PROSPECTUS SUPPLEMENT
(To Prospectus dated April 26, 2004)


                                  $410,461,000
                                  (APPROXIMATE)

              BEAR STEARNS ASSET BACKED SECURITIES I TRUST 2004-AC6
                                     ISSUER

                   ASSET-BACKED CERTIFICATES, SERIES 2004-AC6

                            EMC MORTGAGE CORPORATION
                                     SELLER

                     WELLS FARGO BANK, NATIONAL ASSOCIATION
                                 MASTER SERVICER

                   BEAR STEARNS ASSET BACKED SECURITIES I LLC
                                    DEPOSITOR

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

- -------------------------------------------------------------------------------
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE S-12 IN THIS PROSPECTUS
SUPPLEMENT AND ON PAGE 4 IN THE PROSPECTUS.

The certificates represent obligations of the trust only and do not represent an
interest in or obligation of Bear Stearns Asset Backed Securities I LLC, EMC
Mortgage Corporation, Wells Fargo Bank, National Association, U.S. Bank National
Association, or any of their affiliates.

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

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




- ------------- --------------- --------------- ----------- --------------- ------------
                 ORIGINAL                                    ORIGINAL
               CERTIFICATE                                 CERTIFICATE
                PRINCIPAL      PASS-THROUGH                 PRINCIPAL     PASS-THROUGH
   CLASS         BALANCE           RATE         CLASS        BALANCE         RATE
- ------------- --------------- --------------- ----------- --------------- ------------
                                                           
 Class A-1      $268,631,182   5.250%(1)(2)   Class M-3     $8,275,000     (1)(2)(3)
- ------------- --------------- --------------- ----------- --------------- ------------
 Class A-2      $ 59,695,818       (1)(3)     Class B-1     $6,621,000     (1)(2)(3)
- ------------- --------------- --------------- ----------- --------------- ------------
 Class A-3       Notional(4)    (1)(2)(3)     Class B-2     $6,620,000     (1)(2)(3)
- ------------- --------------- --------------- ----------- --------------- ------------
 Class M-1      $ 28,757,000    (1)(2)(3)     Class B-3     $6,000,000     (1)(2)(3)
- ------------- --------------- --------------- ----------- --------------- ------------
 Class M-2      $ 25,861,000    (1)(2)(3)
- ------------- --------------- --------------- ----------- --------------- ------------



(1) Subject to a maximum rate as described in this prospectus supplement.
(2) Subject to a step-up if the optional termination right is not exercised.
(3) The pass-through rates on these classes are variable rates as described
    under "Summary--Description of the Certificates--Pass-Through Rates" in this
    prospectus supplement.
(4) Notional amount. The Class A-3 Certificates pay only interest, calculated
    on a notional amount described in this prospectus supplement.

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

Credit enhancement will be provided by:

o   excess spread and overcollateralization

o   subordination of the Class M-1, Class M-2, Class M-3, Class B-1, Class B-2
    and Class B-3 Certificates

NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED THESE
SECURITIES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS
ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

The underwriter will deliver to purchasers of the offered certificates in
book-entry form only through the facilities of The Depository Trust Company,
Clearstream and Euroclear, in each case, on or about October 29, 2004.


                            BEAR, STEARNS & CO. INC.

            The date of the prospectus supplement is October 28, 2004





                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

SUMMARY......................................................................S-4
RISK FACTORS................................................................S-12
THE MORTGAGE POOL...........................................................S-27
SERVICING OF THE MORTGAGE LOANS.............................................S-34
DESCRIPTION OF THE CERTIFICATES.............................................S-48
YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS...............................S-70
USE OF PROCEEDS.............................................................S-78
FEDERAL INCOME TAX CONSEQUENCES.............................................S-78
STATE TAXES.................................................................S-82
ERISA CONSIDERATIONS........................................................S-82
METHOD OF DISTRIBUTION......................................................S-84
LEGAL MATTERSS..............................................................S-85
RATINGS.....................................................................S-85
LEGAL INVESTMENT............................................................S-85
INDEX OF DEFINED TERMS......................................................S-88
Schedule A...................................................................A-1
ANNEX I
 GLOBAL CLEARANCE, SETTLEMENT AND TAX  DOCUMENTATION PROCEDURES..............I-1

                                   PROSPECTUS

RISK FACTORS...................................................................4
DESCRIPTION OF THE SECURITIES.................................................14
THE TRUST FUNDS...............................................................19
CREDIT ENHANCEMENT............................................................40
SERVICING OF LOANS............................................................45
THE AGREEMENTS................................................................53
MATERIAL LEGAL ASPECTS OF THE LOANS...........................................65
THE DEPOSITOR.................................................................79
USE OF PROCEEDS...............................................................80
MATERIAL FEDERAL INCOME TAX
   CONSIDERATIONS.............................................................80
REPORTABLE TRANSACTIONS......................................................111
STATE TAX CONSIDERATIONS.....................................................111
FASIT SECURITIES.............................................................111
ERISA CONSIDERATIONS.........................................................117
LEGAL MATTERS................................................................123
FINANCIAL INFORMATION........................................................124
AVAILABLE INFORMATION........................................................124
INCORPORATION OF CERTAIN INFORMATION
   BY REFERENCE..............................................................124
RATINGS......................................................................125
LEGAL INVESTMENT CONSIDERATIONS..............................................126
PLAN OF DISTRIBUTION.........................................................126
GLOSSARY OF TERMS............................................................127



                                      S-2



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

         We describe the certificates in two separate documents that provide
varying levels of detail: (a) the accompanying prospectus, which provides
general information, some of which may not apply to your certificates and (b)
this prospectus supplement, which describes the specific terms of your
certificates. If there is conflicting information between this prospectus
supplement and the accompanying prospectus, you should rely on the information
in this prospectus supplement.

         Cross-references are included in this prospectus supplement and the
accompanying prospectus to captions in these materials where you can find
further discussions about related topics. The table of contents on page S-2
above provides the pages on which these captions are located.

         You can find a listing of the pages where certain capitalized and other
terms used in this prospectus supplement and the accompanying prospectus are
defined under the caption "Glossary" beginning on page S-53 of this prospectus
supplement, "Index of Defined Terms" beginning on page S-88 of this prospectus
supplement or "Glossary of Terms" beginning on page 127 of the prospectus.




                                      S-3


                                     SUMMARY

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

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

THE CERTIFICATES

Asset-Backed Certificates, Series 2004-AC6, represent beneficial ownership
interests in a trust fund that consists primarily of a pool of fixed rate,
conventional mortgage loans that are secured by first liens on one- to
four-family residential properties and certain other assets described in this
prospectus supplement.

ORIGINATORS

The principal originators of the mortgage loans are: Countrywide Home Loans,
Inc., with respect to approximately 28.78% of the mortgage loans; Waterfield
Mortgage Company, Inc., with respect to approximately 31.11% of the mortgage
loans; and GreenPoint Mortgage Funding, Inc. with respect to approximately
13.18% of the mortgage loans. The remainder of the mortgage loans were
originated by various originators, none of which have originated more than 10%
of the mortgage loans.

