compensation and Payment of Expenses

   The Prospectus Supplement for a Series of Securities will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the applicable Agreement. A
"Retained Interest" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

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

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

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


                                       50

Evidence as to Compliance

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

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

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

Certain Matters Regarding Servicers, the Master Servicer and the Depositor

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

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

   Each Agreement will further provide that neither any Servicer, the Depositor
nor any director, officer, employee, or agent of a Servicer or the Depositor
will be under any liability to the related Trust Fund or Securityholders for any
action taken, or for refraining from the taking of any action, in good faith
pursuant to the applicable Agreement; provided, however, that neither a
Servicer, the Depositor nor any such person will be protected against any breach
of a representation, warranty or covenant made in such Agreement, or against any
liability specifically imposed thereby, or against any liability which would
otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence in the performance of obligations or duties thereunder or by reason
of reckless disregard of obligations and duties thereunder. Each Agreement will
further provide that any Servicer, the Depositor and any director, officer,
employee or agent of a Servicer or the Depositor will be entitled to
indemnification by the related Trust Fund and will be held harmless against any
loss, liability or expense incurred in connection with any legal action relating
to the applicable Agreement or the Securities; provided, however, that such
indemnification will not extend to any loss, liability or expense (i)
specifically imposed by such Agreement or otherwise incidental to the
performance of obligations and duties thereunder, including, in the case of a
Servicer, the prosecution of an enforcement action in respect of any specific
Mortgage Loan or Mortgage Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the
applicable Agreement. In addition, each Agreement will provide that neither any
Servicer nor the


                                       51

Depositor will be under any obligation to appear in, prosecute or defend any
legal action which is not incidental to its respective responsibilities under
the applicable Agreement and which in its opinion may involve it in any
expense or liability. Any such Servicer or the Depositor may, however, in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the applicable Agreement and the rights and duties of the
parties thereto and the interests of the Securityholders thereunder. In such
event, the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Securityholders, and
the Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor and to charge the Collection Account.

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

Special Servicers

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

Events of Default under the Agreements

   Events of default under the applicable Agreement will generally include (i)
any failure by the Servicer to distribute or cause to be distributed to
Securityholders, or to remit to the Trustee for distribution to Securityholders,
any required payment that continues after a grace period, if any; (ii) any
failure by the Servicer duly to observe or perform in any material respect any
of its other covenants or obligations under the applicable Agreement which
continues unremedied for 30 days after written notice of such failure has been
given to the Servicer by the Trustee or the Depositor, or to the Servicer, the
Depositor and the Trustee by Securityholders evidencing not less than 25% of the
Voting Rights; (iii) any breach of a representation or warranty made by the
Servicer under the applicable Agreement which materially and adversely affects
the interests of Securityholders and which continues unremedied for 30 days
after written notice of such breach has been given to the Servicer by the
Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee by
the holders of Securities evidencing not less than 25% of the Voting Rights; and
(iv) certain events of insolvency, readjustment of debt, marshaling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
the Servicer indicating its insolvency or inability to pay its obligations.
Material variations to the foregoing events of default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the related
Prospectus Supplement. The Trustee will, not later than the later of 60 days or
such other period specified in the related Prospectus Supplement after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an event of default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

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

Rights Upon Event of Default under the Agreements

   So long as an event of default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Servicer under the applicable Agreement and in
and to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the


                                       52

responsibilities, duties and liabilities of the Servicer under the applicable
Agreement (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent Assets, or if the related
Prospectus Supplement so specifies, then the Trustee will not be obligated to
make such advances) and will be entitled to similar compensation arrangements.
In the event that the Trustee is unwilling or unable so to act, it may or, at
the written request of the holders of Securities entitled to at least 51% (or
such other percentage specified in the related Prospectus Supplement) of the
Voting Rights, it shall appoint, or petition a court of competent jurisdiction
for the appointment of, a loan servicing institution acceptable to the Rating
Agency with a net worth at the time of such appointment of at least
$15,000,000 (or such other amount specified in the related Prospectus
Supplement) to act as successor to the Servicer under the applicable
Agreement. Pending such appointment, the Trustee is obligated to act in such
capacity. The Trustee and any such successor may agree upon the servicing
compensation to be paid, which in no event may be greater than the
compensation payable to the Servicer under the applicable Agreement.

   The holders of Securities representing at least 66 2/3% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights
allocated to the respective Classes of Securities affected by any event of
default will be entitled to waive such event of default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
Securityholders described in clause (i) under "--Events of Default under the
Agreements" may be waived only by all of the Securityholders. Upon any such
waiver of an event of default, such event of default shall cease to exist and
shall be deemed to have been remedied for every purpose under the applicable
Agreement.

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

Amendment

   Each Agreement may be amended by the parties thereto, without the consent of
any Securityholders covered by the applicable Agreement, (i) to cure any
ambiguity or mistake, (ii) to correct, modify or supplement any provision
therein which may be inconsistent with any other provision therein or with the
related Prospectus Supplement, (iii) to make any other provisions with respect
to matters or questions arising under the applicable Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not adversely affect in any material respect the interests
of any Securityholders covered by the applicable Agreement as evidenced either
by an opinion of counsel to such effect or the delivery to the Trustee of
written notification from each Rating Agency that provides, at the request of
the Depositor, a rating for the Offered Securities of the related Series to the
effect that such amendment or supplement will not cause such Rating Agency to
lower or withdraw the then current rating assigned to such Securities. Each
Agreement may also be amended by the Depositor, the Servicer, if any, and the
Trustee, with the consent of the Securityholders affected thereby evidencing not
less than 51% (or such other percentage specified in the related Prospectus
Supplement) of the Voting Rights, for any purpose; provided, however, no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
payments received or advanced on Assets which are required to be distributed on
any Security without the consent of the Securityholder or (ii) reduce the
consent percentages described in this paragraph without the consent of all the
Securityholders covered by such Agreement then outstanding. However, with
respect to any Series of Securities as to which a REMIC election or a FASIT
election is to be made, the Trustee will not consent to any amendment of the
applicable Agreement unless it shall first have received an opinion of counsel
to the effect that such amendment will not result in the imposition of a tax on
the related Trust Fund or cause the related


                                       53

Trust Fund to fail to qualify as a REMIC or a FASIT, as the case may be, at
any time that the related Securities are outstanding.

The Trustee

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

Duties of the Trustee

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

Certain Matters Regarding the Trustee

   The Trustee and any director, officer, employee or agent of the Trustee shall
be entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's (i) enforcing its rights and remedies
and protecting the interests, of the Securityholders during the continuance of
an Event of Default, (ii) defending or prosecuting any legal action in respect
of the applicable Agreement or Series of Securities (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the direction of the holders of the related Series of Securities
entitled to not less than 25% (or such other percentage as is specified in the
applicable Agreement with respect to any particular matter) of the Voting Rights
for such Series; provided, however, that such indemnification will not extend to
any loss, liability or expense that constitutes a specific liability of the
Trustee pursuant to the applicable Agreement, or to any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence on
the part of the Trustee in the performance of its obligations and duties
thereunder, or by reason of its reckless disregard of such obligations or
duties, or as may arise from a breach of any representation, warranty or
covenant of the Trustee made therein.

Resignation and Removal of the Trustee

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

   If at any time the Trustee shall cease to be eligible to continue as such
under the applicable Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any Class of the


                                       54

Securities, then the Depositor may remove the Trustee and appoint a successor
trustee acceptable to the Master Servicer, if any. Securityholders of any
Series entitled to at least 51% (or such other percentage specified in the
related Prospectus Supplement) of the Voting Rights for such Series may at any
time remove the Trustee without cause and appoint a successor trustee.

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

Material Terms of the Indenture

General

   The following summary describes the material provisions that may appear in
each Indenture. The Prospectus Supplement for a Series of Notes will describe
any provision of the Indenture relating to such Series that materially differs
from the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Indenture for a Series of Notes. A
form of an Indenture has been filed as an exhibit to the Registration Statement
of which this Prospectus is a part. The Depositor will provide a copy of the
Indenture (without exhibits) relating to any Series of Notes without charge upon
written request of a Securityholder of such Series addressed to Asset Backed
Funding Corp., Bank of America Corporate Center, 100 North Tryon Street,
Charlotte, North Carolina 28255, Attention: Vice President.

Events of Default

   Events of default under the Indenture for each Series of Notes will generally
include: (i) a default for thirty (30) days (or such other number of days
specified in such Prospectus Supplement) or more in the payment of any principal
of or interest on any Note of such Series; (ii) failure to perform any other
covenant of the Depositor or the Trust Fund in the Indenture which continues for
a period of sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iii) any
representation or warranty made by the Depositor or the Trust Fund in the
Indenture or in any certificate or other writing delivered pursuant thereto or
in connection therewith with respect to or affecting such Series having been
incorrect in a material respect as of the time made, and such breach is not
cured within sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iv) certain events
of bankruptcy, insolvency, receivership or liquidation of the Depositor or the
Trust Fund; or (v) any other event of default provided with respect to Notes of
that Series.

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

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


                                       55

be sufficient on an ongoing basis to make all payments on such Notes as such
payments would have become due if such Notes had not been declared due and
payable, and the Indenture Trustee obtains the consent of the Securityholders
of 66 2/3% (or such other percentage specified in the related Prospectus
Supplement) of the then aggregate outstanding amount of the Notes of such
Series.

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

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

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

Discharge Indenture

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

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

Indenture Trustee's Annual Report

   The Indenture Trustee for each Series of Notes will be required to mail each
year to all related Securityholders a brief report relating to its eligibility
and qualification to continue as Indenture Trustee under the


                                       56

related Indenture, any amounts advanced by it under the Indenture, the amount,
interest rate and maturity date of certain indebtedness owing by such Trust to
the applicable Indenture Trustee in its individual capacity, the property and
funds physically held by such Indenture Trustee as such and any action taken
by it that materially affects such Notes and that has not been previously
reported.

The Indenture Trustee

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

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



                                       57

                         DESCRIPTION OF CREDIT SUPPORT

General

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

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

   If Credit Support is provided with respect to one or more Classes of
Securities of a Series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders' or
policyholders' surplus, if applicable, as of the date specified in the
Prospectus Supplement. See "Risk Factors--Risks Associated with the
Securities--Credit Enhancement is Limited in Amount and Coverage."

Subordinate Securities

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

Cross-Support Provisions

   If the Assets for a Series are divided into separate groups, each supporting
a separate Class or Classes of Securities of a Series, Credit Support may be
provided by cross-support provisions requiring that distributions be made on
Senior Securities evidencing interests in one group of Mortgage Loans prior to
distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Loans within the Trust Fund. The Prospectus Supplement for a
Series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.


                                       58

Limited Guarantee

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

Financial Guaranty Insurance Policy or Surety Bond

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

Letter of Credit

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

Pool Insurance Policies

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

Special Hazard Insurance Policies

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

Mortgagor Bankruptcy Bond

   If so specified in the related Prospectus Supplement, losses resulting from a
bankruptcy proceeding relating to a mortgagor affecting the Mortgage Loans in a
Trust Fund with respect to a Series of Securities will be covered under a
mortgagor bankruptcy bond (or any other instrument that will not result in a
downgrading of the rating of the Securities of a Series by the Rating Agency or
Rating Agencies that rate such Series). Any mortgagor bankruptcy bond or such
other instrument will provide for coverage in an amount meeting the criteria of
the Rating Agency or Rating Agencies rating the Securities of the related
Series, which amount will be set forth in the related Prospectus Supplement. The
amount and principal terms of any such coverage will be set forth in the
Prospectus Supplement.

Reserve Funds

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

   Amounts on deposit in any reserve fund for a Series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on


                                       59

the Securities. If so specified in the related Prospectus Supplement, reserve
funds may be established to provide limited protection against only certain
types of losses and shortfalls. Following each Distribution Date amounts in a
reserve fund in excess of any amount required to be maintained therein may be
released from the reserve fund under the conditions and to the extent
specified in the related Prospectus Supplement and will not be available for
further application to the Securities.

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

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

Overcollateralization

   If specified in the related Prospectus Supplement, subordination provisions
of a Trust Fund may be used to accelerate to a limited extent the amortization
of one or more Classes of Securities relative to the amortization of the related
Assets. The accelerated amortization is achieved by the application of certain
excess interest to the payment of principal of one or more Classes of
Securities. This acceleration feature creates, with respect to the Assets or
groups thereof, overcollateralization which results from the excess of the
aggregate principal balance of the related Assets, or a group thereof, over the
principal balance of the related Class or Classes of Securities. Such
acceleration may continue for the life of the related Security, or may be
limited. In the case of limited acceleration, once the required level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement, such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.


                    CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

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

General

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


                                       60

Types of Mortgage Instruments

   A mortgage either creates a lien against or constitutes a conveyance of real
property between two parties--a mortgagor (the borrower and usually the owner of
the subject property) and a mortgagee (the lender). In contrast, a deed of trust
is a three-party instrument, among a trustor (the equivalent of a mortgagor), a
trustee to whom the mortgaged property is conveyed, and a beneficiary (the
lender) for whose benefit the conveyance is made. As used in this Prospectus,
unless the context otherwise requires, "mortgagor" includes the trustor under a
deed of trust and a grantor under a security deed or a deed to secure debt.
Under a deed of trust, the mortgagor grants the property, irrevocably until the
debt is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties. By executing a deed to secure debt, the grantor conveys title to,
as opposed to merely creating a lien upon, the subject property to the grantee
until such time as the underlying debt is repaid, generally with a power of sale
as security for the indebtedness evidenced by the related mortgage note. In case
the mortgagor under a mortgage is a land trust, there would be an additional
party because legal title to the property is held by a land trustee under a land
trust agreement for the benefit of the mortgagor. At origination of a mortgage
loan involving a land trust, the mortgagor executes a separate undertaking to
make payments on the mortgage note. The mortgagee's authority under a mortgage,
the trustee's authority under a deed of trust and the grantee's authority under
a deed to secure debt are governed by the express provisions of the mortgage,
the law of the state in which the real property is located, certain federal laws
(including, without limitation, the Soldiers' and Sailors' Civil Relief Act of
1940) and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

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

Interest in Real Property

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

Cooperative Loans

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

   Each Cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability


                                       61

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

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

Land Sale Contracts

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

   The method of enforcing the rights of the contract lender under an
installment contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to its terms. The terms of Land Sale Contracts
generally provide that upon default by the contract borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The contract
lender in such a situation does not have to foreclose in order to obtain title
to the property, although in some cases a quiet title action is in


                                       62

order if the contract borrower has filed the Land Sale Contract in local land
records and an ejectment action may be necessary to recover possession. In a
few states, particularly in cases of contract borrower default during the
early years of a Land Sale Contract, the courts will permit ejectment of the
buyer and a forfeiture of his or her interest in the property. However, most
state legislatures have enacted provisions by analogy to mortgage law
protecting borrowers under Land Sale Contracts from the harsh consequences of
forfeiture. Under such statues, a judicial contract may be reinstated upon
full payment of the default amount and the borrower may have a post-
foreclosure statutory redemption right. In other states, courts in equity may
permit a contract borrower with significant investment in the property under a
Land Sale Contract for the sale of real estate to share the proceeds of sale
of the property after the indebtedness is repaid or may otherwise refuse to
enforce the forfeiture clause. Nevertheless, generally speaking, the contract
lender's procedures for obtaining possession and clear title under a Land Sale
Contract for the sale of real estate in a given state are simpler and less
time consuming and costly than are the procedures for foreclosing and
obtaining clear title to a mortgaged property.

Foreclosure

General

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

   Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

Judicial Foreclosure

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

Equitable Limitations on Enforceability of Certain Provisions

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


                                       63

Non-Judicial Foreclosure/Power of Sale

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

Public Sale

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

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

   The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior


                                       64

mortgages may occur in the foreclosure action of the senior mortgage or a
subsequent ancillary proceeding or may require the institution of separate
legal proceedings by such holders.

Rights of Redemption

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

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

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

Cooperative Loans

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

   The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed


                                       65

to the Cooperative by the tenant-stockholder, which the lender generally
cannot restrict and does not monitor, could reduce the value of the collateral
below the outstanding principal balance of the Cooperative Loan and accrued
and unpaid interest thereon.

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

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

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

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

Junior Mortgages

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

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

Rights of Redemption

   The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity


                                       66

of redemption and may redeem the property by paying the entire debt with
interest. In addition, in some states, when a foreclosure action has been
commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in
the foreclosure proceeding in order for their equity of redemption to be cut
off and terminated.

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

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

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

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

   A homeowner may file for relief under the Bankruptcy code under any of three
different chapters of the Bankruptcy code. Under Chapter 7, the assets of the
debtor are liquidated and a lender secured by a lien may "bid in" (i.e., bid up
to the amount of the debt) at the sale of the asset. See "--Foreclosure." A
homeowner may also file for relief under Chapter 11 of the bankruptcy code and
reorganize his or her debts through his or her reorganization plan.
Alternatively, a homeowner may file for relief under Chapter 13 of the
Bankruptcy Code and address his or her debts in a rehabilitation plan. (Chapter
13 is often referred to as the "wage earner chapter" or "consumer chapter"
because most individuals seeking to restructure their debts file for relief
under Chapter 13 rather than under Chapter 11.)


                                       67

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

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

   Generally, a repayment plan in a case under Chapter 13 may not modify the
claim of a mortgage lender if the borrower elects to retain the property, the
property is the borrower's principal residence and the property is the lender's
only collateral. Certain courts have allowed modifications when the mortgage
loan is secured both by the debtor's principal residence and by collateral that
is not "inextricably bound" to the real property, such as appliances, machinery,
or furniture. Certain courts have also allowed modifications when the Mortgage
Loan is fully unsecured at the time of bankruptcy.

   The general protection for mortgages secured only by the debtor's principal
residence is not applicable in a case under Chapter 13 if the last payment on
the original payment schedule is due before the final date for payment under the
debtor's Chapter 13 plan (which date could be up to five years after the debtor
emerges from bankruptcy). Under several recently decided cases, the terms of
such a loan can be modified in the manner described above. While these decisions
are contrary to the holding in a prior case by a senior appellate court, it is
possible that the later decisions will become the accepted interpretation in
view of the language of the applicable statutory provision. If this
interpretation is adopted by a court considering the treatment in a Chapter 13
repayment plan of a Mortgage Loan, it is possible that the Mortgage Loan could
be modified.

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

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

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

   The National Bankruptcy Review Commission (the "Bankruptcy Commission"), an
independent commission established under the Bankruptcy Reform Act of 1994 to
study issues and make recommendations relating to the Bankruptcy Code, delivered
its report to the President and Congress in


                                       68

October, 1997. The Bankruptcy Commission recommended in its report that the
Bankruptcy Code be amended to treat any claim secured only by a junior lien on
a borrower's principal residence as unsecured to the extent that the amount of
such claim exceeds the appraised value of the mortgaged property at the date
of origination of the loan minus the value of all senior liens. If such a
change in the Bankruptcy Code were to be enacted, and if such change were to
apply to loans originated prior to enactment, a substantial number of the
Mortgage Loans in a Trust could be treated, in whole or in part, as unsecured
debt in a case under Chapter 13 of the Bankruptcy Code. As a consequence,
borrowers who become Chapter 13 debtors could have substantially less
incentive to make arrangements for repayment of the Mortgage Loans, and there
is, accordingly, a significant risk that the recovery on such Mortgage Loans
would be materially less than the outstanding balance of such Mortgage Loans,
or that there could be no recovery.

   The Bankruptcy Commission recommendation described was not incorporated in
bankruptcy reform legislation that was passed by the House of Representatives in
June 1998. There can be no assurance, however, that such proposal would not be
enacted in other legislation.

   Bankruptcy reform legislation being considered by the Senate would amend the
Bankruptcy Code (such amendment, the "TILA Amendment") to authorize bankruptcy
court judges to disallow claims based on secured debt if the creditor failed to
comply with certain provisions of the federal Truth in Lending Act. As most
recently proposed, such provision would apply retroactively to secured debt
incurred by a debtor prior to the date of effectiveness of such legislation,
including the Mortgage Loans.

   The House bill does not include a comparable provision as of the date hereof.
If the TILA Amendment were to become law, a violation of the Truth in Lending
act with respect to a Mortgage Loan could result in a total loss with respect to
such loan in a bankruptcy proceeding. Any such violation would be a breach of
representation and warranty of the depositor, and the depositor would be
obligated to repurchase such Mortgage Loan as described herein.

   Various proposals to amend the Bankruptcy Code in ways that could adversely
affect the value of the Mortgage Loans in a trust have been considered by
Congress, and more such proposed legislation may be considered in the future. No
assurance can be given that any particular proposal will or will not be enacted
into law, or that any provision so enacted will not differ materially from the
proposals described above.

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

Enforceability of Certain Provisions

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

   Courts have imposed general equitable principles upon foreclosure. These
equitable principles are generally designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned include judicial requirements that the lender undertake
affirmative and expensive actions to determine the causes for the borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases, courts have substituted their judgment for the lender's judgment
and have required lenders to reinstate loans or recast payment schedules to
accommodate borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the mortgage instrument is not monetary, such as the borrower failing to
adequately maintain the property or the borrower executing a second mortgage or
deed of trust affecting the property. In other cases, some courts


                                       69

have been faced with the issue of whether federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under the deeds of trust receive notices in addition to the
statutorily-prescribed minimum requirements. For the most part, these cases
have upheld the notice provisions as being reasonable or have found that the
sale by a trustee under a deed of trust or under a mortgage having a power of
sale does not involve sufficient state action to afford constitutional
protections to the borrower.

Environmental Considerations

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

   Under the federal Comprehensive Environmental Response, Compensation and
Liability Act, as amended ("CERCLA"), and under state law in certain states, a
secured party which takes a deed in lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, operates a mortgaged property or undertakes
certain types of activities that may constitute management of the mortgaged
property may become liable in certain circumstances for the costs of remedial
action ("Cleanup Costs") if hazardous wastes or hazardous substances have been
released or disposed of on the property. Such Cleanup Costs may be substantial.
CERCLA imposes strict, as well as joint and several liability for environmental
remediation and/or damage costs on several classes of "potentially responsible
parties," including current "owners and/or operators" of property, irrespective
of whether those owners or operators caused or contributed to the contamination
on the property. In addition, owners and operators of properties that generate
hazardous substances that are disposed of at other "off-site" locations may be
held strictly, jointly and severally liable for environmental remediation and/or
damages at those off-site locations. Many states also have laws that are similar
to CERCLA. Liability under CERCLA or under similar state law could exceed the
value of the property itself as well as the aggregate assets of the property
owner.

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

   The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar secured-creditor exemption for those lenders who hold a security
interest in a petroleum underground storage tank ("UST") or in real estate
containing a UST, or that acquire title to a petroleum UST or facility or
property on which such a UST


                                       70

is located. As under CERCLA, a lender may lose its secured-creditor exemption
and be held liable under RCRA as a UST owner or operator if such lender or its
employees or agents participate in the management of the UST. In addition, if
the lender takes title to or possession of the UST or the real estate
containing the UST, under certain circumstances the secured-creditor
exemption may be deemed to be unavailable.

   A decision in May 1990 of the United States Court of Appeals for the Eleventh
Circuit in United States v. Fleet Factors Corp. very narrowly construed CERCLA's
secured-creditor exemption. The court's opinion suggested that a lender need not
have involved itself in the day-to-day operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather, liability could attach to a lender if its involvement with the
management of the facility were broad enough to support the inference that the
lender had the capacity to influence the borrower's treatment of hazardous
waste. The court added that a lender's capacity to influence such decisions
could be inferred from the extent of its involvement in the facility's financial
management. A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp., apparently disagreeing with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of the
lender.

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

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

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

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

Due-on-Sale Clauses

   Unless the related Prospectus Supplement indicates otherwise, the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor


                                       71

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

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

Prepayment Charges

   Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-
occupied, it is anticipated that prepayment charges may not be imposed with
respect to many of the Mortgage Loans. The absence of such a restraint on
prepayment, particularly with respect to fixed rate Mortgage Loans having higher
Mortgage Rates, may increase the likelihood of refinancing or other early
retirement of such loans.

Subordinate Financing

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

Applicability of Usury Laws

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


                                       72

Title V. Certain states have taken action to reimpose interest rate limits
and/or to limit discount points or other charges.

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

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

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

Alternative Mortgage Instruments

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

The Homeowners Protection Act of 1998

   The Homeowners Protection Act of 1998 ("HOPA") provides for certain
disclosure and termination requirements for primary mortgage insurance ("PMI").
The termination provisions of HOPA apply only to mortgage loans relating to
single-family primary residences originated on or after July 29, 1999. Such
termination provisions govern when a mortgagor may cancel the requirement to
maintain PMI and when the requirement to maintain PMI is automatically
terminated. In general, voluntary termination is permitted and automatic
termination occurs when the principal balance of the mortgage loan is reduced to
80% or 78%, respectively, of the original property value. The disclosure
requirements of HOPA vary depending on whether the mortgage loan was originated
before or after July 29, 1999. Such disclosure requirements include notification
of the circumstances whereby a mortgagor may cancel PMI, the date when PMI
automatically terminates and


                                       73

servicer contact information. In addition, HOPA provides that no later than 30
days after cancellation or termination of PMI, the servicer shall provide
written notification that such PMI is terminated and no further payments are
due or payable. Any servicer, mortgagee or mortgage insurer that violates
provisions of HOPA is subject to possible liability which includes, but is not
limited to, actual damages, statutory damages and reasonable attorney's fees.

Texas Home Equity Laws

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

Soldiers' and Sailors' Civil Relief Act of 1940

   Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of the Servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related Series of Securities, and would not
be covered by advances. Such shortfalls will be covered by the Credit Support
provided in connection with such Securities only to the extent provided in the
related Prospectus Supplement. In addition, the Relief Act imposes limitations
that would impair the ability of the Servicer to foreclose on an affected
Mortgage Loan during the mortgagor's period of active duty status, and, under
certain circumstances, during an additional three month period thereafter. Thus,
in the event that such a Mortgage Loan goes into default, there may be delays
and losses occasioned thereby.

Forfeitures in Drug and Rico Proceedings

   Federal law provides that property owned by persons convicted of drug-
related crimes or of criminal violations of the Racketeer Influenced and Corrupt
Organizations ("RICO") statute can be seized by the government if the property
was used in, or purchased with the proceeds of, such crimes. Under procedures
contained in the Comprehensive Crime Control Act of 1984 (the "Crime Control
Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property," including
the holders of mortgage loans.

   A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was,


                                       74

at the time of execution of the mortgage, "reasonably without cause to
believe" that the property was used in, or purchased with the proceeds of,
illegal drug or RICO activities.


                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

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

General

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

   The Contracts generally are "chattel paper" as defined in the UCC in effect
in the states in which the Manufactured Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the applicable
Agreement, the Servicer will transfer physical possession of the Contracts to
the Trustee or its custodian or may retain possession of the Contracts as
custodian for the Trustee. In addition, the Servicer will make an appropriate
filing of a UCC-1 financing statement in the appropriate states to give notice
of the Trustee's ownership of the Contracts. The Contracts will be stamped or
marked otherwise to reflect their assignment from the Company to the Trustee
only if provided in the related Prospectus Supplement. Therefore, if, through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Contracts without notice of such assignment, the
Trustee's interest in Contracts could be defeated.

Security Interests in the Manufactured Homes

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


                                       75

interest originally retained by the Asset Seller and transferred to the
Depositor. With respect to a Series of Securities and if so described in the
related Prospectus Supplement, the Servicer may be required to perfect a
security interest in the Manufactured Home under applicable real estate laws.
The Warranting Party will represent that as of the date of the sale to the
Depositor it has obtained a perfected first priority security interest by
proper notation or delivery of the required documents and fees with respect to
substantially all of the Manufactured Homes securing the Contracts.

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

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

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

   Under the laws of most states, liens for repairs performed on a Manufactured
Home and liens for personal property taxes take priority even over a perfected
security interest. The Warranting Party will represent in the applicable
Agreement that it has no knowledge of any such liens with respect to any
Manufactured Home


                                       76

securing payment on any Contract. However, such liens could arise at any time
during the term of a Contract. No notice will be given to the Trustee or
Securityholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

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

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

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

Soldiers' and Sailors' Civil Relief Act of 1940

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

Consumer Protection Laws

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

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

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


                                       77

   In the case of a transfer of a Manufactured Home after which the Servicer
desires to accelerate the maturity of the related Contract, the Servicer's
ability to do so will depend on the enforceability under state law of the
"due-on-sale" clause. The Garn-St. Germain Depositary Institutions Act of 1982
preempts, subject to certain exceptions and conditions, state laws prohibiting
enforcement of "due-on-sale" clauses applicable to the Manufactured Homes.
Consequently, in some states the Servicer may be prohibited from enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

Applicability of Usury Laws

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

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


                                       78

                        FEDERAL INCOME TAX CONSEQUENCES

General


   The following discussion represents the opinion of Cadwalader, Wickersham &
Taft or Hunton & Williams, as to the anticipated material federal income tax
consequences of the purchase, ownership and disposition of the Securities
offered hereunder. This discussion is directed solely to Securityholders that
hold the Securities as capital assets within the meaning of Section 1221 of the
Code and does not purport to discuss all federal income tax consequences that
may be applicable to particular categories of investors, some of which (such as
banks, insurance companies and foreign investors) may be subject to special
rules. Further, the authorities on which this discussion, and the opinion
referred to below, are based are subject to change or differing interpretations,
which could apply retroactively. In addition to the federal income tax
consequences described herein, potential investors should consider the state and
local tax consequences, if any, of the purchase, ownership and disposition of
the Securities. See "State and Other Tax Consequences." Securityholders are
advised to consult their own tax advisors concerning the federal, state, local
or other tax consequences to them of the purchase, ownership and disposition of
the Securities offered hereunder.



   The following discussion addresses securities of four general types: (i)
securities ("REMIC Securities") representing interests in a Trust Fund, or a
portion thereof, that the Trustee will elect to have treated as a REMIC under
Sections 860A through 860G (the "REMIC Provisions") of the Code, (ii) securities
("Grantor Trust Securities") representing interests in a Trust Fund ("Grantor
Trust Fund") as to which no such election will be made, (iii) securities
("Partnership Securities") representing interests in a Trust Fund ("Partnership
Trust Fund") which is treated as a partnership for federal income tax purposes,
and (iv) securities ("Debt Securities") representing indebtedness of a
Partnership Trust Fund for federal income tax purposes. The Prospectus
Supplement for each Series of Securities will indicate which of the foregoing
treatments will apply to such Series and, if a REMIC election (or elections)
will be made for the related Trust Fund, will identify all "regular interests"
and "residual interests" in the REMIC. For purposes of this tax discussion, (i)
references to a "Securityholder" or a "holder" are to the beneficial owner of a
Security, (ii) references to "REMIC pool" are to an entity or portion thereof as
to which a REMIC election will be made and (iii) unless indicated otherwise in
the applicable Prospectus Supplement, references to "Mortgage Loans" include
Contracts. Except as set forth in the applicable Prospectus Supplement, no REMIC
election will be made with respect to Unsecured Home Improvement Loans. The
discussion below assumes that no election will be made to treat the Trust Fund,
or any portion thereof, as a FASIT under Sections 860H through 860L of the Code.
If a FASIT election is made for a particular Series, the Prospectus Supplement
for that Series will address the material federal income tax consequences of
such election. Securities issued with respect to a Series for which a FASIT
election has been made are referred to herein as "FASIT Securities."


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

Taxable Mortgage Pools

   Corporate income tax can be imposed on the net income of certain entities
issuing non-REMIC debt obligations secured by real estate mortgages ("Taxable
Mortgage Pools"). Any entity other than a REMIC or a FASIT will be considered a
Taxable Mortgage Pool if (i) substantially all of the assets of the entity
consist of debt obligations and more than 50% of such obligations consist of
"real estate mortgages," (ii) such entity is the obligor under debt obligations
with two or more maturities, and (iii) under the terms of the debt obligations
on which the entity is the obligor, payments on such obligations bear a
relationship to payments on the obligations held by the entity. Furthermore, a
group of assets held by an entity can be treated as a separate Taxable Mortgage
Pool if the assets are expected to produce significant cash flow that will
support one or more of the entity's issues of debt obligations.


                                       79

   The Depositor generally will structure offerings of non-REMIC Securities to
avoid the application of the Taxable Mortgage Pool rules.

REMICS

Classification of REMICS

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

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

   A qualified mortgage is any obligation that is principally secured by an
interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is purchased by the REMIC Pool within a three-month period
thereafter pursuant to a fixed price contract in effect on the Startup Day.
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans,
and, generally, certificates of beneficial interest in a grantor trust that
holds mortgage loans and regular interests in another REMIC, such as lower-tier
regular interests in Tiered REMICs. The REMIC Regulations specify that loans
secured by timeshare interests, shares held by a tenant stockholder in a
cooperative housing corporation, and manufactured housing that qualifies as a
"single family residence" under Code section 25(e)(10) can be qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either (i)
in exchange for any qualified mortgage within a three-month period thereafter or
(ii) in exchange for a "defective obligation" within a two-year period
thereafter. A "defective obligation" includes (i) a mortgage in default or as to
which default is reasonably foreseeable, (ii) a mortgage as to which a customary
representation or warranty made at the time of transfer to the REMIC Pool has
been breached, (iii) a mortgage that was fraudulently procured by the mortgagor,
and (iv) a mortgage that was not in fact principally secured by real property
(but only if such mortgage is disposed of within 90 days of discovery). A
Mortgage Loan that is "defective" as described in clause (iv) that is not sold
or, if within two years of the Startup Day, exchanged, within 90 days of
discovery, ceases to be a qualified mortgage after such 90-day period.

   Permitted investments include cash flow investments, qualified reserve
assets, and foreclosure property. A cash flow investment is an investment,
earning a return in the nature of interest, of amounts received on or with
respect to qualified mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably required reserve maintained by the REMIC Pool to provide
for payments of expenses of the REMIC Pool or amounts due on the regular or
residual interests in the event of defaults (including delinquencies) on the
qualified mortgages, lower than expected reinvestment returns, prepayment
interest shortfalls and certain other contingencies. The reserve fund will be
disqualified if more than 30% of the gross income from the assets in such fund
for the year is derived from the sale or other disposition of


                                       80

property held for less than three months, unless required to prevent a default
on the regular interests caused by a default on one or more qualified
mortgages. A reserve fund must be reduced "promptly and appropriately" as
payments on the Mortgage Loans are received. Foreclosure property is real
property acquired by the REMIC Pool in connection with the default or imminent
default of a qualified mortgage and generally may not be held beyond the close
of the third calendar year beginning after the taxable year of acquisition
unless an extension is granted by the IRS.

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

   If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the status or given the tax treatment described below. Although the Code
authorizes the Treasury Department to issue regulations providing relief in the
event of an inadvertent termination of REMIC status, no such regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied. The
Pooling and Servicing Agreement with respect to each REMIC Pool will include
provisions designed to maintain the Trust Fund's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust Fund as a
REMIC will be terminated.