DEPOSITOR

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

SELLER

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

MASTER SERVICER

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

SECURITIES ADMINISTRATOR

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

TRUSTEE

U.S. Bank National Association, a national banking association.



                                      S-4


POOLING AND SERVICING AGREEMENT

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

CUT-OFF DATE

The close of business on October 1, 2004.

CLOSING DATE

On or about October 29, 2004.

THE MORTGAGE LOANS

The aggregate principal balance of the mortgage loans as of the cut-off date is
approximately $413,771,265. The mortgage loans are fixed rate mortgage loans
that are secured by first liens on one- to four-family residential properties.

Approximately 22.09% of the mortgage loans, by aggregate principal balance as of
the cut-off date, have an initial interest only period.

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

Number of mortgage loans........................1,606
Aggregate principal balance..............$413,771,265
Average principal balance................... $257,641
Range of principal balances.....$12,836 to $2,757,596
Range of mortgage rates..............4.875% to 9.500%
Weighted average mortgage rate.................6.693%
Weighted average loan-to-value ratio...........76.32%
Weighted average scheduled
    remaining term to maturity.............336 months
Range of scheduled remaining
    terms to maturity........167 months to 360 months
Type of mortgaged properties
    Single-family dwellings....................62.42%
    2-4 family dwellings.......................12.31%
    Co-op.......................................0.52%
    Planned unit developments..................20.72%
    Condominiums................................4.02%
    Townhouse...................................0.01%
Owner-occupied.................................82.37%
State concentrations (greater than 5%)
         California............................23.23%
         New York..............................15.12%
         Florida................................7.82%
         New Jersey.............................5.43%
         Maryland...............................5.38%

DESCRIPTION OF THE CERTIFICATES

GENERAL

The trust will issue senior and subordinate certificates. The Class A-1, Class
A-2 and Class A-3 Certificates will each represent senior interests in the
mortgage pool and we sometimes refer to these certificates collectively in this
prospectus supplement as the Senior Certificates or the Class A Certificates.
The Class M-1, Class M-2 and Class M-3 Certificates will each represent
subordinate interests in the mortgage pool and we sometimes refer to these
certificates collectively in this prospectus supplement as the Class M
Certificates. The Class B-1, Class B-2 and Class B-3 Certificates will each
represent subordinate interests in the mortgage pool and we sometimes refer to
these certificates collectively in this prospectus supplement as the Class B
Certificates. We sometimes refer to the Class M Certificates and Class B
Certificates collectively in this prospectus supplement as the Subordinate
Certificates. We sometimes refer to the Class A, Class M and Class B
Certificates collectively in the prospectus supplement as the offered
certificates.

The trust will also issue Class R Certificates (also referred to herein as the
residual certificates, which will represent the residual interest in the real
estate mortgage investment conduits established by the trust), Class P
Certificates and Class C Certificates, which we are not offering by this
prospectus supplement.

The last scheduled distribution date for the offered certificates is November
25, 2034.



                                      S-5


RECORD DATE

For the Class A-1 Certificates and for any distribution date, the last business
day of the month preceding the month in which such distribution date occurs. For
the Class A-2, Class A-3, Class M and Class B Certificates, the business day
preceding the applicable distribution date so long as such certificates remain
in book-entry form; and otherwise the record date shall be the same as for the
other classes of offered certificates.

DENOMINATIONS

For each class of offered certificates, $25,000 and multiples of $1,000 in
excess thereof, except that one certificate of each class will be issued in the
remainder of the class.

REGISTRATION OF OFFERED CERTIFICATES

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

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

PASS-THROUGH RATES

The pass-through rate for the Class A-1 Certificates is the per annum fixed rate
set forth on the cover of this prospectus supplement.

The pass-through rates for the Class A-2, Class A-3, Class M-1, Class M-2, Class
M-3, Class B-1, Class B-2 and Class B-3 Certificates may change from
distribution date to distribution date.



On any distribution date, the pass-through rate per annum on the Class A-2
Certificates and Class A-3 Certificates will be as follows:

     o    Class A-2 Certificates: On any distribution date, One-Month LIBOR plus
          0.40% per annum, with a maximum rate of 8.00% per annum and a minimum
          rate of 0.40% per annum.

     o    Class A-3 Certificates: on any distribution date which occurs on or
          prior to the optional termination date, 7.60% per annum minus
          One-Month LIBOR, with a maximum rate of 7.60% per annum and a minimum
          rate of 0.00%, and on any distribution date which occurs after the
          optional termination date, 8.10% per annum minus One-Month LIBOR, with
          a maximum rate of 8.10% and a minimum rate of 0.00%.

On any distribution date, the pass-through rate per annum on the Class M-1,
Class M-2, Class M-3, Class B-1 and Class B-2 Certificates will be based on
One-Month LIBOR and a specified margin as follows:

     o    Class M-1 Certificates: One-Month LIBOR plus 0.67% per annum.

     o    Class M-2 Certificates: One-Month LIBOR plus 1.20% per annum.

     o    Class M-3 Certificates: One-Month LIBOR plus 1.40% per annum.

     o    Class B-1 Certificates: One-Month LIBOR plus 1.75% per annum.

     o    Class B-2 Certificates: One-Month LIBOR plus 1.90% per annum.

     o    Class B-3 Certificates: One-Month LIBOR plus 3.25% per annum.


                                      S-6


The initial pass-through rates for the Class A-2, Class A-3, Class M-1, Class
M-2, Class M-3, Class B-1, Class B-2 and Class B-3 Certificates will be
approximately 2.350% per annum, 5.650% per annum, 2.620% per annum, 3.150% per
annum, 3.350% per annum, 3.700% per annum, 3.850% per annum and 5.200% per
annum, respectively.

On any distribution date, the pass-through rate for each class of offered
certificates will be subject to an interest rate cap which we describe below.

After the optional termination date, we will increase the pass-through rate for
the Class A-1 Certificates set forth on the cover of this prospectus supplement,
by 0.500% per annum, the margin applicable to the pass-through rate for the
Class M-1 Certificates, as described above, by 0.335% per annum, the margin
applicable to the pass-through rate for the Class M-2 Certificates, as described
above, by 0.600% per annum, the margin applicable to the pass-through rate for
the Class M-3 Certificates, as described above, by 0.700% per annum, the margin
applicable to the pass-through rate for the Class B-1 Certificates, as described
above, by 0.875% per annum, the margin applicable to the pass-through rate for
the Class B-2 Certificates, as described above, by 0.950% per annum and the
margin applicable to the pass-through rate for the Class B-3 Certificates, as
described above, by 1.625% per annum. Each such increased rate will remain
subject to the interest rate cap.

The interest rate cap for the Class A Certificates will be calculated based on
an assumed certificate with a principal balance equal to the aggregate
certificate principal balance of the Class A-1 Certificates and Class A-2
Certificates and a fixed pass-through rate of 5.75% per annum and a rate
increase of 0.50% per annum after the optional termination date. If the weighted
average of the net mortgage rates on the mortgage loans is less than 5.75% per
annum (or, after the optional termination date, 6.25% per annum), the amount of
the shortfall which would occur with respect to the assumed certificate will be
allocated among the Class A Certificates in proportion to their current
entitlements of interest calculated without regard to this cap. The interest
rate cap for the Class M Certificates and Class B Certificates is equal to the
lesser of

(a)  11.00% per annum and,

(b)  the weighted average of the net mortgage rates of all of the mortgage
     loans.

If on any distribution date, the pass-through rate for a class of offered
certificates is based on the interest rate cap, the resulting interest
shortfalls may be recovered by the holders of the related certificates on the
same distribution date on or future distribution dates on a subordinated basis
to the extent that on such distribution date there are available funds remaining
after certain other distributions on the offered certificates and the payment of
certain fees and expenses of the trust.

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

DISTRIBUTION DATES

The trustee will make distributions on the certificates on the 25th day of each
calendar month beginning in November 2004 to the appropriate holders of record.
If the 25th day of the month is not a business day, then the trustee will make
distributions on the following business day.

INTEREST PAYMENTS

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



                                      S-7


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

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

     o    interest shortfalls allocated to such certificates.

The accrual period for the Class A-1 Certifi-cates will be the calendar month
immediately preceding the calendar month in which a distribution date occurs.
The accrual period for the Class A-2, Class A-3, Class M and Class B
Certificates will be the period from and including the 25th day of the calendar
month preceding the month in which a distribution date occurs (or, with respect
to the first accrual period for the Class M Certificates and Class B
Certificates, the Closing Date) to and including the 24th day of the calendar
month in which that distribution date occurs. Calculations of interest on the
Class A Certificates will be based on a 360-day year that consists of twelve
30-day months. Calculations of interest on the Class M Certificates and Class B
Certificates will be based on a 360-day year and the actual number of days
elapsed during the related accrual period.

The notional balance of the Class A-3 Certificates for purposes of calculating
accrued interest is equal to the certificate principal balance of the Class A-2
Certificates.

PRINCIPAL PAYMENTS

On each distribution date, holders of the offered certificates (other than the
Class A-3 Certificates) will receive a distribution of principal on their
certificates if there is cash available on that date for the payment of
principal. Monthly principal distributions will generally include

     o    principal payments on the mortgage loans, and

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

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

CREDIT ENHANCEMENT

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

SUBORDINATION. By issuing Senior Certificates and Subordinate Certificates, the
trust has increased the likelihood that senior certificateholders will receive
regular payments of interest and principal. The Class A-1, Class A-2 and Class
A-3 Certificates constitute the Senior Certificates, and the Class M-1, Class
M-2, Class M-3, Class B-1, Class B-2 and Class B-3 Certificates constitute the
Subordinate Certificates.

The Senior Certificates will be entitled to distributions of interest prior to
the Subordinate Certificates. Among the classes of Subordinate Certificates, the
Class M-1 Certificates will be entitled to distributions of interest prior to
distributions of interest to the Class M-2, Class M-3, Class B-1, Class B-2 and
Class B-3 Certificates; the Class M-2 Certificates will be entitled to
distributions of interest prior to distributions of interest to the Class M-3,
Class B-1, Class B-2 and Class B-



                                      S-8


3 Certificates; the Class M-3 Certificates will be entitled to distributions of
interest prior to distributions of interest to the Class B-1, Class B-2 and
Class B-3 Certificates; the Class B-1 Certificates will be entitled to
distributions of interest prior to distributions of interest to the Class B-2
Certificates and Class B-3 Certificates; and the Class B-2 Certificates will be
entitled to distributions of interest prior to distributions of interest to the
Class B-3 Certificates.

Subordination provides the holders of certificates having a higher payment
priority with protection against losses realized when the remaining unpaid
principal balance on a mortgage loan exceeds the amount of proceeds recovered
upon the liquidation of that mortgage loan. In general, we accomplish this loss
protection by allocating any realized losses first, to reduce the amount of
excess spread, second, to reduce the overcollaterali-zation amount, and third,
among the Subordinate Certificates, beginning with the class of Subordinate
Certificates with the lowest payment priority, until the principal amount of
each such class has been reduced to zero. Therefore, realized losses allocated
to the Subordinate Certificates will be allocated first, to the Class B-3
Certificates, second, to the Class B-2 Certificates, third, to the Class B-1
Certificates, fourth, to the Class M-3 Certificates, fifth, to the Class M-2
Certificates and sixth, to the Class M-1 Certificates, in each case until the
certificate principal balance of each class of Subordinate Certificates is
reduced to zero.

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

EXCESS SPREAD AND OVERCOLLATERALIZATION. We expect the mortgage loans to
generate more interest than is needed to pay interest on the offered
certificates because we expect the weighted average net interest rate of the
mortgage loans to be higher than the weighted average pass-through rate on the
offered certificates and, as overcollateralization increases, such higher
interest rate is paid on a principal balance of mortgage loans that is larger
than the certificate principal balance of the certificates. As of the closing
date, the aggregate principal balance of the mortgage loans exceeds the
aggregate certificate principal balance of the offered certificates by
approximately $3,310,265, which is approximately the amount of
overcollateralization required to be provided by the mortgage loans pursuant to
the pooling and servicing agreement. However, if the amount of
overcollateralization is reduced below the required level, interest payments
received in respect of the mortgage loans in excess of the amount that is needed
to pay interest on the offered certificates and related trust expenses will be
used to reduce the total certificate principal balance of such certificates
until the required level of overcollateralization has been restored.

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

ADVANCES

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


                                      S-9


OPTIONAL TERMINATION

At its option, the majority holder of the Class C Certificates may purchase all
of the offered certificates on or after the earlier of (a) the first
distribution date on which the aggregate stated principal balance of the
mortgage loans has been reduced to less than or equal to 20% of the aggregate
stated principal balance of the mortgage loans as of the cut-off date and (b)
the distribution date occurring in October 2014.

If the majority holder of the Class C Certificates does not exercise its option
to purchase the offered certificates, the pass-through rate on the offered
certificates (other than the Class A-2 Certificates) will increase as provided
in this prospectus supplement. In addition, if the majority holder of the Class
C Certificates does not exercise its purchase option as stated above, on the
following distribution date all net monthly excess cashflow will be paid to the
offered certificates (other than the Class A-3 Certificates) on a pro rata
basis, until the certificate principal balances thereof have been reduced to
zero.

FEDERAL INCOME TAX CONSEQUENCES

For federal income tax purposes, the trust will comprise multiple real estate
mortgage investment conduits, organized in a tiered REMIC structure. The
certificates offered by this prospectus supplement (exclusive of any right to
receive any Net WAC Rate Carryover Amount or any right to receive or obligation
to pay any Class A-2/A-3 Net WAC Pass-Through Amount as described in this
prospectus supplement) and the Class P Certificates and Class C Certificates
will represent beneficial ownership of "regular interests" in the related REMIC
identified in the pooling and servicing agreement.
The Class R Certificates will represent the beneficial ownership of the sole
class of "residual interests" in each REMIC. Certain classes of offered
certificates may be issued with original issue discount for federal income tax
purposes.