Characterization of Investments in REMIC Securities

   In general, the REMIC Securities will be treated as "real estate assets"
within the meaning of Section 856(c)(4)(A) of the Code and assets described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC Pool underlying such Securities would be so treated. Moreover, if 95% or
more of the assets of the REMIC Pool qualify for either of the foregoing
treatments at all times during a calendar year, the REMIC Securities will
qualify for the corresponding status in their entirety for that calendar year.
If the assets of the REMIC Pool include Buydown Mortgage Loans, it is possible
that the percentage of such assets constituting "loans . . . secured by an
interest in real property which is . . . residential real property" for purposes
of Code Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of
the related funds paid thereon (the "Buydown Funds"). Interest (including
original issue discount) on the Regular Securities and income allocated to the
Class of Residual Securities will be interest described in Section 856(c)(3)(B)
of the Code to the extent that such Securities are treated as "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code. In addition, the
Regular Securities generally will be "qualified mortgages" within the meaning of
Section 860G(a)(3) of the Code if transferred to another REMIC on its Startup
Day in exchange for regular or residual


                                       81

interests therein. Regular Securities held by a FASIT will qualify for
treatment as "permitted assets" within the meaning of Section 860L(c)(1)(G) of
the Code. The determination as to the percentage of the REMIC Pool's assets
that constitute assets described in the foregoing sections of the Code will be
made with respect to each calendar quarter based on the average adjusted basis
of each category of the assets held by the REMIC Pool during such calendar
quarter. The REMIC will report those determinations to Securityholders in the
manner and at the times required by applicable Treasury regulations. The Small
Business Job Protection Act of 1996 (the "SBJPA of 1996") repealed the reserve
method of bad debts of domestic building and loan associations and mutual
savings banks, and thus has eliminated the asset category of "qualifying real
property loans" in former Code Section 593(d) for taxable years beginning
after December 31, 1995. The requirements in the SBJPA of 1996 that such
institutions must "recapture" a portion of their existing bad debt reserves is
suspended if a certain portion of their assets are maintained in "residential
loans" under Code Section 7701(a)(19)(C)(v), but only if such loans were made
to acquire, construct or improve the related real property and not for the
purpose of refinancing. However, no effort will be made to identify the
portion of the Mortgage Loans of any Series meeting this requirement, and no
representation is made in this regard.

   The assets of the REMIC Pool will include, in addition to Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property acquired by foreclosure held pending sale, and may include amounts in
reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Mortgage Loans for purposes of all of the foregoing sections. The REMIC
Regulations do provide, however, that payments on Mortgage Loans held pending
distribution are considered part of the Mortgage Loans for purposes of Section
856(c)(4)(A) of the Code. Furthermore, foreclosure property generally will
qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.


Tiered REMICs Structures



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


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

Taxation of Owners of Regular Securities

General

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

Original Issue Discount

   Accrual Securities will be, and other Classes of Regular Securities may be,
issued with "original issue discount" within the meaning of Code Section
1273(a). Holders of any Class or subclass of Regular Securities having original
issue discount generally must include original issue discount in ordinary income
for federal income tax purposes as it accrues, in accordance with a constant
yield method that takes into account the


                                       82

compounding of interest, in advance of the receipt of the cash attributable to
such income. The following discussion is based in part on OID Regulations
issued on February 2, 1994, as amended on June 14, 1996, under Code Section
1271 through 1273 and 1275 and in part on the provisions of the 1986 Act.
Regular Securityholders should be aware, however, that the OID Regulations do
not adequately address certain issues relevant to prepayable securities, such
as the Regular Securities. To the extent such issues are not addressed in such
regulations, the Depositor intends to apply the methodology described in the
Conference Committee Report to the 1986 Act. No assurance can be provided that
the IRS will not take a different position as to those matters not currently
addressed by the OID Regulations. Moreover, the OID Regulations include an
anti-abuse rule allowing the IRS to apply or depart from the OID Regulations
where necessary or appropriate to ensure a reasonable tax result in light of
the applicable statutory provisions. A tax result will not be considered
unreasonable under the anti-abuse rule in the absence of a substantial effect
on the present value of a taxpayer's tax liability. Investors are advised to
consult their own tax advisors as to the discussion therein and the
appropriate method for reporting interest and original issue discount with
respect to the Regular Securities.

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

   Under a de minimis rule, original issue discount on a Regular Security will
be considered to be zero if such original issue discount is less than 0.25% of
the stated redemption price at maturity of the Regular Security multiplied by
the weighted average maturity of the Regular Security. For this purpose, the
weighted average maturity of the Regular Security is computed as the sum of the
amounts determined by multiplying the number of full years (i.e., rounding down
partial years) from the issue date until each distribution in reduction of
stated redemption price at maturity is scheduled to be made by a fraction, the
numerator of which is the amount of each distribution included in the stated
redemption price at maturity of the Regular Security and the denominator of
which is the stated redemption price at maturity of the Regular Security. The
Conference Committee Report to the 1986 Act provides that the schedule of such
distributions should be determined in accordance with the


                                       83

assumed rate of prepayment of the Mortgage Loans (the "Prepayment Assumption")
and the anticipated reinvestment rate, if any, relating to the Regular
Securities. The Prepayment Assumption with respect to a Series of Regular
Securities will be set forth in the applicable Prospectus Supplement. Holders
generally must report de minimis original issue discount pro rata as principal
payments are received, and such income will be capital gain if the Regular
Security is held as a capital asset. Under the OID Regulations, however,
Regular Securityholders may elect to accrue all de minimis original issue
discount as well as market discount and market premium, under the constant
yield method. See "--Election to Treat All Interest Under the Constant Yield
Method."

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

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

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


                                       84

Acquisition Premium

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

Variable Rate Regular Securities

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

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

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


                                       85

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

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

Market Discount

   A subsequent purchaser of a Regular Security also may be subject to the
market discount rules of Code Sections 1276 through 1278. Under these sections
and the principles applied by the OID Regulations in the context of original
issue discount, "market discount" is the amount by which the purchaser's
original basis in the Regular Security (i) is exceeded by the remaining
outstanding principal payments and interest payments other than qualified stated
interest payments due on a Regular Security, or (ii) in the case of a Regular
Security having original issue discount, is exceeded by the adjusted issue price
of such Regular Security at the time of purchase. Such purchaser generally will
be required to recognize ordinary income to the extent of accrued market
discount on such Regular Security as distributions includable in the stated
redemption price at maturity thereof are received, in an amount not exceeding
any such distribution. Such market discount would accrue in a manner to be
provided in Treasury regulations and should take into account the Prepayment
Assumption. The Conference Committee Report to the 1986 Act provides that until
such regulations are issued, such market discount would accrue either (i) on the
basis of a constant interest rate, or (ii) in the ratio of stated interest
allocable to the relevant period to the sum of the interest for such period plus
the remaining interest as of the end of such period, or in the case of a Regular
Security issued with original issue discount, in the ratio of original issue
discount accrued for the relevant period to the sum of the original issue
discount accrued for such period plus the remaining original issue discount as
of the end of such period. Such purchaser also generally will be required to
treat a portion of any gain on a sale or exchange of the Regular Security as
ordinary income to the extent of the market discount accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial distributions in reduction of
the stated redemption price at maturity were received. Such purchaser will be
required to defer deduction of a portion of the excess of the interest paid or
accrued on indebtedness incurred to purchase or carry a Regular Security over
the interest distributable thereon. The deferred portion of such interest
expense in any taxable year generally will not exceed the accrued market
discount on the Regular Security for such year. Any such deferred interest
expense is, in general, allowed as a deduction not later than the year in which
the related market discount income is recognized or the Regular Security is
disposed of. As an alternative to the inclusion of market discount in income on
the foregoing basis, the Regular Securityholder may elect to include market
discount in income currently as it accrues on all market discount instruments
acquired by such Regular Securityholder in that taxable year or thereafter, in
which case the interest deferral rule will not apply. See "--Election to Treat
All Interest Under the Constant Yield Method" below regarding an alternative
manner in which such election may be deemed to be made. A person who purchases a
Regular Security at a price lower than the remaining amounts includable in the
stated redemption price at maturity of the security, but higher than its
adjusted issue price, does not acquire the Regular Security with market
discount, but will be required to report original issue discount, appropriately
adjusted to reflect the excess of the price paid over the adjusted issue price.


                                       86

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

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

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

Amortizable Premium

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

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


                                       87

Election to Treat all Interest under the Constant Yield Method

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

Treatment of Losses

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


                                       88

Sale or Exchange of Regular Securities

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


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


Taxation of Owners of Residual Securities

Taxation of REMIC Income

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

   The taxable income recognized by a Residual Holder in any taxable year will
be affected by, among other factors, the relationship between the timing of
recognition of interest, original issue discount or market discount


                                       89

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

   A portion of the income of a Residual Securityholder may be treated
unfavorably in three contexts: (i) it may not be offset by current or net
operating loss deductions; (ii) it will be considered unrelated business taxable
income to tax-exempt entities; and (iii) it is ineligible for any statutory or
treaty reduction in the 30% withholding tax otherwise available to a foreign
Residual Securityholder. See "--Limitations on Offset or Exemption of REMIC
Income" below. In addition, a Residual Holder's taxable income during certain
periods may exceed the income reflected by such Residual Holders for such
periods in accordance with generally accepted accounting principles. Investors
should consult their own accountants concerning the accounting treatment of
their investment in Residual Securities.

Basis and Losses

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

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

   A Residual Security may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC Regulations appear to treat the issue price of such a


                                       90

residual interest as zero rather than such negative amount for purposes of
determining the REMIC Pool's basis in its assets. The preamble to the REMIC
Regulations states that the IRS may provide future guidance on the proper tax
treatment of payments made by a transferor of such a residual interest to
induce the transferee to acquire the interest, and Residual Holders should
consult their own tax advisors in this regard.

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

Treatment of Certain Items of REMIC Income and Expense

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

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

   Market Discount. The REMIC Pool will have market discount income in respect
of Mortgage Loans if, in general, the basis of the REMIC Pool in such Mortgage
Loans is exceeded by their unpaid principal balances. The REMIC Pool's basis in
such Mortgage Loans is generally the fair market value of the Mortgage Loans
immediately after the transfer thereof to the REMIC Pool. The REMIC Regulations
provide that such basis is equal in the aggregate to the issue prices of all
regular and residual interests in the REMIC Pool. The accrued portion of such
market discount would be recognized currently as an item of ordinary income in a
manner similar to original issue discount. Market discount income generally
should accrue in the manner described above under "--Taxation of Owners of
Regular Securities--Market Discount."

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


                                       91

Limitations on Offset or Exemption of REMIC Income

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

   The portion of a Residual Holder's REMIC taxable income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. However, net
operating loss carryovers are determined without regard to excess inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated business income imposed by Code Section 511, the Residual Holder's
excess inclusions will be treated as unrelated business taxable income of such
Residual Holder for purposes of Code Section 511. In addition, REMIC taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of Residual Securities--Foreign Investors"), and the portion thereof
attributable to excess inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise). See "--Taxation of Certain Foreign
Investors--Residual Securities" below. Finally, if a real estate investment
trust or a regulated investment company owns a Residual Security, a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate investment trust or regulated investment company could not be offset
by net operating losses of its shareholders, would constitute unrelated business
taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons. The SBJPA
of 1996 has eliminated the special rule permitting Section 593 institutions
("thrift institutions") to use net operating losses and other allowable
deductions to offset their excess inclusion income from Residual Securities that
have "significant value" within the meaning of the REMIC Regulations, effective
for taxable years beginning after December 31, 1995, except with respect to
Residual Securities continuously held by a thrift institution since November 1,
1995.

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

Tax-Related Restrictions on Transfer of Residual Securities

   Disqualified Organizations. If any legal or beneficial interest in a Residual
Security is transferred to a Disqualified Organization (as defined below), a tax
would be imposed in an amount equal to the product of (i) the present value of
the total anticipated excess inclusions with respect to such Residual Security
for periods after the transfer and (ii) the highest marginal federal income tax
rate applicable to corporations. The REMIC Regulations provide that the
anticipated excess inclusions are based on actual prepayment experience to the
date of the transfer and projected payments based on the Prepayment Assumption.
The present value rate equals the applicable Federal rate under Code Section
1274(d) as of the date of the transfer for a term ending with the last calendar
quarter in which excess inclusions are expected to accrue. Such rate is applied
to the anticipated excess inclusions from the end of the remaining calendar
quarters in which they arise to the date of the transfer. Such a tax generally
would be imposed on the transferor of the Residual Security, except that where
such transfer is


                                       92

through an agent (including a broker, nominee, or other middleman) for a
Disqualified Organization, the tax would instead be imposed on such agent.
However, a transferor of a Residual Security would in no event be liable for
such tax with respect to a transfer if the transferee furnished to the
transferor an affidavit stating that the transferee is not a Disqualified
Organization and, as of the time of the transfer, the transferor does not have
actual knowledge that such affidavit is false. The tax also may be waived by
the IRS if the Disqualified Organization promptly disposes of the Residual
Security and the transferor pays income tax at the highest corporate rate on
the excess inclusion for the period the Residual Security is actually held by
the Disqualified Organization.

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


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


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

   The Pooling and Servicing Agreement with respect to a Series will provide
that no legal or beneficial interest in a Residual Security may be transferred
or registered unless (i) the proposed transferee furnished to the transferor and
the Trustee an affidavit providing its taxpayer identification number and
stating that such transferee is the beneficial owner of the Residual Security
and is not a Disqualified Organization and is not purchasing such Residual
Security on behalf of a Disqualified Organization (i.e., as a broker, nominee or
middleman thereof) and (ii) the transferor provides a statement in writing to
the Trustee that it has no actual knowledge that such affidavit is false.
Moreover, the Pooling and Servicing Agreement will provide that any attempted or
purported transfer in violation of these transfer restrictions will be null and
void and will vest no rights in any purported transferee. Each Residual Security
with respect to a Series will bear a legend referring to such restrictions on
transfer, and each Residual Holder will be deemed to have agreed, as a condition
of ownership thereof, to any amendments to the related Pooling and Servicing
Agreement required under the Code or applicable Treasury regulations to
effectuate the foregoing restrictions. Information necessary to compute an
applicable excise tax must be furnished to the IRS and to the requesting party
within 60 days of the request, and the Depositor or the Trustee may charge a fee
for computing and providing such information.

   Noneconomic Residual Interests. The REMIC Regulations would disregard certain
transfers of Residual Securities, in which case the transferor would continue to
be treated as the owner of the Residual Securities and


                                       93

thus would continue to be subject to tax on its allocable portion of the net
income of the REMIC Pool. Under the REMIC Regulations, a transfer of a
"noneconomic residual interest" (as defined below) to a Residual Holder (other
than a Residual Holder who is not a U.S. Person as defined below under
"--Foreign Investors") is disregarded to all federal income tax purposes if a
significant purpose of the transfer is to impede the assessment or collection of
tax. A residual interest in a REMIC (including a residual interest with a
positive value at issuance) is a "noneconomic residual interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated excess inclusions and the highest corporate income tax rate in
effect for the year in which the transfer occurs, and (ii) the transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated excess inclusions
in an amount sufficient to satisfy the accrued taxes on each excess inclusion.
The anticipated excess inclusions and the present value rate are determined in
the same manner as set forth above under "--Disqualified Organizations." The
REMIC Regulations explain that a significant purpose to impede the assessment or
collection of tax exists if the transferor, at the time of the transfer, either
knew or should have known that the transferee would be unwilling or unable to
pay taxes due on its share of the taxable income of the REMIC. A safe harbor is
provided if (i) the transferor conducted, at the time of the transfer, a
reasonable investigation of the financial condition of the transferee and found
that the transferee historically had paid its debts as they came due and found
no significant evidence to indicate that the transferee would not continue to
pay its debts as they came due in the future, and (ii) the transferee represents
to the transferor that it understands that, as the holder of the non-economic
residual interest, the transferee may incur liabilities in excess of any cash
flows generated by the interest and that the transferee intends to pay taxes
associated with holding the residual interest as they become due. The Pooling
and Servicing Agreement with respect to each Series of Certificates will require
the transferee of a Residual Security to certify to the matters in the preceding
sentence as part of the affidavit described above under the heading
"Disqualified Organizations."

   In addition to the two conditions set forth above for the transferor of a
noneconomic residual interest to be presumed not to have knowledge that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC, recently proposed Treasury regulations would add a
third condition for the transferor to be presumed to lack such knowledge. This
third condition would require that the present value of the anticipated tax
liabilities associated with holding the noneconomic residual interest not exceed
the sum of:

      (i) the present value of any consideration given to the transferee to
   acquire the interest;

      (ii) the present value of the expected future distributions on the
   interest; and

      (iii) the present value of the anticipated tax savings associated with
   holding the interest as the REMIC generates losses.

   For purposes of the computations under this third condition, the transferee
is assumed to pay tax at the highest corporate rate of tax specified in the
Code. Further, present values generally are computed using a discount rate equal
to the applicable Federal rate set forth in Section 1274(d) of the Code
compounded semiannually. However, a lower rate may be used if the transferee can
demonstrate that it regularly borrows, in the course of its trade or business,
substantial funds at such lower rate from unrelated third parties. In some
situations, to satisfy this third condition, the transferor of a noneconomic
residual interest may have to pay more consideration to the transferee than
would otherwise be the case if the proposed regulations were not applicable. If
adopted, the proposed regulations would apply to the transfer of a noneconomic
residual interest made on or after February 4, 2000. Prospective investors
should consult their own tax advisors as to the applicability and effect of the
proposed regulations.


   Additionally, the IRS has issued Revenue Procedure 2001-12 (the "Revenue
Procedure") dealing with the transfer of noneconomic residual interests such as
a Residual Security. The Revenue Procedure restates the safe harbor described in
the proposed Treasury regulations discussed above and adds an alternative test
for meeting the safe harbor. To meet the alternative test, (i) the transferee
must be a domestic "C" corporation (other than a corporation exempt from
taxation, a regulated investment company or a real estate investment trust) that
meets certain asset tests; (ii) the transferee must agree in writing that any
subsequent transfer of the residual interest would be to an eligible "C"
corporation and would meet the requirements for a safe harbor transfer under the
Revenue Procedure; and (iii) the facts and circumstances known to the transferor
on or before the date of the



                                       94


transfer must not reasonably indicate that the taxes associated with ownership
of the residual interest will not be paid by the transferee.