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

LEGAL INVESTMENT

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

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

ERISA CONSIDERATIONS

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

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



                                      S-10



RATINGS

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

                        MOODY'S          STANDARD &
      CLASS              RATING        POOR'S RATING
      -----             -------        -------------
       A-1                Aaa               AAA
       A-2                Aaa               AAA
       A-3                Aaa               AAA
       M-1                Aa2                AA
       M-2                 A2               AA-
       M-3                 A3                A
       B-1                Baa1               A
       B-2                Baa2               A-
       B-3                Baa3              BBB+

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




                                      S-11


                                  RISK FACTORS

IN ADDITION TO THE MATTERS DESCRIBED ELSEWHERE IN THIS PROSPECTUS SUPPLEMENT AND
THE PROSPECTUS, YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK FACTORS BEFORE
DECIDING TO PURCHASE A CERTIFICATE.



                                                 
THE SUBORDINATE
CERTIFICATES HAVE A GREATER
RISK OF LOSS THAN THE SENIOR
CERTIFICATES..............................          When certain classes of certificates provide credit enhancement for other
                                                    classes of certificates it is sometimes referred to as "subordination." For
                                                    purposes of this prospectus supplement, "related subordinate classes" means:

                                                    o  with respect to the Senior Certificates: the Class M-1, Class M-2, Class
                                                       M-3, Class B-1, Class B-2 and Class B-3 Certificates;

                                                    o  with respect to the Class M-1 Certificates: the Class M-2, Class M-3,
                                                       Class B-1, Class B-2 and Class B-3 Certificates;

                                                    o  with respect to the Class M-2 Certificates: the Class M-3, Class B-1,
                                                       Class B-2 and Class B-3 Certificates;

                                                    o  with respect to the Class M-3 Certificates: the Class B-1, Class B-2 and
                                                       Class B-3 Certificates;

                                                    o  with respect to the Class B-1 Certificates: the Class B-2 Certificates and
                                                       Class B-3 Certificates; and

                                                    o  with respect to the Class B-2 Certificates: the Class B-3 Certificates.

                                                    We will provide credit enhancement for the certificates, first, by the right
                                                    of the holders of the certificates to receive payments of interest prior to
                                                    the related subordinate classes and, second, by the allocation of realized
                                                    losses to the related subordinate classes. This form of credit enhancement
                                                    uses collections on the mortgage loans otherwise payable to the holders of
                                                    the subordinate classes to pay amounts due on the more senior classes. Such
                                                    collections are the sole source of funds from which such credit enhancement
                                                    is provided. Realized losses will be allocated first, to reduce the amount of
                                                    excess




                                      S-12




                                                 
                                                    spread, second, to reduce the overcollateralization amount, third, to the
                                                    subordinate certificates, beginning with the subordinate certificates with
                                                    the lowest payment priority, until the certificate principal balance of each
                                                    such class has been reduced to zero. This means that realized losses on the
                                                    mortgage loans which are allocated to the subordinate certificates would
                                                    first be allocated to the Class B-3 Certificates, second to the Class B-2
                                                    Certificates, third to the Class B-1 Certificates, fourth to the Class M-3
                                                    Certificates, fifth to the Class M-2 Certificates and sixth to the Class M-1
                                                    Certificates, in each case until the certificate principal balance of each
                                                    such class of subordinate certificates has been reduced to zero. Accordingly,
                                                    if the certificate principal balance of a class of subordinate certificates
                                                    were to be reduced to zero, delinquencies and defaults on the mortgage loans
                                                    would reduce the amount of funds available for monthly distributions to
                                                    holders of the remaining class or classes of offered certificates.

                                                    The pooling and servicing agreement does not permit the allocation of
                                                    realized losses to the Senior Certificates. Investors in these certificates
                                                    should note that although realized losses will not be allocated to these
                                                    certificates, under certain loss scenarios there will not be enough principal
                                                    and interest on the mortgage loans to pay these certificates all of the
                                                    interest and principal to which they are entitled.

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

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

ADDITIONAL RISKS ASSOCIATED
WITH THE SUBORDINATE
CERTIFICATES..............................          The weighted average lives of, and the yields to maturity on, the subordinate
                                                    certificates will be progressively more sensitive to the rate and timing of
                                                    mortgagor defaults and the severity of ensuing losses on the mortgage loans.
                                                    If the actual rate and severity of losses on the mortgage loans is higher
                                                    than those assumed by an investor in such certificates, the actual yield to
                                                    maturity of such certificates may be lower than the yield anticipated by such
                                                    holder based on




                                      S-13




                                                 
                                                    such assumption. The timing of losses on the mortgage loans will also affect
                                                    an investor's actual yield to maturity, even if the rate of defaults and
                                                    severity of losses over the life of the mortgage loans are consistent with an
                                                    investor's expectations. In general, the earlier a loss occurs, the greater
                                                    the effect on an investor's yield to maturity. Realized losses on the
                                                    mortgage loans will first, reduce the amount of excess spread, second, reduce
                                                    the amount of overcollateralization, third, reduce the certificate principal
                                                    balance of the Class B-3 Certificates, fourth, reduce the certificate
                                                    principal balance of the Class B-2 Certificates, fifth, reduce the
                                                    certificate principal balance of the Class B-1 Certificates, sixth, reduce
                                                    the certificate principal balance of the Class M-3 Certificates, seventh,
                                                    reduce the certificate principal balance of the Class M-2 Certificates and
                                                    eighth, reduce the certificate principal balance of the Class M-1
                                                    Certificates. As a result of any such reductions in the certificate principal
                                                    balances of the subordinate certificates, less interest will accrue on such
                                                    classes of subordinate certificates than would otherwise be the case. Once a
                                                    realized loss is allocated to a subordinate certificate, no interest will be
                                                    distributable with respect to such written down amount.

INTEREST ONLY CERTIFICATES
INVOLVE ADDITIONAL RISK...................          Investors in the Class A-3 Certificates should be aware that the yield to
                                                    such investors may be extremely sensitive to defaults on the mortgage loans
                                                    and the rate and timing of principal prepayments. Because the notional
                                                    balance of the Class A-3 Certificates is equal to the certificate principal
                                                    balance of the Class A-2 Certificates, any reduction in the certificate
                                                    principal balance of the Class A-2 Certificates as a result of distributions
                                                    in respect of principal prepayments on the mortgage loans will result in a
                                                    reduction in the notional balance of the Class A-3 Certificates and thus,
                                                    reduce the amount of interest distributable to the holders of the Class A-3
                                                    Certificates following such distributions in respect of principal
                                                    prepayments.