   Unless otherwise indicated in the applicable Prospectus Supplement, the
Pooling and Servicing Agreement will not require that transfers of the Residual
Securities meet the safe harbor under either the test contained in the proposed
Treasury regulations or the alternative test provided by the Revenue Procedure.
Persons considering the purchase of the Residual Securities should consult their
advisors regarding the advisability of meeting the safe harbor in any transfer
the Residual Securities.

   Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual Security that has "tax avoidance potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is effectively connected with the conduct of a trade or
business within the United States. A Residual Security is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess inclusions
after the transfer, and (ii) the transferor reasonably expects that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the next
succeeding taxable year for the accumulated withholding tax liability to be
paid. If the non-U.S. Person transfers the Residual Security back to a U.S.
Person, the transfer will be disregarded and the foreign transferor will
continue to be treated as the owner unless arrangements are made so that the
transfer does not have the effect of allowing the transferor to avoid tax on
accrued excess inclusions.


   The Prospectus Supplement relating to the Certificates of a Series may
provide that a Residual Security may not be purchased by or transferred to any
person that is not a U.S. Person or may describe the circumstances and
restrictions pursuant to which such a transfer may be made. The term "U.S.
Person" means (i) a citizen or resident of the United States, (ii) a corporation
or partnership (unless, in the case of a partnership, Treasury regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United States, any state thereof or the District of Columbia, including an
entity treated as a corporation or partnership for federal income tax purposes,
provided that none of the interests in such partnership are held directly or
indirectly through one or more pass-through entities by a person that is not a
U.S. Person within the meaning of this paragraph, (iii) an estate that is
subject to U.S. federal income tax regardless of the source of its income, or
(iv) a trust if a court within the United States is able to exercise primary
supervision over the administration of such trust and one or more such U.S.
Persons have the authority to control all substantial decisions of such trust
(or, to the extent provided in applicable Treasury regulations, certain trusts
in existence on August 20, 1996 which are eligible to elect to be treated as
U.S. Persons).


Sale or Exchange of a Residual Security

   Upon the sale or exchange of a Residual Security, the Residual Holder will
recognize gain or loss equal to the excess, if any, of the amount realized over
the adjusted basis (as described above under "--Taxation of Owners of Residual
Securities--Basis and Losses") of such Residual Holder in such Residual Security
at the time of the sale or exchange. In addition to reporting the taxable income
of the REMIC Pool, a Residual Holder will have taxable income to the extent that
any cash distribution to it from the REMIC Pool exceeds such adjusted basis on
that Distribution Date. Such income will be treated as gain from the sale or
exchange of the Residual Holder's Residual Security, in which case, if the
Residual Holder has an adjusted basis in its Residual Security remaining when
its interest in the REMIC Pool terminates, and if it holds such Residual
Security as a capital asset under Code Section 1221, then it will recognize a
capital loss at that time in the amount of such remaining adjusted basis.

   Any gain on the sale of a Residual Security will be treated as ordinary
income (i) if a Residual Security is held as part of a "conversion transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the appropriate applicable Federal rate in effect at the time the
taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior disposition of property that was held
as a part of such transaction or (ii) in the case of a non-corporate taxpayer,
to the extent such taxpayer has made an election under Code Section 163(d)(4) to
have net capital gains taxed as investment income at ordinary income


                                       95

rates. In addition, gain or loss recognized from the sale of a Residual Security
by certain banks or thrift institutions will be treated as ordinary income or
loss pursuant to Code Section 582(c).

   The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Securities where the seller
of the Residual Security, during the period beginning six months before the sale
or disposition of the Residual Security and ending six months after such sale or
disposition, acquires (or enters into any other transaction that results in the
application of Code Section 1091) any residual interest in any REMIC or any
interest in a "taxable mortgage pool" (such as a non-REMIC owner trust) that is
economically comparable to a Residual Security.

Mark to Market Regulations


   The regulations (the "Mark to Market Regulations") under Code Section 475
relating to the requirement that a securities dealer mark to market securities
held for sale to customers apply to all securities of a dealer, except to the
extent that the dealer has specifically identified a security as held for
investment. The Mark to Market Regulations provide that, for purposes of this
mark to market requirement, a Residual Security is not treated as a security and
thus may not be marked to market.


Taxes That May Be Imposed on the REMIC Pool

Prohibited Transactions


   Income from certain transactions by the REMIC Pool, called prohibited
transactions, will not be part of the calculation of income or loss includable
in the federal income tax returns of Residual Holders, but rather will be taxed
directly to the REMIC Pool at a 100% rate. Prohibited transactions generally
include (i) the disposition of a qualified mortgages other than for (a)
substitution within two years of the Startup Day for a defective (including a
defaulted) obligation (or repurchase in lieu of substitution of a defective
(including a defaulted) obligation at any time) or for any qualified mortgage
within three months of the Startup Day, (b) foreclosure, default, or imminent
default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC Pool,
or (d) a qualified (complete) liquidation, (ii) the receipt of income from
assets that are not the type of mortgages or investments that the REMIC Pool is
permitted to hold, (iii) the receipt of compensation for services, or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited
transaction to sell a qualified mortgage or cash flow investment held by a REMIC
Pool to prevent a default on Regular Securities as a result of a default on
qualified mortgages or to facilitate a clean-up call (generally, an optional
termination to save administrative costs when no more than a small percentage of
the Securities is outstanding). The REMIC Regulations indicate that the
modification of a Mortgage Loan generally will not be treated as a disposition
if it is occasioned by a default or reasonably foreseeable default, an
assumption of the Mortgage Loan, the waiver of a due-on-sale or
due-on-encumbrance clause, or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate Mortgage Loan.


Contributions to the REMIC Pool After the Startup Day

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the
value of any property contributed to the REMIC Pool after the Startup Day.
Exceptions are provided for cash contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual Holder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified liquidation or clean-up call, and (v) as otherwise permitted in
Treasury regulations yet to be issued. It is not anticipated that there will be
any contributions to the REMIC Pool after the Startup Day.

Net Income from Foreclosure Property

   The REMIC Pool will be subject of federal income tax at the highest corporate
rate on "net income from foreclosure property," determined by reference to the
rules applicable to real estate investment trusts. Generally, property acquired
by deed in lieu of foreclosure would be treated as "foreclosure property" for a
period ending with the close of the third calendar year beginning after the year
in which the REMIC Pool acquires such property, with a possible extension. Net
income from foreclosure property generally means gain from the sale of


                                       96

a foreclosure property that is inventory property and gross income from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust. It is not anticipated that the REMIC Pool will
have any taxable net income from foreclosure property.

Liquidation of the REMIC Pool

   If a REMIC Pool adopts a plan of complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in the
REMIC Pool's final tax return a date on which such adoption is deemed to occur,
and sells all of its assets (other than cash) within a 90-day period beginning
on such date, the REMIC Pool will not be subject to the prohibited transaction
rules on the sale of its assets, provided that the REMIC Pool credits or
distributes in liquidation all of the sale proceeds plus its cash (other than
amounts retained to meet claims) to holders of Regular Securities and Residual
Holders within the 90-day period.

Administrative Matters

   The REMIC Pool will be required to maintain its books on a calendar year
basis and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The form for such income tax return is Form
1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury regulations
provide that, except where there is a single Residual Holder for an entire
taxable year, the REMIC Pool will be subject to the procedural and
administrative rules of the Code applicable to partnerships, including the
determination by the IRS of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit in a unified administrative
proceeding. The Master Servicer will be obligated to act as "tax matters
person," as defined in applicable Treasury regulations, with respect to the
REMIC Pool as agent of the Residual Holders holding the largest percentage
interest in the Residual Securities. If the Code or applicable Treasury
regulations do not permit the Master Servicer to act as tax matters person in
its capacity as agent of such Residual Holder, such Residual Holder or such
other person specified pursuant to Treasury regulations will be required to act
as tax matters person. The tax matters person generally has responsibility for
overseeing and providing notice to the other Residual Holders of certain
administrative and judicial proceedings regarding the REMIC Pool's tax affairs,
although other holders of the Residual Securities of the same Series would be
able to participate in such proceedings in appropriate circumstances.

Limitations on Deduction of Certain Expenses


   An investor who is an individual, estate, or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the investor's adjusted gross income. In addition, Code Section 68
currently provides that itemized deductions otherwise allowable for a taxable
year of an individual taxpayer will be reduced by certain specified amounts. In
the case of a REMIC Pool, such deductions may include deductions under Code
Section 212 for the Servicing Fee and all administrative and other expenses
relating to the REMIC Pool, or any similar expenses allocated to the REMIC Pool
with respect to a regular interest it holds in another REMIC. Such investors who
hold REMIC Securities either directly or indirectly through certain pass-through
entities may have their pro rata share of such expenses allocated to them as
additional gross income, but may be subject to such limitation on deductions. In
addition, such expenses are not deductible at all for purposes of computing the
alternative minimum tax, and may cause such investors to be subject to
significant additional tax liability. Temporary Treasury regulations provide
that the additional gross income and corresponding amount of expenses generally
are to be allocated entirely to the holders of Residual Securities in the case
of a REMIC Pool that would not qualify as a fixed investment trust in the
absence of a REMIC election. With respect to a REMIC Pool that would be
classified as an investment trust in the absence of a REMIC election or that is
substantially similar to an investment trust, any holder of a Regular Security
that is an individual, trust, estate, or pass-through entity also will be
allocated its pro rata share of such expenses and a corresponding amount of
income and currently will be subject to the limitations or deductions imposed by
Code Sections 67 and 68, as described above. Unless indicated otherwise in the
applicable Prospectus Supplement, all such expenses will be allocable to the
Residual Securities. In general, such allocable portion will be determined based
on the ratio that a REMIC Securityholder's


                                       97



income, determined on a daily basis, bears to the income of all holders of
Regular Securities and Residual Securities with respect to a REMIC Pool. As a
result, individuals, estates or trusts holding REMIC Securities (either
directly or indirectly through a grantor trust, partnership, S corporation,
REMIC, or certain other pass-through entities described in the foregoing
temporary Treasury regulations) may have taxable income in excess of the
interest income at the pass-through rate on Regular Securities that are issued
in a single Class or otherwise consistently with fixed investment trust status
or in excess of cash distributions for the related period on Residual
Securities.


Taxation of Certain Foreign Investors

Regular Securities


   Interest, including original issue discount, distributable to Regular
Securityholders who are non-resident aliens, foreign corporations, or other
Non-U.S. Persons (as defined below), generally will be considered "portfolio
interest" and, therefore, generally will not be subject to 30% United States
withholding tax, provided that (i) such interest is not effectively connected
with the conduct of a trade or business in the United States of the
Securityholder, (ii) such Non-U.S. Person is not a "10-percent shareholder"
within the meaning of Code Section 871(h)(3)(B) or a controlled foreign
corporation described in Code Section 881(c)(3)(C) and (iii) such Non-U.S.
Person provides the Trustee, or the person who would otherwise be required to
withhold tax from such distributions under Code Section 1441 or 1442, with an
appropriate statement, signed under penalties of perjury, identifying the
beneficial owner and stating, among other things, that the beneficial owner of
the Regular Security is a Non-U.S. Person. In the case of Regular Securities
held by a foreign partnership, (x) the certification described above is to be
provided by the partners rather than by the foreign partnership and (y) the
partnership is to provide certain information, including a United States
taxpayer identification number. A look-through rule applies in the case of
tiered partnerships. If such statement, or any other required statement, is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable tax treaty or unless the interest on the Regular Security is
effectively connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject to United States federal income tax at regular rates. Investors who are
Non-U.S. Persons should consult their own tax advisors regarding the specific
tax consequences to them of owning a Regular Security. The term "Non-U.S.
Person" means any person who is not a U.S. Person.



Residual Securities


   The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual Holders who are Non-U.S. Persons generally should be treated as
interest for purposes of the 30% (or lower treaty rate) United States
withholding tax. Treasury regulations provide that amount distributed to
Residual Holders may qualify as "portfolio interest," subject to the conditions
described in "--Regular Securities" above, but only to the extent that (i) the
Mortgage Loans were issued after July 18, 1984 and (ii) the Trust Fund or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Security relates, consists of obligations issued in
"registered form" within the meaning of Code Section 163(f)(1). Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, Residual Holders
will not be entitled to any exemption from the 30% withholding tax (or lower
treaty rate) to the extent of that portion of REMIC taxable income that
constitutes an "excess inclusion." See "--Taxation of Owners of Residual
Securities--Limitations on Offset or Exemption of REMIC Income." If the amounts
paid to Residual Holders who are Non-U.S. Persons are effectively connected with
the conduct of a trade or business within the United States by such Non-U.S.
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the
amounts paid to such Non-U.S. Persons will be subject to United States federal
income tax at regular rates. If 30% (or lower treaty rate) withholding is
applicable, such amounts generally will be taken into account for purposes of
withholding only when paid or otherwise distributed (or when the Residual
Security is disposed of) under rules similar to withholding upon disposition of
debt instruments that have original issue discount. See "--Taxation of Owners of
Residual Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Foreign Investors" above concerning the disregard of certain
transfers having "tax avoidance potential." Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Securities.


                                       98

Backup Withholding


   Distributions made on the Regular Securities, and proceeds from the sale of
the Regular Securities to or through certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 (30% in 2002) on "reportable
payments" (including interest distributions, original issue discount, and, under
certain circumstances, principal distributions) unless the Regular Holder
complies with certain reporting and/or certification procedures, including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker who effected the sale of the Regular Security, or such Holder is
otherwise an exempt recipient under applicable provisions of the Code. Any
amounts to be withheld from distribution on the Regular Securities would be
refunded by the IRS or allowed as a credit against the Regular Holder's federal
income tax liability. Non-U.S. Persons are urged to contact their own tax
advisors regarding the application to them of backup withholding and information
reporting.


Reporting Requirements

   Reports of accrued interest, original issue discount and information
necessary to compute the accrual of market discount will be made annually to the
IRS and to individuals, estates, non-exempt and non-charitable trusts, and
partnerships who are either holders of record of Regular Securities or
beneficial owners who own Regular Securities through a broker or middleman as
nominee. All brokers, nominees and all other non-exempt holders of record of
Regular Securities (including corporations, non-calendar year taxpayers,
securities or commodities dealers, real estate investment trusts, investment
companies, common trust funds, thrift institutions and charitable trusts) may
request such information for any calendar quarter by telephone or in writing by
contacting the person designated in Internal Revenue Service Publication 938
with respect to a particular Series of Regular Securities. Holders through
nominees must request such information from the nominee.

   The IRS's Form 1066 has an accompanying Schedule Q, Quarterly Notice to
Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC Pool to
each Residual Holder by the end of the month following the close of each
calendar quarter (41 days after the end of a quarter under proposed Treasury
regulations) in which the REMIC Pool is in existence). Treasury regulations
require that, in addition to the foregoing requirements, information must be
furnished quarterly to Residual Holders, furnished annually, if applicable, to
holders of Regular Securities, and filed annually with the IRS concerning Code
Section 67 expenses (see "--Taxes That May Be Imposed on the REMIC Pool--
Limitations on Deduction of Certain Expenses" above) allocable to such holders.
Furthermore, under such regulations, information must be furnished quarterly to
Residual Holders, furnished annually to holders of Regular Securities, and filed
annually with the IRS concerning the percentage of the REMIC Pool's assets
meeting the qualified asset tests described above under "Characterization of
Investments in REMIC Securities."

   Residual Holders should be aware that their responsibilities as holders of
the residual interest in a REMIC Pool, including the duty to account for their
shares of the REMIC Pool's income or loss on their returns, continue for the
life of the REMIC Pool, even after the principal and interest on their Residual
Securities have been paid in full.

   Treasury regulations provide that a Residual Holder is not required to treat
items on its return consistently with their treatment on the REMIC Pool's return
if the Holder owns 100% of the Residual Securities for the entire calendar year.
Otherwise, each Residual Holder is required to treat items on its returns
consistently with their treatment on the REMIC Pool's return, unless the Holder
either files a statement identifying the inconsistency or establishes that the
inconsistency resulted from incorrect information received from the REMIC Pool.
The IRS may assess a deficiency resulting from a failure to comply with the
consistency requirement without instituting an administrative proceeding at the
REMIC Pool level. A REMIC Pool typically will not register as a tax shelter
pursuant to Code Section 6111 because it generally will not have a net loss for
any of the first five taxable years of its existence. Any person that holds a
Residual Security as a nominee for another person may be required to furnish the
related REMIC Pool, in a manner to be provided in Treasury regulations, with the
name and address of such person and other specified information.


                                       99

Grantor Trust Funds

Classification of Grantor Trust Funds

   With respect to each Series of Grantor Trust Securities, assuming compliance
with all provisions of the applicable Agreement, the related Grantor Trust Fund
will be classified as a grantor trust under subpart E, part I of subchapter J of
the Code and not as a partnership, an association taxable as a corporation, or a
"taxable mortgage pool" within the meaning of Code Section 7701(i). Accordingly,
each holder of a Grantor Trust Security generally will be treated as the
beneficial owner of an undivided interest in the Mortgage Loans included in the
Grantor Trust Fund.