                                      S-14







                                                 
CREDIT ENHANCEMENT MAY BE
INADEQUATE TO COVER LOSSES
AND/OR TO MAINTAIN OR RESTORE
OVERCOLLATERALIZATION.....................          The mortgage loans are expected to generate more interest than is needed to
                                                    pay interest on the offered certificates because we expect the weighted
                                                    average interest rate on the mortgage loans to be higher than the weighted
                                                    average pass-through rate on the offered certificates. If the mortgage loans
                                                    generate more interest than is needed to pay interest on the offered
                                                    certificates and trust fund expenses, we will use such "excess spread" to
                                                    make additional principal payments on the offered certificates (other than
                                                    the Class A-3 Certificates), which will reduce the total certificate
                                                    principal balance of such offered certificates below the aggregate principal
                                                    balance of the mortgage loans, thereby creating "overcollaterali-zation." The
                                                    amount of overcollateralization required to be provided by the mortgage loans
                                                    pursuant to the pooling and servicing agreement is equal to approximately
                                                    $3,310,170, which will be fully established as of the closing date.
                                                    Overcollateralization is intended to provide limited protection to
                                                    certificateholders by absorbing the certificate's share of losses from
                                                    liquidated mortgage loans. However, we cannot assure you that enough excess
                                                    spread will be generated on the mortgage loans to maintain or restore the
                                                    required level of overcollateralization.

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

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

THE INTEREST RATE CAP MAY
REDUCE THE YIELDS ON THE
OFFERED CERTIFICATES......................          The pass-through rates on the Class A Certificates are each subject to an
                                                    interest rate cap which will be calculated based on an assumed certificate
                                                    with a principal balance equal to the aggregate certificate




                                     S-15





                                                 
                                                    principal balance of the Class A-1 Certificates and Class A-2 Certificates
                                                    and a fixed pass-through rate of 5.75% per annum and a rate increase of 0.50%
                                                    per annum after the optional termination date. If the weighted average of the
                                                    net mortgage rates on the mortgage loans is less than 5.75% per annum (or,
                                                    after the optional termination date, 6.25% per annum), the amount of the
                                                    shortfall which would occur with respect to the assumed certificate will be
                                                    allocated among the Class A Certificates in proportion to their current
                                                    entitlements to interest calculated without regard to this cap. The
                                                    pass-through rates on the Class M Certificates and Class B Certificates are
                                                    each subject to an interest rate cap generally equal to the lesser of (i) the
                                                    weighted average of the net mortgage rates on the mortgage loans and (ii)
                                                    11.00% per annum. If the pass-through rates on the offered certificates are
                                                    limited for any distribution date, the resulting interest shortfalls may be
                                                    recovered by the holders of these certificates on the same distribution date
                                                    or on future distribution dates on a subordinated basis to the extent that on
                                                    such distribution date or future distribution dates there are 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--Excess Spread and Overcollaterali-zation Provisions" in
                                                    this prospectus supplement.

THE ADJUSTABLE RATE CERTIFICATES
MAY NOT ALWAYS RECEIVE INTEREST
BASED ON THE RELATED
LIBOR RATE................................          The pass-through rates on the Class A-2, Class A-3, Class M and Class B
                                                    Certificates are generally based on One-Month LIBOR and a specified margin.
                                                    The pass-through rate on the Class A-2 Certificates is equal to One-Month
                                                    LIBOR plus 0.40% per annum, with a maximum rate of 8.00% per annum and a
                                                    minimum rate of 0.40% per annum. On or prior to the optional termination
                                                    date, the pass-through rate on the Class A-3 Certificates is 7.60% per annum
                                                    minus One-Month LIBOR, with a maximum rate of 7.60% per annum on or prior to
                                                    the optional termination date and a minimum rate of 0.00% per annum, and
                                                    after the optional termination date, the pass-through rate on the Class A-3
                                                    Certificates is 8.10% per annum minus One-Month LIBOR, with a maximum rate of
                                                    8.10% per annum and a minimum rate of 0.00% per annum. The pass-through rate
                                                    on the Class M-1 Certificates is




                                      S-16





                                                 
                                                    equal to One-Month LIBOR plus 0.67% per annum. The pass-through rate on the
                                                    Class M-2 Certificates is equal to One-Month LIBOR plus 1.20% per annum. The
                                                    pass-through rate on the Class M-3 Certificates is equal to One-Month LIBOR
                                                    plus 1.40% per annum. The pass-through rate on the Class B-1 Certificates is
                                                    equal to One-Month LIBOR plus 1.75% per annum. The pass-through rate on the
                                                    Class B-2 Certificates is equal to One-Month LIBOR plus 1.90% per annum. The
                                                    pass-through rate on the Class B-3 Certificates is equal to One-Month LIBOR
                                                    plus 3.25% per annum. The pass-through rate on the Class A-1 Certificates is
                                                    subject to increase by 0.500% per annum if the majority Class C
                                                    Certificateholder does not exercise its option to purchase the mortgage loans
                                                    on the optional termination date. The margins applicable to the pass-through
                                                    rates on the Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and Class
                                                    B-3 Certificates are subject to increase by 0.335% per annum, 0.600% per
                                                    annum, 0.700% per annum, 0.875% per annum, 0.950% per annum and 1.625% per
                                                    annum, respectively, in each case if the majority Class C Certificateholder
                                                    does not exercise its option to purchase the mortgage loans on the optional
                                                    termination date. For purposes of this section, each such described
                                                    pass-through rate shall be referred to as the related "LIBOR Rate". In
                                                    addition, the Class A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class
                                                    B-1, Class B-2 and Class B-3 Certificates may not always receive interest at
                                                    the related LIBOR Rate because such rate is also subject to the related
                                                    interest rate cap. If the related interest rate cap is less than the related
                                                    LIBOR Rate, the pass-through rate on the Class A-2, Class A-3, Class M and
                                                    Class B Certificates, as applicable, will be reduced to the related interest
                                                    rate cap. Thus, the yield to investors in such classes will be sensitive both
                                                    to fluctuations in the level of One-Month LIBOR and to the adverse effects of
                                                    the application of the related interest rate cap. The prepayment or default
                                                    of mortgage loans with relatively higher net mortgage rates, particularly
                                                    during a period of increased One-Month LIBOR rates, may result in the related
                                                    interest rate cap being lower than otherwise would be the case. If on any
                                                    distribution date the application of the related interest rate cap results in
                                                    an interest payment lower than the interest payment that would have been due
                                                    the Class A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class B-1, Class
                                                    B-2 and Class B-3 Certificates, as



                                     S-17




                                                 
                                                    applicable, if such amount would have been calculated based on the related
                                                    LIBOR Rate for the related interest accrual period, the value of the Class
                                                    A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class B-1, Class B-2 and
                                                    Class B-3 Certificates, as the case may be, may be temporarily or permanently
                                                    reduced.

CERTAIN MORTGAGE LOANS
WERE UNDERWRITTEN TO
NONCONFORMING UNDERWRITING
STANDARDS, WHICH MAY RESULT
IN LOSSES OR SHORTFALLS TO BE
INCURRED ON THE OFFERED
CERTIFICATES..............................          Certain mortgage loans were underwritten generally in accordance with
                                                    underwriting standards which are primarily intended to provide for single
                                                    family "non-conforming" mortgage loans. A "non-conforming" mortgage loan
                                                    means a mortgage loan which is ineligible for purchase by Fannie Mae or
                                                    Freddie Mac due to either credit characteristics of the related mortgagor or
                                                    documentation standards in connection with the underwriting of the related
                                                    mortgage loan that do not meet the Fannie Mae or Freddie Mac underwriting
                                                    guidelines for "A" credit mortgagors.