Standard Securities

General


   Where there is no Retained Interest or "excess" servicing with respect to the
Mortgage Loans underlying the Securities of a Series, and where such Securities
are not designated as "Stripped Securities," the holder of each such Security in
such Series (referred to herein as "Standard Securities") will be treated as the
owner of a pro rata undivided interest in the ordinary income and corpus
portions of the Grantor Trust Fund represented by its Standard Security and will
be considered the beneficial owner of a pro rata undivided interest in each of
the Mortgage Loans, subject to the discussion below under "--Recharacterization
of Servicing Fees." Accordingly, the holder of a Standard Security of a
particular Series will be required to report on its federal income tax return
its pro rata share of the entire income from the Mortgage Loans represented by
its Standard Security, including interest at the coupon rate on such Mortgage
Loans, original issue discount (if any), prepayment fees, assumption fees, and
late payment charges received by the Servicer, in accordance with such
Securityholder's method of accounting. A Securityholder generally will be able
to deduct its share of the Servicing Fee and all administrative and other
expenses of the Trust Fund in accordance with its method of accounting, provided
that such amounts are reasonable compensation for services rendered to that
Grantor Trust Fund. However, investors who are individuals, estates or trusts
who own Securities, either directly or indirectly through certain pass-through
entities, will be subject to limitations with respect to certain itemized
deductions described in Code Section 67, including deductions under Code Section
212 for the Servicing Fee and all such administrative and other expenses of the
Grantor Trust Fund, to the extent that such deductions, in the aggregate, do not
exceed two percent of an investor's adjusted gross income. In addition, Code
Section 68 currently provides that itemized deductions otherwise allowable for a
taxable year of an individual taxpayer will be reduced by certain specified
amounts. As a result, such investors holding Standard Securities, directly or
indirectly through a pass-through entity, may have aggregate taxable income in
excess of the aggregate amount of cash received on such Standard Securities with
respect to interest at the pass-through rate or as discount income on such
Standard Securities. In addition, such expenses are not deductible at all for
purposes of computing the alternative minimum tax, and may cause such investors
to be subject to significant additional tax liability. Moreover, where there is
Retained Interest with respect to the Mortgage Loans underlying a Series of
Securities or where the servicing fees are in excess of reasonable servicing
compensation, the transaction will be subject to the application of the
"stripped bond" and "stripped coupon" rules of the Code, as described below
under "--Stripped Securities" and "--Recharacterization of Servicing Fees,"
respectively.


   Holders of Standard Securities, particularly any Class of a Series which is a
Subordinate Security, may incur losses of interest or principal with respect to
the Mortgage Loans. Such losses would be deductible generally only as described
above under "--REMICs--Taxation of Owners of Regular Securities--Treatment of
Losses," except that Securityholders on the cash method of accounting would not
be required to report qualified stated interest as income until actual receipt.

Tax Status

   With respect to a Series, Cadwalader, Wickersham & Taft or Hunton & Williams
has advised the Depositor that, except with respect to a Trust Fund consisting
of Unsecured Home Improvement Loans:

      1. A Standard Security owned by a "domestic building and loan
   association" within the meaning of Code Section 7701(a)(19) will be
   considered to represent "loans . . . secured by an interest in real property



                                      100

   which is . . . residential real property" within the meaning of Code Section
   7701(a)(19)(C)(v), provided that the real property securing the Mortgage
   Loans represented by that Standard Security is of the type described in such
   section of the Code.

      2. A Standard Security owned by a real estate investment trust will be
   considered to represent "real estate assets" within the meaning of Code
   Section 856(c)(4)(A) to the extent that the assets of the related Grantor
   Trust Fund consist of qualified assets, and interest income on such assets
   will be considered "interest on obligations secured by mortgages on real
   property" to such extent within the meaning of Code Section 856(c)(3)(B).

      3. A Standard Security owned by a REMIC will be considered to represent
   an "obligation (including any participation or certificate of beneficial
   ownership therein) which is principally secured by an interest in real
   property" within the meaning of Code Section 860G(a)(3)(A) to the extent
   that the assets of the related Grantor Trust Fund consist of "qualified
   mortgages" within the meaning of Code Section 860G(a)(3).

   An issue arises as to whether Buydown Mortgage Loans may be characterized in
their entirety under the Code provisions cited in clauses 1 and 2 of the
immediately preceding paragraph or whether the amount qualifying for such
treatment must be reduced by the amount of the Buydown Mortgage Funds. There is
indirect authority supporting treatment of an investment in a Buydown Mortgage
Loan as entirely secured by real property if the fair market value of the real
property securing the loan exceeds the principal amount of the loan at the time
of issuance or acquisition, as the case may be. There is no assurance that the
treatment described above is proper. Accordingly, Securityholders are urged to
consult their own tax advisors concerning the effects of such arrangements on
the characterization of such Securityholder's investment for federal income tax
purposes.

Premium and Discount

   Securityholders are advised to consult with their tax advisors as to the
federal income tax treatment of premium and discount arising either upon initial
acquisition of Standard Securities or thereafter.

   Premium. The treatment of premium incurred upon the purchase of a Standard
Security will be determined generally as described above under "--REMICs--
Taxation of Owners of Residual Securities--Premium." The rules allowing for the
amortization of premium are available with respect to Mortgage Loans originated
after September 27, 1985.

   Original Issue Discount. The original issue discount rules of Code Section
1271 through 1275 will be applicable to a Securityholder's interest in those
Mortgage Loans as to which the conditions for the application of those sections
are met. Rules regarding periodic inclusion of original issue discount income
generally are applicable to mortgages originated after March 2, 1984. Under the
OID Regulations, original issue discount could arise by the charging of points
by the originator of the mortgages in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions or, under certain circumstances,
by the presence of "teaser" rates on the Mortgage Loans. See "--Stripped
Securities" below regarding original issue discount on Stripped Securities.

   Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest, in advance of the cash attributable to such income.
Unless indicated otherwise in the applicable Prospectus Supplement, no
prepayment assumption will be assumed for purposes of such accrual. However,
Code Section 1272 provides for a reduction in the amount of original issue
discount includable in the income of a holder of an obligation that acquires the
obligation after its initial issuance at a price greater than the sum of the
original issue price and the previously accrued original issue discount, less
prior payments of principal. Accordingly, if such Mortgage Loans acquired by a
Securityholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loans, no original issue discount attributable to the
difference between the issue price and the original principal amount of such
Mortgage Loans (i.e., points) will be includable by such holder.

   Market Discount. Securityholders also will be subject to the market discount
rules to the extent that the conditions for application of those sections are
met. Market discount on the Mortgage Loans will be determined and will be
reported as ordinary income generally in the manner described above under
"--REMICs--Taxation of Owners of Regular Securities--Market Discount," except
that the ratable accrual methods described therein


                                       101

will not apply. Rather, the holder will accrue market discount pro rata over
the life of the Mortgage Loans, unless the constant yield method is elected.
Unless indicated otherwise in the applicable Prospectus Supplement, no
prepayment assumption will be assumed for purposes of such accrual.

Recharacterization of Servicing Fees

   If the servicing fees paid to a Servicer were deemed to exceed reasonable
servicing compensation, the amount of such excess would represent neither income
nor a deduction to Securityholders. In this regard, there are no authoritative
guidelines for federal income tax purposes as to either the maximum amount of
servicing compensation that may be considered reasonable in the context of this
or similar transactions or whether, in the case of Standard Securities, the
reasonableness of servicing compensation should be determined on a weighted
average or loan-by-loan basis. If a loan-by-loan basis is appropriate, the
likelihood that such amount would exceed reasonable servicing compensation as to
some of the Mortgage Loans would be increased. IRS guidance indicates that a
servicing fee in excess of reasonable compensation ("excess servicing") will
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such
guidance provides safe harbors for servicing deemed to be reasonable and
requires taxpayers to demonstrate that the value of servicing fees in excess of
such amounts is not greater than the value of the services provided.

   Accordingly, if the IRS's approach is upheld, a Servicer who receives a
servicing fee in excess of such amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from the right
to receive some or all of the principal payments on the obligation would result
in treatment of such Mortgage Loans as "stripped coupons" and "stripped bonds."
Subject to the de minimis rule discussed below under "Stripped Securities," each
stripped bond or stripped coupon could be considered for this purpose as a non-
interest bearing obligation issued on the date of issue of the Standard
Securities, and the original issue discount rules of the Code would apply to the
holder thereof. While Securityholders would still be treated as owners of
beneficial interests in a grantor trust for federal income tax purposes, the
corpus of such trust could be viewed as excluding the portion of the Mortgage
Loans the ownership of which is attributed to the Servicer, or as including such
portion as a second Class of equitable interest. Applicable Treasury regulations
treat such an arrangement as a fixed investment trust, since the multiple
Classes of trust interests should be treated as merely facilitating direct
investments in the trust assets and the existence of multiple Classes of
ownership interests is incidental to that purpose. In general, such a
recharacterization should not have any significant effect upon the timing or
amount of income reported by a Securityholder, except that the income reported
by a cash method holder may be slightly accelerated. See "--Stripped Securities"
below for a further description of the federal income tax treatment of stripped
bonds and stripped coupons.

Sale or Exchange of Standard Securities

   Upon sale or exchange of a Standard Securities, a Securityholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its aggregate adjusted basis in the Mortgage Loans and other assets
represented by the Security. In general, the aggregate adjusted basis will equal
the Securityholder's cost for the Standard Security, exclusive of accrued
interest, increased by the amount of any income previously reported with respect
to the Standard Security and decreased by the amount of any losses previously
reported with respect to the Standard Security and the amount of any
distributions (other than accrued interest) received thereon. Except as provided
above with respect to market discount on any Mortgage Loans, and except for
certain financial institutions subject to the provisions of Code Section 582(c),
any such gain or loss generally would be capital gain or loss if the Standard
Security was held as a capital asset. However, gain on the sale of a Standard
Security will be treated as ordinary income (i) if a Standard Security is held
as part of a "conversion transaction" as defined in Code Section 1258(c), up to
the amount of interest that would have accrued on the Securityholder's net
investment in the conversion transaction at 120% of the appropriate applicable
Federal rate in effect at the time the taxpayer entered into the transaction
minus any amount previously treated as ordinary income with respect to any prior
disposition of property that was held as part of such transaction or (ii) in the
case of a non-corporate taxpayer, to the extent such taxpayer has made an
election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates. Long-term capital gains of certain
noncorporate taxpayers generally are subject to a lower maximum tax rate (20%)
than ordinary income or short-


                                      102

term capital gains of such taxpayers (39.6%) for property held for more than
one year. The maximum tax rate for corporations currently is the same with
respect to both ordinary income and capital gains.

Stripped Securities

General

   Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the right to receive some or all of the interest payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of this discussion,
Securities that are subject to those rules will be referred to as "Stripped
Securities." The Securities will be subject to those rules if (i) the Depositor
or any of its affiliates retains (for its own account or for purposes of
resale), in the form of Retained Interest or otherwise, an ownership interest in
a portion of the payments on the Mortgage Loans, (ii) the Depositor or any of
its affiliates is treated as having an ownership interest in the Mortgage Loans
to the extent it is paid (or retains) servicing compensation in an amount
greater than reasonable consideration for servicing the Mortgage Loans (see
"--Standard Securities--Recharacterization of Servicing Fees" above), and (iii)
a Class of Securities are issued in two or more Classes or subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

   In general, a holder of a Stripped Security will be considered to own
"stripped bonds" with respect to its pro rata share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro rata share of all or a portion of the interest payments on each
Mortgage Loan, including the Stripped Security's allocable share of the
servicing fees paid to a Servicer, to the extent that such fees represent
reasonable compensation for services rendered. See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt, for purposes of reporting to Stripped Securityholders, the servicing
fees will be allocated to the Classes of Stripped Securities in proportion to
the distributions to such Classes for the related period or periods. The holder
of a Stripped Security generally will be entitled to a deduction each year in
respect of the servicing fees, as described above under "--Standard
Securities--General," subject to the limitation described therein.

   Code Section 1286 treats a stripped bond or a stripped coupon generally as an
obligation issued at an original issue discount on the date that such stripped
interest is purchased. Although the treatment of Stripped Securities for federal
income tax purposes is not clear in certain respects, particularly where such
Stripped Securities are issued with respect to a Mortgage Pool containing
variable-rate Mortgage Loans, the Depositor has been advised by counsel that (i)
the Grantor Trust Fund will be treated as a grantor trust under subpart E, part
I of subchapter J of the Code and not as an association taxable as a corporation
or a "taxable mortgage pool" within the meaning of Code Section 7701(i), and
(ii) each Stripped Security should be treated as a single installment obligation
for purposes of calculating original issue discount and gain or loss on
disposition. This treatment is based on the interrelationship of Code Section
1286, Code Sections 1272 through 1275, and the OID Regulations. Although it is
possible that computations with respect to Stripped Securities could be made in
one of the ways described below under "--Possible Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments issued by a single issuer to a single investor in a single
transaction should be treated as a single debt instrument. Accordingly, for
original issue discount purposes, all payments on any Stripped Securities should
be aggregated and treated as though they were made on a single debt instrument.
The Pooling and Servicing Agreement will require that the Trustee make and
report all computations described below using this aggregate approach, unless
substantial legal authority requires otherwise.

   Furthermore, Treasury regulations provide for treatment of a Stripped
Security as a single debt instrument issued on the date it is purchased for
purposes of calculating any original issue discount. In addition, under such
regulations, a Stripped Security that represents a right to payments of both
interest and principal may be viewed either as issued with original issue
discount or market discount (as described below), at a de minimis original issue
discount, or, presumably, at a premium. This treatment indicates that the
interest component of such a Stripped Security would be treated as qualified
stated interest under the OID Regulations, assuming it is not an interest-only
or super-premium Stripped Security. Further, these regulations provide that the
purchaser of such a Stripped Security will be required to account for any
discount as market discount rather than original issue


                                      103

discount if either (i) the initial discount with respect to the Stripped
Security was treated as zero under the de minimis rule, or (ii) no more than
100 basis points in excess of reasonable servicing is stripped off the related
Mortgage Loans. Any such market discount would be reportable as described
above under "--REMICs--Taxation of Owners of Regular Securities--Market
Discount," without regard to the de minimis rule therein, assuming that a
prepayment assumption is employed in such computation.

   The holder of a Stripped Security will be treated as owning an interest in
each of the Mortgage Loans held by the Grantor Trust Fund and will recognize an
appropriate share of the income and expenses associated with the Mortgage Loans.
Accordingly, an individual, trust or estate that holds a Stripped Security
directly or through a pass-through entity will be subject to the limitations on
deductions imposed by Code Sections 67 and 68.

   A holder of a Stripped Security, particularly any Class of a Series which is
a Subordinate Security, may deduct losses incurred with respect to the Stripped
Security as described above under "--Standard Securities--General."

Status of Standard Securities

   No specific legal authority exists as to whether the character of the
Stripped Securities, for federal income tax purposes, will be the same as that
of the Mortgage Loans. Although the issue is not free from doubt, counsel has
advised the Depositor that, except with respect to a Trust Fund consisting of
Unsecured Home Improvement Loans, Stripped Securities owned by applicable
holders should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(4)(A), "obligation[s] . . . principally secured
by an interest in real property which is . . . residential real estate" within
the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Securities should be considered to represent "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B),
provided that in each case the Mortgage Loans and interest on such Mortgage
Loans qualify for such treatment. The application of such Code provisions to
Buydown Mortgage Loans is uncertain. See "--Standard Securities--Tax Status"
above.

Taxation of Stripped Securities

   Original Issue Discount. Except as described above under "--General," each
Stripped Security will be considered to have been issued at an original issue
discount for federal income tax purposes. Original issue discount with respect
to a Stripped Security must be included in ordinary income as it accrues, in
accordance with a constant yield method that takes into account the compounding
of interest, which may be prior to the receipt of the cash attributable to such
income. Based in part on the issue discount required to be included in the
income of a holder of a Stripped Security (referred to in this discussion as a
"Stripped Securityholder") in any taxable year likely will be computed generally
as described above under "--REMICs--Taxation of Owner of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities."
However, with the apparent exception of a Stripped Security qualifying as a
market discount obligation as described above under "--General," the issue price
of a Stripped Security will be the purchase price paid by each holder thereof,
and the stated redemption price at maturity will include the aggregate amount of
the payments, other than qualified stated interest, to be made on the Stripped
Security to such Securityholder, presumably under the Prepayment Assumption.

   If the Mortgage Loans prepay at a rate either faster or slower than that
under the Prepayment Assumption, a Securityholder's recognition of original
issue discount will be either accelerated or decelerated and the amount of such
original issue discount will be either increased or decreased depending on the
relative interests in principal and interest on each Mortgage Loan represented
by such Securityholder's Stripped Security. While the matter is not free from
doubt, the holder of a Stripped Security should be entitled in the year that it
becomes certain (assuming no further prepayments) that the holder will not
recover a portion of its adjusted basis in such Stripped Security to recognize a
loss (which may be a capital loss) equal to such portion of unrecoverable basis.

   As an alternative to the method described above, the fact that some or all of
the interest payments with respect to the Stripped Securities will not be made
if the Mortgage Loans are prepaid could lead to the interpretation that such
interest payments are "contingent" within the meaning of the OID Regulations.
The OID


                                      104

Regulations, as they relate to the treatment of contingent interest, are by
their terms not applicable to prepayable securities such as the Stripped
Securities. However, if final regulations dealing with contingent interest
with respect to the Stripped Securities apply the same principles as the OID
Regulations, such regulations may lead to different timing of income inclusion
that would be the case under the OID Regulations. Furthermore, application of
such principles could lead to the characterization of gain on the sale of
contingent interest Stripped Securities as ordinary income. Investors should
consult their tax advisors regarding the appropriate tax treatment of Stripped
Securities.

   Sale or Exchange of Stripped Securities. Sale or exchange of a Stripped
Security prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the Securityholder's
adjusted basis in such Stripped Security, as described above under "--REMICs--
Taxation of Owners of Regular Securities--Sale or Exchange of Regular
Securities." Gain or loss from the sale or exchange of a Stripped Security
generally will be capital gain or loss to the Securityholder if the Stripped
Security is held as a "capital asset" within the meaning of Code section 1221,
and will be long-term or short-term depending on whether the Stripped Security
has been held for the long-term capital gain holding period (currently, more
than one year). To the extent that a subsequent purchaser's purchase price is
exceeded by the remaining payments on the Stripped Securities, such subsequent
purchaser will be required for federal income tax purposes to accrue and report
such excess as if it were original issue discount in the manner described above.
It is not clear for this purpose whether the assumed prepayment rate that is to
be used in the case of a Securityholder other than an original Securityholder
should be the Prepayment Assumption or a new rate based on the circumstances at
the date of subsequent purchase.

   Purchase of More Than One Class of Stripped Securities. When an investor
purchases more than one Class of Stripped Securities, it is currently unclear
whether for federal income tax purposes such Classes of Stripped Securities
should be treated separately or aggregated for purposes of the rules described
above.