                                                    These documentation standards may include mortgagors who provide limited or
                                                    no documentation in connection with the underwriting of the related mortgage
                                                    loan. Accordingly, mortgage loans underwritten under such non-conforming
                                                    credit underwriting standards are likely to experience rates of delinquency,
                                                    foreclosure and loss that are higher, and may be substantially higher, than
                                                    mortgage loans originated in accordance with the Fannie Mae or Freddie Mac
                                                    underwriting guidelines. Any resulting losses, to the extent not covered by
                                                    credit enhancement, may affect the yield to maturity of the offered
                                                    certificates.

DEFAULTS COULD CAUSE PAYMENT
DELAYS AND LOSSES.........................          There could be substantial delays in the liquidation of defaulted mortgage
                                                    loans and corresponding delays in your receiving your portion of the proceeds
                                                    of liquidation. These delays could last up to several years. Furthermore, an
                                                    action to obtain a deficiency judgment is regulated by statutes and rules,
                                                    and the amount of a deficiency judgment may be limited by law. In the event
                                                    of a default by a borrower, these restrictions may impede the ability of the
                                                    related




                                      S-18





                                                 
                                                    servicer to foreclose on or to sell the mortgaged property or to obtain a
                                                    deficiency judgment. In addition, liquidation expenses such as legal and
                                                    appraisal fees, real estate taxes and maintenance and preservation expenses,
                                                    will reduce the amount of security for the mortgage loans and, in turn,
                                                    reduce the proceeds payable to certificateholders.

                                                    In the event that the mortgaged properties fail to provide adequate security
                                                    for the related mortgage loans, and the protection provided by the
                                                    subordination of certain classes is insufficient to cover any shortfall, you
                                                    could lose all or a portion of the money you paid for your certificates.

YOUR YIELD COULD BE
ADVERSELY AFFECTED BY
THE UNPREDICTABILITY
OF PREPAYMENTS ...........................          No one can accurately predict the level of prepayments that the trust will
                                                    experience. The trust's prepayment experience may be affected by many
                                                    factors, including:

                                                    o  general economic conditions,

                                                    o  the level of prevailing interest rates,

                                                    o  the availability of alternative financing, and

                                                    o  homeowner mobility.

                                                    Substantially all of the mortgage loans contain due-on-sale provisions, and
                                                    the servicers are required to enforce those provisions unless doing so is not
                                                    permitted by applicable law or the related servicer, in a manner consistent
                                                    with reasonable commercial practice, permits the purchaser of the mortgaged
                                                    property in question to assume the related mortgage loan. In addition, 26.09%
                                                    of the mortgage loans, by aggregate principal balance as of the cut-off date,
                                                    imposed a prepayment charge in connection with voluntary prepayments made
                                                    within up to five years after origination, which charges may discourage
                                                    prepayments during the applicable period.

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




                                      S-19




                                                 
                                                    You should note that:

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

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

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

                                                    o  the overcollateralization provisions, whenever overcollateralization is at
                                                       a level below the required level, are intended to result in an accelerated
                                                       rate of principal distributions to the holders of the offered certificates
                                                       (other than the Class A-3 Certificates). An earlier return of principal to
                                                       such holders as a result of the overcollateralization provisions will
                                                       influence the yield on the related offered certificates in a manner
                                                       similar to the manner in which principal prepayments on the mortgage loans
                                                       will influence the yield on the offered certificates; and

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

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




                                     S-20




                                                 
A REDUCTION IN CERTIFICATE
RATING COULD HAVE AN
ADVERSE EFFECT ON THE
VALUE OF YOUR CERTIFICATES................          The ratings of each class of offered certificates will depend primarily on an
                                                    assessment by the rating agencies of the related mortgage loans and the
                                                    subordination afforded by certain classes of certificates. The ratings by
                                                    each of the rating agencies of the offered certificates are not
                                                    recommendations to purchase, hold or sell the offered certificates because
                                                    such ratings do not address the market prices of the certificates or
                                                    suitability for a particular investor.

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

YOUR DISTRIBUTIONS COULD BE
ADVERSELY AFFECTED BY THE
BANKRUPTCY OR INSOLVENCY
OF CERTAIN PARTIES........................          The seller will treat its transfer of the mortgage loans to the depositor as
                                                    a sale of the mortgage loans. However, if the seller becomes bankrupt, the
                                                    trustee in bankruptcy may argue that the mortgage loans were not sold but
                                                    were only pledged to secure a loan to the seller. If that argument is made,
                                                    you could experience delays or reductions in payments on the certificates. If
                                                    that argument is successful, the bankruptcy trustee could elect to sell the
                                                    mortgage loans and pay down the certificates early. Thus, you could lose the
                                                    right to future payments of interest, and might suffer reinvestment loss in a
                                                    lower interest rate environment.

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




                                      S-21




                                                 
DEVELOPMENTS IN SPECIFIED
STATES COULD HAVE A
DISPROPORTIONATE EFFECT
ON THE MORTGAGE LOANS DUE
TO GEOGRAPHIC CONCENTRATION
OF MORTGAGED PROPERTIES...................          Approximately 23.23% and 15.12% of the mortgage loans, by aggregate principal
                                                    balance as of the cut-off date, are secured by mortgaged properties that are
                                                    located in the states of California and New York, respectively. Property in
                                                    certain of those states may be more susceptible than homes located in other
                                                    parts of the country to certain types of uninsurable hazards, such as
                                                    earthquakes, hurricanes, floods, mudslides and other natural disasters. In
                                                    addition,

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

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

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

SOME OF THE MORTGAGE LOANS HAVE
AN INITIAL INTEREST ONLY PERIOD,
WHICH MAY RESULT IN INCREASED
DELINQUENCIES AND LOSSES..................          Approximately 22.09% of the mortgage loans, by aggregate principal balance as
                                                    of the cut-off date, have an initial interest only period. During this
                                                    period, the payment made by the related mortgagor will be less than it would
                                                    be if the mortgage loan amortized. In addition, the mortgage loan balance
                                                    will not be reduced because there will be no scheduled monthly payments of
                                                    principal during this period. As a result, no principal payments will be made
                                                    to the offered certificates with respect to these mortgage loans during their
                                                    interest only period except in the case of a prepayment.




                                     S-22




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

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



VIOLATION OF CONSUMER PROTECTION
LAWS MAY RESULT IN LOSSES ON THE
MORTGAGE LOANS AND THE
OFFERED CERTIFICATES......................          Applicable state laws generally regulate interest rates and other charges,
                                                    require certain disclosure, and require licensing of the originators. In
                                                    addition, other state laws, public policy and general principles of equity
                                                    relating to the protection of consumers, unfair and deceptive practices and
                                                    debt collection practices may apply to the origination, servicing and
                                                    collection of the mortgage loans.

                                                    The mortgage loans are also subject to federal laws, including:




                                     S-23




                                                 
                                                    o  the Federal Truth-in-Lending Act and Regulation Z promulgated thereunder,
                                                       which require certain disclosures to the mortgagors regarding the terms of
                                                       the mortgage loans;

                                                    o  the Equal Credit Opportunity Act and Regulation B promulgated thereunder,
                                                       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; and

                                                    o  the Depository Institutions Deregulation and Monetary Control Act of 1980,
                                                       which preempts certain state usury laws.