   Possible Alternative Characterization. The characterizations of the Stripped
Securities discussed above are not the only possible interpretations of the
applicable Code provisions. For example, the Securityholder may be treated as
the owner of (i) one installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to principal on each
Mortgage Loan and a second installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to interest on each
Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there are
scheduled payments of principal and/or interest on each Mortgage Loan, or
(iii) a separate installment obligation for each Mortgage Loan, representing
the Stripped Security's pro rata share of payments of principal and/or
interest to be made with respect thereto. Alternatively, the holder of one or
more Classes of Stripped Securities may be treated as the owner of a pro rata
fractional undivided interest in each Mortgage Loan to the extent that such
Stripped Security, or Classes of Stripped Securities in the aggregate,
represent the same pro rata portion of principal and interest on each such
Mortgage Loan, and a stripped bond or stripped coupon (as the case may be),
treated as an installment obligation or contingent payment obligation, as to
the remainder. Treasury regulations regarding original issue discount on
stripped obligations make the foregoing interpretations less likely to be
applicable. The preamble to such regulations states that they are premised on
the assumption that an aggregation approach is appropriate for determining
whether original issue discount on a stripped bond or stripped coupon is de
minimis, and solicits comments on appropriate rules for aggregating stripped
bonds and stripped coupons under Code Section 1286.

   Because of these possible varying characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Securityholders are
urged to consult their own tax advisors regarding the proper treatment of
Stripped Securities for federal income tax purposes.

Reporting Requirements and Backup Withholding

   The Trustee will furnish, within a reasonable time after the end of each
calendar year, to each Securityholder at any time during such year, such
information (prepared on the basis described above) as is necessary to enable
such Securityholder to prepare its federal income tax returns. Such information
will include the amount of original issue discount accrued on Securities held by
persons other than Securityholders exempted from the reporting requirements.
However, the amount required to be reported by the Trustee may not be equal to
the proper amount of original issue discount required to be reported as taxable
income by a Securityholder, other than


                                      105

an original Securityholder that purchased at the issue price. In particular,
in the case of Stripped Securities, unless provided otherwise in the
applicable Prospectus Supplement, such reporting will be based upon a
representative initial offering price of each Class of Stripped Securities.
The Trustee will also file such original issue discount information with the
IRS. If a Securityholder fails to supply an accurate taxpayer identification
number or if the Secretary of the Treasury determines that a Securityholder
has not reported all interest and dividend income required to be shown on his
federal income tax return, 31% backup withholding may be required in respect
of any reportable payments, as described above under "--REMICs--Taxation of
Certain Foreign Investors--Backup Withholding."

Taxation of Certain Foreign Investors

   To the extent that a Security evidences ownership in Mortgage Loans that are
issued on or before July 18, 1984, interest or original issue discount paid by
the person required to withhold tax under Code Section 1441 or 1442 to
nonresident aliens, foreign corporations, or other Non-U.S. Persons generally
will be subject to 30% United States withholding tax, or such lower rate as may
be provided for interest by an applicable tax treaty. Accrued original issue
discount recognized by the Securityholder on the sale or exchange of such a
Security also will be subject to federal income tax at the same rate.

   Treasury regulations provide that interest or original issue discount paid by
the Trustee or other withholding agent to a Non-U.S. Person evidencing ownership
interest in Mortgage Loans issued after July 18, 1984 will be "portfolio
interest" and will be treated in the manner, and such persons will be subject to
the same certification requirements, described above under "--REMICs--Taxation
of Certain Foreign Investors--Regular Securities."

Partnership Trust Funds

Classification of Partnership Trust Funds

   With respect to each Series of Partnership Securities or Debt Securities,
Cadwalader, Wickersham & Taft or Hunton & Williams will deliver its opinion that
the Trust Fund will not be a taxable mortgage pool or an association (or
publicly traded partnership) taxable as a corporation for federal income tax
purposes. This opinion will be based on the assumption that the terms of the
applicable Agreement and related documents will be complied with, and on
counsel's conclusion that the nature of the income of the Trust Fund will exempt
it from the rule that certain publicly traded partnerships are taxable as
corporations.

Characterization of Investments in Partnership Securities and Debt Securities

   For federal income tax purposes, (i) Partnership Securities and Debt
Securities held by a thrift institution taxed as a domestic building and loan
association will not constitute "loans . . . secured by an interest in real
property which is . . . residential real property" within the meaning of Code
Section 7701(a)(19)(C)(v) and (ii) interest on Debt Securities held by a real
estate investment trust will not be treated as "interest on obligations secured
by mortgages on real property or on interests in real property" within the
meaning of Code Section 856(c)(3)(B), and Debt Securities held by a real estate
investment trust will not constitute "real estate assets" within the meaning of
Code Section 856(c)(4)(A), but Partnership Securities held by a real estate
investment trust will qualify under those sections based on the real estate
investments trust's proportionate interest in the assets of the Partnership
Trust Fund qualifying for such treatments based on capital accounts.

Taxation of Debt Securityholders

Treatment of the Debt Securities as Indebtedness

   The Depositor will agree, and the Securityholders will agree by their
purchase of Debt Securities, to treat the Debt Securities as debt for federal
income tax purposes. No regulations, published rulings, or judicial decisions
exist that discuss the characterization for federal income tax purposes of
securities with terms substantially the same as the Debt Securities. However,
with respect to each Series of Debt Securities, Cadwalader, Wickersham & Taft or
Hunton & Williams will deliver its opinion that the Debt Securities will be
classified as indebtedness for federal income tax purposes. The discussion below
assumes this characterization of the Debt Securities is correct.


                                      106

   If, contrary to the opinion of counsel, the IRS successfully asserted that
the Debt Securities were not debt for federal income tax purposes, the Debt
Securities might be treated as equity interests in the Partnership Trust, and
the timing and amount of income allocable to holders of such Debt Securities may
be different than as described in the following paragraph.

   Debt Securities generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that (i) income
reportable on Debt Securities is not required to be reported under the accrual
method unless the holder otherwise uses the accrual method and (ii) the special
rule treating a portion of the gain on sale or exchange of a Regular Security as
ordinary income is inapplicable to Debt Securities. See "--REMICs--Taxation of
Owners of Regular Securities" and "--Sale or Exchange of Regular Securities."

Taxation of Owners of Partnership Securities

Treatment of the Partnership Trust Fund as a Partnership

   If so specified in the applicable Prospectus Supplement, the Depositor will
agree, and the Securityholders will agree by their purchase of Securities, to
treat the Partnership Trust Fund as a partnership for purposes of federal and
state income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Partnership Trust Fund, the partners of the partnership being the
Securityholders (including the Depositor), and the Debt Securities (if any)
being debt of the partnership. However, the proper characterization of the
arrangement involving the Partnership Trust Fund, the Partnership Securities,
the Debt Securities, and the Depositor is not clear, because there is no
authority on transactions closely comparable to that contemplated herein.

   A variety of alternative characterizations are possible. For example, because
one or more of the Classes of Partnership Securities have certain features
characteristic of debt, the Partnership Securities might be considered debt of
the Depositor or the Partnership Trust Fund. Any such characterization would not
result in materially adverse tax consequences to Securityholders as compared to
the consequences from treatment of the Partnership Securities as equity in a
partnership, described below. The following discussion assumes that the
Partnership Securities represent equity interests in a partnership.

Partnership Taxation

   As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Securityholder will be required to separately take into
account such holder's allocated share of income, gains, losses, deductions and
credits of the Partnership Trust Fund. It is anticipated that the Partnership
Trust Fund's income will consist primarily of interest earned on the Mortgage
Loans (including appropriate adjustments for market discount, original issue
discount and bond premium) as described above under "--Grantor Trust
Funds--Standard Securities--General" and "--Premium and Discount") and any gain
upon collection or disposition of Mortgage Loans. The Partnership Trust Fund's
deductions will consist primarily of interest accruing with respect to the Debt
Securities, servicing and other fees, and losses or deductions upon collection
or disposition of Debt Securities.

   The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Agreements and related documents). The applicable Agreement will provide, in
general, that the Securityholders will be allocated taxable income of the
Partnership Trust Fund for each Due Period equal to the sum of (i) the interest
that accrues on the Partnership Securities in accordance with their terms for
such Due Period, including interest accruing at the applicable pass-through rate
for such Due Period and interest on amounts previously due on the Partnership
Securities but not yet distributed; (ii) any Partnership Trust Fund income
attributable to discount on the Mortgage Loans that corresponds to any excess of
the principal amount of the Partnership Securities over their initial issue
price; and (iii) any other amounts of income payable to the Securityholders for
such Due Period. Such allocation will be reduced by any amortization by the
Partnership Trust Fund of premium on Mortgage Loans that corresponds to any
excess of the issue price of Partnership Securities over their principal amount.
All remaining taxable income of the Partnership Trust Fund will be allocated to
the Depositor. Based on the economic arrangement of the parties, this approach
for allocating Partnership Trust Fund income should be permissible under
applicable Treasury regulations,


                                      107

although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to Securityholders. Moreover, even under the
foregoing method of allocation, Securityholders may be allocated income equal
to the entire pass-through rate plus the other items described above even
though the Trust Fund might not have sufficient cash to make current cash
distributions of such amount. Thus, cash basis holders will in effect be
required to report income from the Partnership Securities on the accrual basis
and Securityholders may become liable for taxes on Partnership Trust Fund
income even if they have not received cash from the Partnership Trust Fund to
pay such taxes.

   Part or all of the taxable income allocated to a Securityholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) may constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

   A share of expenses of the Partnership Trust Fund (including fees of the
Master Servicer but not interest expense) allocable to an individual, estate or
trust Securityholder would be miscellaneous itemized deductions subject to the
limitations described above under "--Grantor Trust Funds--Standard
Securities--General". Accordingly, such deductions might be disallowed to the
individual in whole or in part and might result in such holder being taxed on an
amount of income that exceeds the amount of cash actually distributed to such
holder over the life of the Partnership Trust Fund.

   Discount income or premium amortization with respect to each Mortgage Loan
would be calculated in a manner similar to the description above under
"--Grantor Trust Funds--Standard Securities--General" and "--Premium and
Discount." Notwithstanding such description, it is intended that the Partnership
Trust Fund will make all tax calculations relating to income and allocations to
Securityholders on an aggregate basis with respect to all Mortgage Loans held by
the Partnership Trust Fund rather than on a Mortgage Loan-by-Mortgage Loan
basis. If the IRS were to require that such calculations be made separately for
each Mortgage Loan, the Partnership Trust Fund might be required to incur
additional expense, but it is believed that there would not be a material
adverse effect on Securityholders.

Discount and Premium

   Unless indicated otherwise in the applicable Prospectus Supplement, it is not
anticipated that the Mortgage Loans will have been issued with original issue
discount and, therefore, the Partnership Trust Fund should not have original
issue discount income. However, the purchase price paid by the Partnership Trust
Fund for the Mortgage Loans may be greater or less than the remaining principal
balance of the Mortgage Loans at the time of purchase. If so, the Mortgage Loans
will have been acquired at a premium or discount, as the case may be. See
"--Grantor Trust Funds--Standard Securities--Premium and Discount." (As
indicated above, the Partnership Trust Fund will make this calculation on an
aggregate basis, but might be required to recompute it on a Mortgage
Loan-by-Mortgage Loan basis).

   If the Partnership Trust Fund acquires the Mortgage Loans at a market
discount or premium, the Partnership Trust Fund will elect to include any such
discount in income currently as it accrues over the life of the Mortgage Loans
or to offset any such premium against interest income on the Mortgage Loans. As
indicated above, a portion of such market discount income or premium deduction
may be allocated to Securityholders.

Section 708 Termination

   Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate for federal income tax purposes if 50% or more of the capital and
profits interests in the Partnership Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, it would cause a deemed
contribution of the assets of a Partnership Trust Fund (the "old partnership")
to a new Partnership Trust Fund (the "new partnership") in exchange for
interests in the new partnership. Such interests would be deemed distributed to
the partners of the old partnership in liquidation thereof, which would not
constitute a sale or exchange. The Partnership Trust Fund will not comply with
certain technical requirements that might apply when such a constructive
termination occurs. As a result, the Partnership Trust Fund may be subject to
certain tax penalties and may incur additional expenses if it is required to
comply with those requirements. Furthermore, the Partnership Trust Fund might
not be able to comply due to lack of data.


                                      108

Disposition of Securities

   Generally, capital gain or loss will be recognized on a sale of Partnership
Securities in an amount equal to the difference between the amount realized and
the seller's tax basis in the Partnership Securities sold. A Securityholder's
tax basis in an Partnership Security will generally equal the holder's cost
increased by the holder's share of Partnership Trust Fund income (includable in
income) and decreased by any distributions received with respect to such
Partnership Security. In addition, both the tax basis in the Partnership
Securities and the amount realized on a sale of an Partnership Security would
include the holder's share of the Debt Securities and other liabilities of the
Partnership Trust Fund. A holder acquiring Partnership Securities at different
prices may be required to maintain a single aggregate adjusted tax basis in such
Partnership Securities, and, upon sale or other disposition of some of the
Partnership Securities, allocate a portion of such aggregate tax basis to the
Partnership Securities sold (rather than maintaining a separate tax basis in
each Partnership Security for purposes of computing gain or loss on a sale of
that Partnership Security).

   Any gain on the sale of an Partnership Security attributable to the holder's
share of unrecognized accrued market discount on the Mortgage Loans would
generally be treated as ordinary income to the holder and would give rise to
special tax reporting requirements. The Partnership Trust Fund does not expect
to have any other assets that would give rise to such special reporting
considerations. Thus, to avoid those special reporting requirements, the
Partnership Trust Fund will elect to include market discount in income as it
accrues.

   If a Securityholder is required to recognize an aggregate amount of income
(not including income attributable to disallowed itemized deductions described
above) over the life of the Partnership Securities that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Securities.

Allocations Between Transferors and Transferees

   In general, the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the Securityholders in proportion to the principal amount of
Partnership Securities owned by them as of the close of the last day of such Due
Period. As a result, a holder purchasing Partnership Securities may be allocated
tax items (which will affect its tax liability and tax basis) attributable to
periods before the actual transaction.

   The use of such a Due Period convention may not be permitted by existing
regulations. If a Due Period convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Partnership Trust Fund might be reallocated among the Securityholders.
The Depositor will be authorized to revise the Partnership Trust Fund's method
of allocation between transferors and transferees to conform to a method
permitted by future regulations.

Section 731 Distributions

   In the case of any distribution to a Securityholder, no gain will be
recognized to that Securityholder to the extent that the amount of any money
distributed with respect to such Security exceeds the adjusted basis of such
Securityholder's interest in the Security. To the extent that the amount of
money distributed exceeds such Securityholder's adjusted basis, gain will be
currently recognized. In the case of any distribution to a Securityholder, no
loss will be recognized except upon a distribution in liquidation of a
Securityholder's interest. Any gain or loss recognized by a Securityholder will
be capital gain or loss.

Section 754 Election

   In the event that a Securityholder sells its Partnership Securities at a
profit (loss), the purchasing Securityholder will have a higher (lower) basis in
the Partnership Securities than the selling Securityholder had. The tax basis of
the Partnership Trust Fund's assets would not be adjusted to reflect that higher
(or lower) basis unless the Partnership Trust Fund were to file an election
under Section 754 of the Code. In order to avoid the administrative complexities
that would be involved in keeping accurate accounting records, as well as
potentially onerous information reporting requirements, the Partnership Trust
Fund will not make such an election. As a


                                      109

result, Securityholder might be allocated a greater or lesser amount of
Partnership Trust Fund income than would be appropriate based on their own
purchase price for Partnership Securities.

Administrative Matters

   The Trustee is required to keep or have kept complete and accurate books of
the Partnership Trust Fund. Such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal year of the
Partnership Trust Fund will be the calendar year. The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Partnership Trust Fund and will report each Securityholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the IRS on Schedule K-1. The Trustee will provide the Schedule K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Partnership Securities.
Generally, holders must file tax returns that are consistent with the
information return filed by the Partnership Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies.

   Under Section 6031 of the Code, any person that holds Partnership Securities
as a nominee at any time during a calendar year is required to furnish the
Partnership Trust Fund with a statement containing certain information on the
nominee, the beneficial owners and the Partnership Securities so held. Such
information includes (i) the name, address and taxpayer identification number of
the nominee and (ii) as to each beneficial owner (x) the name, address and
identification number of such person, (y) whether such person is a United States
person, a tax-exempt entity or a foreign government, an international
organization, or any wholly-owned agency or instrumentality of either of the
foregoing, and (z) certain information on Partnership Securities that were held,
bought or sold on behalf of such person throughout the year. In addition,
brokers and financial institutions that hold Partnership Securities through a
nominee are required to furnish directly to the Trustee information as to
themselves and their ownership of Partnership Securities. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Partnership Trust Fund. The information
referred to above for any calendar year must be furnished to the Partnership
Trust Fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the Partnership Trust Fund with the
information described above may be subject to penalties.

   The Depositor will be designated as the tax matters partner in the Pooling
and Servicing Agreement and, as such, will be responsible for representing the
Securityholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire until three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Partnership Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the Securityholders,
and, under certain circumstances, a Securityholder may be precluded from
separately litigating a proposed adjustment to the items of the Partnership
Trust Fund. An adjustment could also result in an audit of a Securityholder's
returns and adjustments of items not related to the income and losses of the
Partnership Trust Fund.