                                                    Violations of certain provisions of these federal and state laws may limit
                                                    the ability of the servicers to collect all or part of the principal of or
                                                    interest on the mortgage loans and in addition could subject the trust to
                                                    damages and administrative enforcement. In particular, the failure of the
                                                    originators to comply with certain requirements of the Federal
                                                    Truth-in-Lending Act, as implemented by Regulation Z, could subject the trust
                                                    to monetary penalties, and result in the mortgagors' rescinding the mortgage
                                                    loans against the trust. In addition to federal law, some states have
                                                    enacted, or may enact, laws or regulations that prohibit inclusion of some
                                                    provisions in mortgage loans that have interest rates or origination costs in
                                                    excess of prescribed levels, and require that mortgagors be given certain
                                                    disclosures prior to the consummation of the mortgage loans and restrict the
                                                    ability of the servicers to foreclose in response to the mortgagor's default.
                                                    The failure of the originators to comply with these laws could subject the
                                                    trust to significant monetary penalties, could result in the mortgagors
                                                    rescinding the mortgage loans against the trust and/or limit the related
                                                    servicer's ability to foreclose upon the related mortgaged property in the
                                                    event of a mortgagor's default.

                                                    The seller will represent that, as of the closing date, each mortgage loan is
                                                    in compliance with applicable federal and state laws and regulations. In the
                                                    event of a breach of such representation, the seller will be obligated to
                                                    cure such breach or repurchase or replace the affected mortgage loan in the
                                                    manner described in




                                     S-24




                                                 
                                                    this prospectus supplement. If the seller is unable or otherwise fails to
                                                    satisfy such obligations, the yield on the offered certificates may be
                                                    materially and adversely affected.

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

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

THE RETURN ON YOUR CERTIFICATES
COULD BE REDUCED BY SHORTFALLS
DUE TO THE APPLICATION OF THE
SERVICEMEMBERS CIVIL
RELIEF ACT AND SIMILAR STATE
LAWS......................................          The Servicemembers Civil Relief Act, formerly known as the Soldiers' and
                                                    Sailors' Civil Relief Act of 1940, or Relief Act and similar state laws
                                                    provide relief to mortgagors who enter active military service and to
                                                    mortgagors in reserve status who are called to active military service after
                                                    the origination of their mortgage loans. The ongoing military operations of
                                                    the United States in Iraq and Afghanistan have caused an increase in the
                                                    number of citizens in active military duty, including those citizens
                                                    previously in reserve status. Under the Relief Act the interest rate
                                                    applicable to a mortgage loan for which the related mortgagor is called to
                                                    active military service will be reduced from the percentage stated in the
                                                    related mortgage note to 6.00%. This interest rate reduction and any
                                                    reduction provided under similar state laws will result in an interest
                                                    shortfall because neither the master servicer nor the related servicer will
                                                    be able to collect the





                                      S-25





                                                 
                                                    amount of interest which otherwise would be payable with respect to such
                                                    mortgage loan if the Relief Act or similar state law was not applicable
                                                    thereto. This shortfall will not be paid by the mortgagor on future due dates
                                                    or advanced by the master servicer or the related servicer and, therefore,
                                                    will reduce the amount available to pay interest to the certificateholders on
                                                    subsequent distribution dates. We do not know how many mortgage loans in the
                                                    mortgage pool have been or may be affected by the application of the Relief
                                                    Act or similar state law.

RECENT EVENTS.............................          Various hurricanes during the 2004 hurricane season may have adversely
                                                    affected any mortgaged properties located in the southeast portion of the
                                                    United States. The seller will make a representation and warranty that no
                                                    mortgaged property is subject to any material damage as of the closing date.
                                                    In the event that a mortgaged property is materially damaged as of the
                                                    closing date due to hurricanes occurring during the 2004 hurricane season and
                                                    such damage materially adversely affects the value or the interests of the
                                                    certificateholders in such mortgage loan, the seller will be required to
                                                    repurchase the related mortgage loan from the trust. Damages to mortgaged
                                                    properties as a result of hurricanes occurring during the 2004 hurricane
                                                    season may or may not be covered by the related hazard insurance policies. We
                                                    do not know how many mortgaged properties included in the mortgage pool have
                                                    been or may be affected by hurricanes during the 2004 hurricane season. In
                                                    addition, no assurance can be given as to the effect of these events on the
                                                    rate of delinquencies and losses on the mortgage loans secured by mortgaged
                                                    properties that were or may be affected by hurricanes during the 2004
                                                    hurricane season. Any adverse impact as a result of these events may be borne
                                                    by the certificateholders, particularly if the seller fails to repurchase any
                                                    mortgage loan that breaches this representation and warranty. Any such
                                                    repurchase will have the same effect on the certificateholders as a
                                                    prepayment of those mortgage loans.




                                      S-26



                                THE MORTGAGE POOL

GENERAL

         We have provided below and in Schedule A to this prospectus supplement
information with respect to the conventional mortgage loans that we expect to
include in the pool of mortgage loans in the trust fund. Prior to the closing
date of October 29, 2004, we may remove mortgage loans from the mortgage pool
and we may substitute other mortgage loans for the mortgage loans we remove. The
depositor believes that the information set forth herein with respect to the
mortgage pool as presently constituted is representative of the characteristics
of the mortgage pool as it will be constituted at the closing date, although
certain characteristics of the mortgage loans in the mortgage pool may vary.
Unless we have otherwise indicated, the information we present below and in
Schedule A is expressed as of the cut-off date of October 1, 2004.

         Each mortgage loan in the trust fund will bear interest at a fixed rate
and will be secured by a first lien on the related mortgaged property. All of
the mortgage loans we will include in the trust fund will be fully amortizing or
have a balloon payment.

         EMC Mortgage Corporation purchased the mortgage loans directly in
privately negotiated transactions. We refer you to "Servicing of the Mortgage
Loans" and "The Mortgage Pool -Underwriting Guidelines" for further information
regarding the mortgage loans.

         Scheduled monthly payments made by the mortgagors on the mortgage loans
either earlier or later than the scheduled due dates thereof will not affect the
amortization schedule or the relative application of such payments to principal
and interest. The mortgage notes generally provide for a grace period for
monthly payments. Any mortgage loan may be prepaid in full or in part at any
time. However, approximately 26.09% of the mortgage loans by cut-off date
principal balance, provided at origination for the payment by the borrower of a
prepayment charge on voluntary prepayments typically made up to the first five
years from the date of execution of the related mortgage note. The holders of
the Class P Certificates will be entitled to all prepayment charges received on
the mortgage loans, and these amounts will not be available for distribution on
the other classes of certificates. There can be no assurance that the prepayment
charges will have any effect on the prepayment performance of the mortgage
loans. As of July 1, 2003, the Alternative Mortgage Parity Act of 1982 (the
"Parity Act"), which regulates the ability of the originators to impose
prepayment charges, was amended, and as a result, the Originators will be
required to comply with state and local laws in originating mortgage loans with
prepayment charge provisions with respect to loans originated on or after July
1, 2003. The depositor makes no representations as to the effect that the
prepayment charges and the recent amendment of the Parity Act, may have on the
prepayment performance of the Mortgage Loans. However, the recent amendment of
the Parity Act does not retroactively affect loans originated before July 1,
2003. See "Material Legal Aspects of the Loans-Enforceability of Prepayment and
Late Payment Fees" in the prospectus.