Tax Consequences to Foreign Securityholders


   It is not clear whether the Partnership Trust Fund would be considered to be
engaged in a trade or business in the United States for purposes of federal
withholding taxes with respect to Non-U.S. Persons, because there is no clear
authority dealing with that issue under facts substantially similar to those
described herein. Although it is not expected that the Partnership Trust Fund
would be engaged in a trade or business in the United States for such purposes,
if so specified in the applicable Prospectus Supplement, the Partnership Trust
Fund may withhold as if it were so engaged in order to protect the Partnership
Trust Fund from possible adverse consequences of a failure to withhold. The
Partnership Trust Fund may withhold on the portion of its taxable income that is
allocable to Securityholders who are Non-U.S. Persons pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business. Amounts withheld will be deemed distributed to the Non-U.S. Person
Securityholders. Subsequent adoption of Treasury regulations or the issuance of
other administrative pronouncements may require the Partnership Trust Fund to
change its withholding procedures. In determining a holder's withholding status,
the Partnership Trust Fund generally may rely on IRS Form W-9, the holder's



                                      110


certification of nonforeign status or certification of the holder as a foreign
intermediary, each signed under penalties of perjury.



   To the extent specified in the applicable Prospectus Supplement, (i) each
Non-U.S. Person holder might be required to file a U.S. individual or corporate
income tax return (including, in the case of a corporation, the branch profits
tax) on its share of the Partnership Trust Fund's income; (ii) each Non-U.S.
Person holder must obtain a taxpayer identification number from the IRS and
submit that number to the Partnership Trust Fund on the applicable IRS
certification form in order to assure appropriate crediting of the taxes
withheld; and (iii) a Non-U.S. Person holder generally would be entitled to file
with the IRS a claim for refund with respect to taxes withheld by the
Partnership Trust Fund, taking the position that no taxes were due because the
Partnership Trust Fund was not engaged in a U.S. trade or business.
Notwithstanding the foregoing, interest payments made (or accrued) to a
Securityholder who is a Non-U.S. Person may be considered guaranteed payments to
the extent such payments are determined without regard to the income of the
Partnership Trust Fund. If these interest payments are properly characterized as
guaranteed payments, then the interest may not be considered "portfolio
interest." As a result, Securityholders who are Non-U.S. Persons may be subject
to United States federal income tax and withholding tax at a rate of 30 percent,
unless reduced or eliminated pursuant to an applicable treaty. In such case, a
Non-U.S. Person holder would only be entitled to claim a refund for that portion
of the taxes in excess of the taxes that should be withheld with respect to the
guaranteed payments.


Backup Withholding

   Distributions made on the Partnership Securities and proceeds from the sale
of the Partnership Securities will be subject to a "backup" withholding tax of
31% if, in general, the Securityholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

   THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A SECURITYHOLDER's
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF REMIC SECURITIES, GRANTOR TRUST SECURITIES, PARTNERSHIP
SECURITIES AND DEBT SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.


                                      111

                        STATE AND OTHER TAX CONSEQUENCES

   In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state and
local tax consequences of the acquisition, ownership, and disposition of the
Securities offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the Securities offered
hereunder.


                              ERISA CONSIDERATIONS

   ERISA and the Code impose certain requirements on employee benefit plans and
on certain other retirement plans and arrangements, including individual
retirement accounts, individual retirement annuities, Keogh plans and collective
investment funds and separate accounts in which such plans, accounts or
arrangements are invested, that are subject to Title I of ERISA and Section 4975
of the Code ("Plans") and on persons who are fiduciaries with respect to such
Plans in connection with the investment of Plan assets. Certain employee benefit
plans, such as governmental plans (as defined in ERISA Section 3(32)), and, if
no election has been made under Section 410(d) of the Code, church plans (as
defined in Section 3(33) of ERISA) are not subject to ERISA requirements.
However, such plans may be subject to the provisions of other applicable
federal, state and local law materially similar to the foregoing provisions of
ERISA and the Code. Any such plan which is qualified and exempt from taxation
under Sections 401(a) and 501(a) of the Code, however, is subject to the
prohibited transaction rules set forth in Section 503 of the Code.

   ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("Parties in Interest") who
have certain specified relationships to the Plan unless a statutory or
administrative exemption is available. Certain Parties in Interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Code, unless a statutory or administrative
exemption is available. These prohibited transactions generally are set forth in
Sections 406 and 407 of ERISA and Section 4975 of the Code.

   A Plan's investment in Securities may cause the Mortgage Loans, Contracts,
Unsecured Home Improvement Loans, Government Securities and other assets
included in a related Trust Fund to be deemed Plan assets. Section 2510.3-101 of
the regulations of the United States Department of Labor ("DOL") provides that
when a Plan acquires an equity interest in an entity, the Plan's assets include
both such equity interest and an undivided interest in each of the underlying
assets of the entity, unless certain exceptions not applicable here apply, or
unless the equity participation in the entity by "benefit plan investors" (i.e.,
Plans and certain employee benefit plans not subject to ERISA) is not
"significant", both as defined therein. For this purpose, in general, equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any Class of equity interests in the entity is held by
benefit plan investors. To the extent the Securities are treated as equity
interests for purposes of DOL regulations section 2510.3-101, equity
participation in a Trust Fund will be significant on any date if immediately
after the most recent acquisition of any Security, 25% or more of any Class of
Securities is held by benefit plan investors.

   Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the Mortgage Loans, Contracts, Unsecured Home Improvement Loans,
Government Securities and other assets included in a Trust Fund constitute Plan
assets, then any party exercising management or discretionary control regarding
those assets, such as the Servicer or Master Servicer, may be deemed to be a
Plan "fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited transaction provisions of ERISA and the Code with respect to the
investing Plan. In addition, if the Mortgage Loans, Contracts, Unsecured Home
Improvement Loans, Government Securities and other assets included in a Trust
Fund constitute Plan assets, the purchase of Securities by a Plan, as well as
the operation of the Trust Fund, may constitute or involve a prohibited
transaction under ERISA and the Code.


                                      112

   On May 14, 1993, the DOL granted to NationsBank Corporation, the predecessor
to Bank of America Corporation, the corporate parent of Banc of America
Securities LLC, an individual administrative exemption, Prohibited Transaction
Exemption ("PTE") 93-31, as amended by PTE 97-34 and PTE 2000-58 (the
"Exemption"), which generally exempts from the application of the prohibited
transaction provisions of Sections 406(a) and 407 of ERISA, and the excise taxes
imposed on such prohibited transactions pursuant to Section 4975(a) and (b) of
the Code, certain transactions, among others, relating to the servicing and
operation of mortgage pools and the purchase, sale and holding of Securities
underwritten by an Underwriter (as hereinafter defined), that (a) represent a
beneficial ownership interest in the assets of a Trust Fund and entitle the
holder the pass-through payments of principal, interest and/or other payments
made with respect to the assets of the Trust Fund or (b) are denominated as a
debt instrument and represent an interest in a REMIC, provided that certain
conditions set forth in the Exemption are satisfied. For purposes of this
Section "ERISA Considerations," the term "Underwriter" shall include (a) Bank of
America Corporation, (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with Bank of
America Corporation, including Banc of America Securities LLC, and (c) any
member of the underwriting syndicate or selling group of which a person
described in (a) or (b) is a manager or co-manager with respect to a Class of
Securities.

   The Exemption sets forth five general conditions which must be satisfied for
a transaction involving the purchase, sale and holding of Securities to be
eligible for exemptive relief thereunder. First, the acquisition of Securities
by a Plan must be on terms that are at least as favorable to the Plan as they
would be in an arm's-length transaction with an unrelated party. Second, the
Securities at the time of acquisition by the Plan must be rated in one of the
four highest generic rating categories by Standard & Poor's ("S&P"), Moody's
Investors Service, Inc. ("Moody's") Fitch, Inc. ("Fitch"). Third, the Trustee
cannot be an affiliate of any member of the "Restricted Group" which consists of
the Underwriter, the Depositor, the Trustee, the Master Servicer, any Servicer,
any insurer and any obligor with respect to Assets constituting more than 5% of
the aggregate unamortized principal balance of the Assets in the related Trust
Fund as of the date of initial issuance of the Securities. Fourth, the sum of
all payments made to and retained by the Underwriter(s) must represent not more
than reasonable compensation for underwriting the Securities; the sum of all
payments made to and retained by the Depositor pursuant to the assignment of the
Assets to the related Trust Fund must represent not more than the fair market
value of such obligations; and the sum of all payments made to and retained by
the Servicer must represent not more than reasonable compensation for such
person's services under the applicable Agreement and reimbursement of such
person's reasonable expenses in connection therewith. Fifth, the investing Plan
must be an accredited investor as defined in Rule 501(a)(1) of Regulation D of
the Securities and Exchange Commission under the Securities Act of 1933, as
amended. In addition, the Trust Fund must meet the following requirements: (i)
the assets of the Trust Fund must consist solely of assets of the type that have
been included in other investment pools; (ii) securities evidencing interests in
such other investment pools must have been rated in one of the four highest
generic rating categories by S&P, Moody's or Fitch for at least one year prior
to the Plan's acquisition of the securities; and (iii) securities evidencing
interests in such other investment pools must have been purchased by investors
other than Plans for at least one year prior to any Plan's acquisition of the
Securities.

   A fiduciary of a Plan contemplating purchasing a Security must make its own
determination that the general conditions set forth above will be satisfied with
respect to such Security. In addition, any Securities representing a beneficial
ownership interest in Unsecured Home Improvement Loans or Revolving Credit Line
Loans will not satisfy the general conditions of the Exemption.

   If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with the direct or indirect sale, exchange, transfer, holding or the direct or
indirect acquisition or disposition in the secondary market of Securities by
Plans. However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a
Security on behalf of an "Excluded Plan" by any person who has discretionary
authority or renders investment advice with respect to the assets of such
Excluded Plan. For purposes of the Securities, an Excluded Plan is a Plan
sponsored by any member of the Restricted Group.


                                      113

   If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Sections 4975(a) and (b)
of the Code by reason of Section 4975(c)(1)(E) of the Code in connection with
(1) the direct or indirect sale, exchange or transfer of Securities in the
initial issuance of Securities between the Depositor or an Underwriter and a
Plan when the person who has discretionary authority or renders investment
advice with respect to the investment of Plan assets in the Securities is (a) an
obligor with respect to 5% or less of the fair market value of the Assets or (b)
an affiliate of such a person, (2) the direct or indirect acquisition or
disposition in the secondary market of Securities by a Plan and (3) the holding
of Securities by a Plan.

   Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a), 406(b) and 407 of ERISA, and the taxes imposed by Sections 4975(a) and
(b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Trust Fund. The
Depositor expects that the specific conditions of the Exemption required for
this purpose will be satisfied with respect to the Securities so that the
Exemption would provide an exemption from the restrictions imposed by Sections
406(a) and (b) of ERISA (as well as the excise taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code) for transactions
in connection with the servicing, management and operation of the Mortgage
Pools, provided that the general conditions of the Exemption are satisfied.

   The Exemption also may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are deemed to otherwise apply merely because a person is
deemed to be a "party in interest" (within the meaning of Section 3(14) of
ERISA) or a "disqualified person" (within the meaning of Section 4975(e)(2) of
the Code) with respect to an investing Plan by virtue of providing services to
the Plan (or by virtue of having certain specified relationships to such a
person) solely as a result of the Plan's ownership of Securities.

   The Exemption was amended by PTE 97-34, 62 Fed. Reg. 39021 (July 21, 1997),
which, among other changes, permits the inclusion of a pre-funding account in a
trust fund, provided that the following conditions are met: (a) the pre-funding
account may not exceed 25% of the total amount of certificates being offered;
(b) additional obligations purchased generally must meet the same terms and
conditions as those of the original obligations used to create the trust fund;
(c) the transfer of additional obligations to the trust during the pre-funding
period must not result in the certificates receiving a lower rating at the
termination of the pre-funding period than the rating that was obtained at the
time of the initial issuance of the certificates; (d) the weighted average
interest rate for all of the obligations in the trust at the end of the
pre-funding period must not be more than 100 basis points less than the weighted
average interest rate for the obligations which were transferred to the trust on
the closing date; (e) the characteristics of the additional obligations must be
monitored to confirm that they are substantially similar to those which were
acquired as of the closing date either by a credit support provider or insurance
provider independent of the sponsor or by an independent accountant retained by
the sponsor that confirms such conformance in writing; (f) the pre-funding
period must be described in the prospectus or private placement memorandum
provided to investing plans; and (g) the trustee of the trust must be a
substantial financial institution or trust company experienced in trust
activities and familiar with its duties, responsibilities and liabilities as a
fiduciary under ERISA.

   Further, the pre-funding period must be a period beginning on the closing
date and ending no later than the earliest to occur of (x) the date the amount
on deposit in the pre-funding account is less than the minimum dollar amount
specified in the pooling and servicing agreement; (y) the date on which an event
of default occurs under the pooling and servicing agreement; or (z) the date
which is the later of three months or 90 days after the closing date. It is
expected that the Pre-Funding Account will meet all of these requirements.

   To the extent the Securities are not treated as equity interests for purposes
of DOL regulations section 2510.3-101, a Plan's investment in such Securities
("Non-Equity Securities") would not cause the assets included in a related Trust
Fund to be deemed Plan assets. However, the Depositor, the Servicer, the
Trustee, or Underwriter may be the sponsor of or investment advisor with respect
to one or more Plans. Because such parties may receive certain benefits in
connection with the sale of Non-Equity Securities, the purchase of Non-Equity
Securities using Plan assets over which any such parties has investment
authority might be deemed to be a


                                      114

violation of the prohibited transaction rules of ERISA and the Code for which
no exemption may be available. Accordingly, Non-Equity Securities may not be
purchased using the assets of any Plan if any of the Depositor, the Servicer,
the Trustee or Underwriter has investment authority with respect to such
assets.

   In addition, certain affiliates of the Depositor might be considered or might
become Parties in Interest with respect to a Plan. Also, any holder of
Securities, because of its activities or the activities of its respective
affiliates, may be deemed to be a Party in Interest with respect to certain
Plans, including but not limited to Plans sponsored by such holder. In either
case, the acquisition or holding of Non-Equity Securities by or on behalf of
such a Plan could be considered to give rise to an indirect prohibited
transaction within the meaning of ERISA and the Code, unless it is subject to
one or more statutory or administrative exemptions such as Prohibited
Transaction Class Exemption ("PTCE") 84-14, which exempts certain transactions
effected on behalf of a Plan by a "qualified professional asset manager", PTCE
90-1, which exempts certain transactions involving insurance company pooled
separate accounts, PTCE 91-38, which exempts certain transactions involving bank
collective investment funds, PTCE 95-60, which exempts certain transactions
involving insurance company general accounts, or PTCE 96-23, which exempts
certain transactions effected on behalf of a Plan by certain "in-house" asset
managers. It should be noted, however, that even if the conditions specified in
one or more of these exemptions are met, the scope of relief provided by these
exemptions may not necessarily cover all acts that might be construed as
prohibited transactions.

   Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult with its counsel with respect to the potential applicability of
ERISA and the Code to such investment, the availability of the exemptive relief
provided in the Exemption and the potential applicability of any other
prohibited transaction exemption in connection therewith. In particular, a Plan
fiduciary which proposes to cause a Plan to purchase Securities representing a
beneficial ownership interest in a pool of single-family residential first
mortgage loans, a Plan fiduciary should consider the applicability of PTCE 83-1,
which provides exemptive relief for certain transactions involving mortgage pool
investment trusts. The Prospectus Supplement with respect to a Series of
Securities may contain additional information regarding the application of the
Exemption, PTCE 83-1 or any other exemption, with respect to the Securities
offered thereby. In addition, any Plan fiduciary that proposes to cause a Plan
to purchase Strip Securities should consider the federal income tax consequences
of such investment. Fiduciaries of plans not subject to ERISA or the Code, such
as government plans, should consider the application of any applicable federal,
state or local law materially similar to the provisions of ERISA or the Code, as
well as the need for and the availability of exemptive relief under such
applicable law.

   Any Plan fiduciary considering whether to purchase a Security on behalf of a
Plan should consult with its counsel regarding the applicability of the
fiduciary responsibility and prohibited transaction provisions of ERISA and the
Code to such investment.

   The sale of Securities to a Plan is in no respect a representation by the
Depositor or the Underwriter that this investment meets all relevant legal
requirements with respect to investments by Plans generally or any particular
Plan, or that this investment is appropriate for Plans generally or any
particular Plan.


                                      115

                                LEGAL INVESTMENT

   Each Class of Offered Securities will be rated at the date of issuance in one
of the four highest rating categories by at least one Rating Agency. The related
Prospectus Supplement will specify which Classes of the Securities, if any, will
constitute "mortgage related securities" ("SMMEA Securities") for purposes of
SMMEA. Generally, only Classes of Offered Securities that (i) are rated in one
of the two highest rating categories by at least one Rating Agency, and (ii) are
part of a Series representing interests in a Trust Fund consisting of Mortgage
Loans originated by certain types of originators specified in SMMEA, will be
SMMEA Securities. SMMEA Securities will constitute legal investments for
persons, trusts, corporations, partnerships, associations, business trusts and
business entities (including, but not limited to, depository institutions,
insurance companies, trustees and pension funds) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that, under applicable law, obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA, a number of states enacted legislation on or before the October 3,
1991 cut-off for such enactments, limiting to varying extents the ability of
certain entities (in particular, insurance companies) to invest in "mortgage
related securities," in most cases by requiring the affected investors to rely
solely upon existing state law, and not SMMEA. Accordingly, the investors
affected by such legislation will be authorized to invest in the Offered
Securities only to the extent provided in such legislation.

   SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities" without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to purchase and sell for their own account, without
limitation as to a percentage of the bank's capital and surplus (but subject to
compliance with certain general standards in 12 C.F.R. Section 1.5 concerning
"safety and soundness" and retention of credit information), certain "Type IV
securities," defined in 12 C.F.R. Section 1.2(1) to include certain "residential
mortgage-related securities." As so defined, "residential mortgage related
security" means, in relevant part, "mortgage-related security" within the
meaning of SMMEA. The National Credit Union Administration (the "NCUA") has
adopted rules, codified at 12 C.F.R. Part 703, which permit federal credit
unions to invest in "mortgage related securities" under certain limited
circumstances, other than stripped mortgage related securities, residual
interests in mortgage related securities, and commercial mortgage related
securities, unless the credit union has obtained written approval from the NCUA
to participate in the "investment pilot program" described in 12 C.F.R. Section
703.140. The Office of Thrift Supervision (the "OTS") has issued Thrift Bulletin
13a (December 1, 1998), "Management of Interest Rate Risk, Investment Securities
and Derivative Activities," which thrift institutions subject to the
jurisdiction of the OTS should consider before investing in any of the Offered
Securities.

   All depository institutions considering an investment in the Offered
Securities should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial Institutions Examination Council, which has been adopted
by the Board of Governors of the Federal Reserve System, the Federal Deposit
Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and by the
NCUA, effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.

   If specified in the related Prospectus Supplement, other Classes of Offered
Securities offered pursuant to this Prospectus will not constitute "mortgage
related securities" under SMMEA. The appropriate characterization of these
Offered Securities under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.


                                      116

   Institutions whose investment activities are subject to regulation by federal
or state authorities should review rules, policies and guidelines adopted from
time to time by such authorities before purchasing the Offered Securities, as
certain Classes or subclasses may be deemed unsuitable investments, or may
otherwise be restricted, under such rules, policies or guidelines (in certain
instances irrespective of SMMEA).

   The foregoing does not take into consideration the applicability of statutes,
rules, regulations, orders, guidelines or agreements generally governing
investments made by a particular investor, including, but not limited to,
"prudent investor" provisions, percentage-of-assets limits, provisions which may
restrict or prohibit investment in securities which are not "interest-bearing"
or "income paying," and, with respect to any Offered Securities issued in
book-entry form, provisions which may restrict or prohibit investments in
securities which are issued in book-entry form.

   Except as to the status of certain Classes of Offered Securities identified
in the Prospectus Supplement as SMMEA Securities, no representations will be
made as to the proper characterization of the Offered Securities for legal
investment or financial institution regulatory purposes, or as to the ability of
particular investors to purchase any Offered Securities under applicable legal
investment restrictions. The uncertainties described above (and any unfavorable
future determinations concerning legal investment or financial institution
regulatory characteristics of the Offered Securities) may adversely affect the
liquidity of the Offered Securities.

   Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Securities of any Class
constitute legal investments for them or are subject to investment, capital or
other restrictions, and, if applicable, whether SMMEA has been overridden in any
jurisdiction relevant to such investor.


                            METHODS OF DISTRIBUTION

   The Securities offered hereby and by the Supplements to this Prospectus will
be offered in Series. The distribution of the Securities may be effected from
time to time in one or more transactions, including negotiated transactions, at
a fixed public offering price or at varying prices to be determined at the time
of sale or at the time of commitment therefor. If so specified in the related
Prospectus Supplement, the Securities will be distributed in a firm commitment
underwriting, subject to the terms and conditions of the underwriting agreement,
by Banc of America Securities LLC ("Banc of America Securities") acting as
underwriter with other underwriters, if any, named therein. In such event, the
Prospectus Supplement may also specify that the underwriters will not be
obligated to pay for any Securities agreed to be purchased by purchasers
pursuant to purchase agreements acceptable to the Depositor. In connection with
the sale of the Securities, underwriters may receive compensation from the
Depositor or from purchasers of the Securities in the form of discounts,
concessions or commissions. The Prospectus Supplement will describe any such
compensation paid by the Depositor.

   Alternatively, the Prospectus Supplement may specify that the Securities will
be distributed by Banc of America Securities acting as agent or in some cases as
principal with respect to Securities which it has previously purchased or agreed
to purchase. If Banc of America Securities acts as agent in the sale of
Securities, Banc of America Securities will receive a selling commission with
respect to each Series of Securities, depending on market conditions, expressed
as a percentage of the aggregate principal balance of the related Mortgage Loans
as of the Cut-off Date. The exact percentage for each Series of Securities will
be disclosed in the related Prospectus Supplement. To the extent that Banc of
America Securities elects to purchase Securities as principal, Banc of America
Securities may realize losses or profits based upon the difference between its
purchase price and the sales price. The Prospectus Supplement with respect to
any Series offered other than through underwriters will contain information
regarding the nature of such offering and any agreements to be entered into
between the Depositor and purchasers of Securities of such Series.

   Banc of America Securities is an affiliate of the Depositor. This Prospectus
may be used by Banc of America Securities, to the extent required, in connection
with market making transactions in the Securities. Banc of America Securities
may act as principal or agent in such transactions.


                                      117

   The Depositor will indemnify Banc of America Securities and any underwriters
against certain civil liabilities, including liabilities under the Securities
Act of 1933, or will contribute to payments Banc of America Securities and any
underwriters may be required to make in respect thereof.

   In the ordinary course of business, Banc of America Securities and the
Depositor may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the Depositor's mortgage
loans pending the sale of such mortgage loans or interests therein, including
the Securities.

   The Depositor anticipates that the Securities will be sold primarily to
institutional investors. Purchasers of Securities, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of Securities. Securityholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.

   As to each Series of Securities, only those Classes rated in one of the four
highest rating categories by any Rating Agency will be offered hereby. Any
unrated Class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.


                                 LEGAL MATTERS

   Certain legal matters, including the federal income tax consequences to
Securityholders of an investment in the Securities of a Series, will be passed
upon for the Depositor by Cadwalader, Wickersham & Taft, Charlotte, North
Carolina or Hunton & Williams, Charlotte, North Carolina.


                             FINANCIAL INFORMATION

   A new Trust Fund will be formed with respect to each Series of Securities and
no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related Series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.


                                    RATINGS

   It is a condition to the issuance of any Class of Offered Securities that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by a Rating Agency.

   Ratings on mortgage pass-through certificates address the likelihood of
receipt by Securityholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.

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


                      WHERE YOU CAN FIND MORE INFORMATION

   The Depositor filed a registration statement (the "Registration Statement")
relating to the Securities with the Commission or the "SEC". This Prospectus is
part of the Registration Statement, but the Registration Statement includes
additional information.


                                      118

   Copies of the Registration Statement may be obtained from the Public
Reference Section of the Commission, Washington, D.C. 20549 upon payment of the
prescribed charges, or may be examined free of charge at the Commission's
offices, 450 Fifth Street N.W., Washington, D.C. 20549 or at the regional
offices of the Commission located at 233 Broadway, New York, New York 10279 and
Suite 1400, Citicorp Center, 500 West Madison Street, Chicago, Illinois
60661-2511. The Commission also maintains a site on the World Wide Web at
"http://www.sec.gov" at which you can view and download copies of reports, proxy
and information statements and other information filed electronically through
the Electronic Data Gathering, Analysis and Retrieval ("EDGAR") system. The
Depositor has filed the Registration Statement, including all exhibits, through
the EDGAR system and therefore such materials should be available by logging
onto the Commission's Web site. The Commission maintains computer terminals
providing access to the EDGAR system at each of the offices referred to above.
Copies of any documents incorporated to this Prospectus by reference will be
provided to each person to whom a Prospectus is delivered upon written or oral
request directed to Asset Backed Funding Corporation, Bank of America Corporate
Center, 100 North Tryon Street, Charlotte, North Carolina 28255, telephone
number (704) 386-2400.


               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   The SEC allows the Depositor to "incorporate by reference" information it
files with the SEC, which means that the Depositor can disclose important
information to you by referring you to those documents. The information
incorporated by reference is considered to be part of this Prospectus.
Information that the Depositor files later with the SEC will automatically
update the information in this Prospectus. In all cases, you should rely on the
later information rather than on any different information included in this
Prospectus or the accompanying Prospectus Supplement. The Depositor incorporates
by reference any future annual, monthly and special SEC reports filed by or on
behalf of the Trust until the termination of the offering of the Securities.

   As a recipient of this Prospectus, you may request a copy of any document the
Depositor incorporates by reference, except exhibits to the documents (unless
the exhibits are specifically incorporated by reference) at no cost, by writing
or calling the Treasurer at Asset Backed Funding Corporation, Bank of America
Corporate Center, 100 North Tryon Street, Charlotte, North Carolina 28255,
telephone number (704) 386-2400.


                                      119

                        INDEX OF SIGNIFICANT DEFINITIONS


Terms                                                                       Page
- -----                                                                       ----
1998 Policy Statement ...................................................    115
Accrual Period ..........................................................     23
Accrual Securities ......................................................     29
Accrued Security Interest ...............................................     31
Adjustable Rate Assets ..................................................     17
Agreement ...............................................................     41
ARM Contracts ...........................................................     20
ARM Loans ...............................................................     18
ARM Unsecured Home Improvement Loans.....................................     20
Asset Conservation Act ..................................................     71
Asset Group .............................................................     29
Asset Seller ............................................................     17
Assets ..................................................................      8
Available Distribution Amount ...........................................     30
Balloon Payment Assets ..................................................     14
Banc of America Securities ..............................................    116
Bankruptcy Code .........................................................     67
Bankruptcy Commission ...................................................     69
Bi-weekly Assets ........................................................     17
Book-Entry Securities ...................................................     29
Buy Down Assets .........................................................     17
Buydown Funds ...........................................................     81
Buydown Mortgage Loans ..................................................     25
Buydown Period ..........................................................     25
Capitalized Interest Account ............................................     21
Cash Flow Agreement .....................................................     22
Cede ....................................................................     39
CERCLA ..................................................................     70
Certificates ............................................................      6
Class ...................................................................      6
Cleanup Costs ...........................................................     70
Clearstream .............................................................      7
Clearstream Participants ................................................     39
Closing Date ............................................................      6
Code ....................................................................      9
Collection Account ......................................................     44
Commission ..............................................................     18
Companion Class .........................................................     33
Component ...............................................................     32
contract borrower .......................................................     62
Contract Lender .........................................................     62
Contract Rate ...........................................................     21
Contracts ...............................................................      8
Convertible Assets ......................................................     17
Cooperative Loans .......................................................     62
Cooperatives ............................................................     18
Covered Trust ...........................................................     58
CPR .....................................................................     24
Credit Support ..........................................................     22


Terms                                                                       Page
- -----                                                                       ----
Crime Control Act .......................................................     74
Cut-off Date ............................................................      6
Debt Securities .........................................................     79
Definitive Securities ...................................................     29
Deposit Trust Agreement .................................................     41
Depositaries ............................................................     40
Depositor ...............................................................      6
Determination Date ......................................................     29
Disqualified Organization ...............................................     92
Distribution Date .......................................................      6
DOL .....................................................................    111
DTC .....................................................................      7
DTC Participants ........................................................     38
Due Period ..............................................................     30
EDGAR ...................................................................    118
electing large partnership ..............................................     93
ERISA ...................................................................      9
Euroclear ...............................................................      7
Euroclear Cooperative ...................................................     40
Euroclear Operator ......................................................     39
Euroclear Participants ..................................................     39
excess servicing ........................................................    101
Exchange Act ............................................................     38
Excluded Plan ...........................................................    112
Exemption ...............................................................    111
FASIT ...................................................................      9
FASIT Securities ........................................................     79
FDIC ....................................................................     44
FHLMC ...................................................................     12
Fitch ...................................................................    112
FNMA ....................................................................     12
GEM Assets ..............................................................     17
GPM Assets ..............................................................     17
Grantor Trust Fund ......................................................     79
Grantor Trust Securities ................................................     79
Home Equity Loans .......................................................     18
Home Improvement Contracts ..............................................     18
HOPA ....................................................................     73
Increasing Payment Assets ...............................................     17
Indenture ...............................................................     41
Indenture Servicing Agreement ...........................................     41
Indenture Trustee .......................................................      6
Indirect Participants ...................................................     39
Insurance Proceeds ......................................................     30
Interest Reduction Assets ...............................................     17
IRA .....................................................................      9
IRS .....................................................................     48
Issuer ..................................................................      6
Land Sale Contracts .....................................................     18
Level Payment Assets ....................................................     17



                                      120



Terms                                                                       Page
- -----                                                                       ----
Liquidation Proceeds ....................................................     30
Loan-to-Value Ratio .....................................................     18
Lock-out Date ...........................................................     19
Lock-out Period .........................................................     19
Manufactured Home .......................................................     20
Mark to Market Regulations ..............................................     95
Master Servicer .........................................................      6
Moody's .................................................................    112
Mortgage Loans ..........................................................      7
Mortgage Notes ..........................................................     18
Mortgage Rate ...........................................................     19
Mortgaged Properties ....................................................     17
Mortgages ...............................................................     18
Mortgagor ...............................................................     12
Multifamily Mortgage Loan ...............................................     17
Multifamily Property ....................................................     17
National Housing Act ....................................................     19
NCUA ....................................................................    115
new partnership .........................................................    108
New Regulations .........................................................     97
Non-Equity Securities ...................................................    113
Non-Pro Rata Security ...................................................     83
Nonrecoverable Advance ..................................................     35
Non-U.S. Person .........................................................     97
Notes ...................................................................      6
OCC .....................................................................    115
Offered Security ........................................................      8
OID Regulations .........................................................     79
old partnership .........................................................    108
Originator ..............................................................     18
OTS .....................................................................    115
PAC .....................................................................     32
PAC I ...................................................................     32
PAC II ..................................................................     32
Parties in Interest .....................................................    111
Partnership Securities ..................................................     79
Partnership Trust Fund ..................................................     79
Pass-Through Entity .....................................................     93
Pass-Through Rate .......................................................     30
PCBs ....................................................................     70
Permitted Investments ...................................................     44
Plans ...................................................................    111
PMI .....................................................................     73
Pooling and Servicing Agreement .........................................     41
Pre-Funded Amount .......................................................     21
Pre-Funding Account .....................................................     21
Pre-Funding Period ......................................................     21
Prepayment Assumption ...................................................     83
Prepayment Premium ......................................................     19
Prospectus ..............................................................      6
Prospectus Supplement ...................................................      6
PTCE ....................................................................    113
PTE .....................................................................    111



Terms                                                                       Page
- -----                                                                       ----
Purchase Price ..........................................................     42
Rating Agency ...........................................................      8
RCRA ....................................................................     71
Record Date .............................................................     29
Refinance Loans .........................................................     18
Registration Statement ..................................................    117
Regular Securities ......................................................     80
Regular Securityholder ..................................................     82
Related Proceeds ........................................................     35
Relief Act ..............................................................     74
REMIC ...................................................................      9
REMIC Pool ..............................................................     79
REMIC Provisions ........................................................     79
REMIC Regulations .......................................................     79
REMIC Securities ........................................................     79
REO Property ............................................................     36
Residual Holders ........................................................     89
Residual Securities .....................................................     80
Restricted Group ........................................................    112
Retained Interest .......................................................     51
Revenue Procedure .......................................................     94
Revolving Credit Line Loans .............................................     19
RICO ....................................................................     74
S&P .....................................................................    112
SBJPA of 1996 ...........................................................     81
SEC .....................................................................    117
secured-creditor exemption ..............................................     70
Securities ..............................................................      6
Security ................................................................     41
Security Balance ........................................................     24
Security Owners .........................................................     39
Securityholder ..........................................................     22
Senior Liens ............................................................     13
Senior Securities .......................................................     29
Series ..................................................................      6
Servicer ................................................................      6
Servicing Standard ......................................................     47
Similar Law .............................................................      9
Single Family Mortgage Loan .............................................     17
Single Family Property ..................................................     17
SMMEA ...................................................................      9
SMMEA Securities ........................................................    115
SPA .....................................................................     24
Special Servicer ........................................................     53
Standard Securities .....................................................     99
Startup Day .............................................................     80
Statistical Calculation Date ............................................      6
Step-up Rate Assets .....................................................     17
Strip Securities ........................................................     29
Stripped Securities .....................................................    102
Stripped Securityholder .................................................    104
Subordinate Securities ..................................................     29
Sub-prime Mortgage Loan .................................................     12



                                      121


Terms                                                                       Page
- -----                                                                       ----
Subsequent Assets .......................................................    21
Superliens ..............................................................    70
TAC .....................................................................    33
Taxable Mortgage Pools ..................................................    79
Terms and Conditions ....................................................    40
Texas Home Equity Laws ..................................................    74
Texas Home Equity Loans .................................................    14
thrift institutions .....................................................    92
Tiered REMICs ...........................................................    82
TILA Amendment ..........................................................    69
Title V .................................................................    72
Title VIII ..............................................................    73


Terms                                                                       Page
- -----                                                                       ----
Trust ...................................................................      6
Trust Fund ..............................................................      6
Trustee .................................................................      6
U.S. Person .............................................................     94
UCC .....................................................................     38
Underlying Servicing Agreement ..........................................     41
Underwriter .............................................................    112
Unsecured Home Improvement Loans ........................................      7
UST .....................................................................     71
Value ...................................................................     18
Voting Rights ...........................................................     53
Warranting Party ........................................................     43




                                      122



























                      [THIS PAGE INTENTIONALLY LEFT BLANK]




























                      [THIS PAGE INTENTIONALLY LEFT BLANK]



                                  $340,254,000
                                 (Approximate)


                        ASSET BACKED FUNDING CORPORATION
                                   Depositor


                        WELLS FARGO HOME MORTGAGE, INC.
                                    Servicer


         ABFC Mortgage Loan Asset-Backed Certificates, Series 2002-WF1




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

                             PROSPECTUS SUPPLEMENT

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





                         Banc of America Securities LLC


                       Countrywide Securities Corporation


                      Wells Fargo Brokerage Services, LLC






   You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.


   We are not offering the ABFC Mortgage Loan Asset-Backed Certificates, Series
2002-WF1 in any state where the offer is not permitted.

   We do not claim that the information in this prospectus supplement and
prospectus is accurate as of any date other than the dates stated on the
respective covers.

   Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the ABFC Mortgage Loan Asset-Backed Certificates, Series 2002-
WF1 and with respect to their unsold allotments or subscriptions. In addition,
all dealers selling ABFC Mortgage Loan Asset-Backed Certificates, Series
2002-WF1 will be required to deliver a prospectus supplement and prospectus for
ninety days following the date of this prospectus supplement.



                                 March 15, 2002