         The cut-off date pool principal balance is approximately $413,771,265
which is equal to the aggregate stated principal balance of the mortgage loans
as of the cut-off date. The mortgage loans to be transferred by the depositor to
the trust fund on the closing date will consist of 1,606 mortgage loans. As of
the Cut-off Date, no scheduled monthly payment on any mortgage loan is more than
30 days past due.



                                      S-27


         Approximately 0.35% of the mortgage loans are covered by a lender-paid
primary mortgage insurance policy.

         Loan-to-Value Ratio. The loan-to-value ratio of a mortgage loan is
equal to the principal balance of such mortgage loan at the date of origination,
divided by the collateral value of the related mortgaged property.

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

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

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

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

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

                  MORTGAGE LOAN STATISTICAL DATA

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


                                      S-28


                  ASSIGNMENT OF THE MORTGAGE LOANS; REPURCHASE

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

         In addition, the depositor will deposit with Wells Fargo Bank, National
Association, as custodian and agent for the trustee, the following documents
with respect to each mortgage loan:

                  (a) the original mortgage note, endorsed without recourse in
         the following form: "Pay to the order of U.S. Bank National
         Association, as trustee for certificateholders of Bear Stearns Asset
         Backed Securities I LLC, Asset-Backed Certificates, Series 2004-AC6
         without recourse," with all intervening endorsements that show a
         complete chain of endorsement from the originator to the seller or, if
         the original mortgage note is unavailable to the depositor, a photocopy
         thereof, if available, together with a lost note affidavit;

                  (b) the original recorded mortgage or a photocopy thereof;

                  (c) a duly executed assignment of the mortgage to "U.S. Bank
         National Association, as trustee for certificateholders of Bear Stearns
         Asset Backed Securities I LLC, Asset-Backed Certificates, Series
         2004-AC6, without recourse"; in recordable form or, for each mortgage
         loan subject to the Mortgage Electronic Registration Systems, Inc. (the
         "MERS(R) System"), evidence that the mortgage is held for the trustee
         as described in the pooling and servicing agreement;

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

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

         With respect to each mortgage loan subject to the MERS(R) System, in
accordance with the rules of membership of Merscorp, Inc. and/or Mortgage
Electronic Registration Systems, Inc. ("MERS"), the assignment of the mortgage
related to each such mortgage loan shall be registered electronically through
the MERS(R) System and MERS shall serve as mortgagee of record solely as nominee
in an administrative capacity on behalf of the trustee and shall not have any
interest in such mortgage loans.

         Assignments of the mortgage loans provided to the custodian on behalf
of the trustee will be recorded in the appropriate public office for real
property records, except (i) in states as to which an opinion of counsel is
delivered to the effect that such recording is not required to protect the
trustee's interests in the mortgage loan against the claim of any subsequent
transferee or any successor to or



                                      S-29


creditor of the depositor or the seller, or (ii) with respect to any mortgage
loan electronically registered through the MERS(R) System. The seller shall be
responsible for the recordation of such assignments and the costs incurred in
connection therewith.

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

         In addition, the seller will make representations and warranties in the
mortgage loan purchase agreement between the seller and the depositor. The
seller is required, pursuant to the pooling and servicing agreement, to
represent and warrant that the representations and warranties contained in the
mortgage loan purchase agreement are true and correct as of the closing date.
All of depositor's right, title and interest to the mortgage loans and all
rights of the depositor under the mortgage loan purchase agreement will be
assigned to the trustee pursuant to the pooling and servicing agreement. A form
of the mortgage loan purchase agreement containing such representations and
warranties will be attached as an exhibit to the pooling and servicing
agreement. The depositor will file the pooling and servicing agreement along
with the exhibits to the pooling and servicing agreement with the Securities and
Exchange Commission in a report on Form 8-K within 15 days of the closing date.

         After the closing date, if any document is found to be missing or
defective in any material respect, or if a representation or warranty with
respect to any mortgage loan is breached and such breach materially and
adversely affects the interests of the holders of the certificates in such
mortgage loan, the trustee is required to notify the seller in writing. If the
seller cannot or does not cure such omission, defect or breach within 60 days of
its receipt of notice from the custodian, the seller is required to repurchase
the related mortgage loan from the trust fund at a price equal to 100% of the
stated principal balance thereof as of the date of repurchase plus accrued and
unpaid interest thereon at the Mortgage Rate to the first day of the month
following the month of repurchase. Rather than repurchase the mortgage loan as
provided above, the seller may remove such mortgage loan from the trust fund and
substitute in its place another mortgage loan of like characteristics; however,
such substitution is only permitted within two years after the closing date.

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

THE ORIGINATORS

         The principal originators of the mortgage loans are: Countrywide Home
Loans, Inc., with respect to approximately 28.78% of the mortgage loans,
Waterfield Mortgage Company, Inc., with respect to approximately 31.11% of the
mortgage loans and GreenPoint Mortgage Funding, Inc., with respect to
approximately 13.18% of the mortgage loans. The remainder of the mortgage loans
were originated by various originators, none of which have originated more than
10% of the mortgage loans.



                                      S-30


Countrywide Home Loans, Inc.

         Countrywide Home Loans, Inc. ("Countrywide Home Loans") is engaged
primarily in the mortgage banking business, and as such, originates, purchases,
sells and services (either directly or through subsidiaries) mortgage loans.
Countrywide Home Loans originates mortgage loans through a retail branch system
and through mortgage loan brokers and correspondents nationwide. Mortgage loans
originated, purchased, sold or serviced by Countrywide Home Loans are
principally first-lien, fixed or adjustable rate mortgage loans secured by
single-family residences. References in the remainder of this prospectus
supplement to Countrywide Home Loans should be read to include Countrywide Home
Loans, and its consolidated subsidiaries, including Countrywide Home Loans
Servicing LP.

         The principal executive offices of Countrywide Home Loans are located
at 4500 Park Granada, Calabasas, California 91302.

         Countrywide Home Loans services substantially all of the mortgage loans
it originates or acquires. In addition, Countrywide Home Loans has purchased in
bulk the rights to service mortgage loans originated by other lenders.
Countrywide Home Loans has in the past and may in the future sell to other
mortgage bankers a portion of its portfolio of loan servicing rights. As of
September 30, 2004, Countrywide Home Loans provided servicing for approximately
$785.992 billion aggregate principal amount of mortgage loans, substantially all
of which are being serviced for unaffiliated persons.

Waterfield Mortgage Company, Inc.

         Waterfield Mortgage Company, Inc. ("Waterfield") was founded in 1928
and is the holding company of the Waterfield Group, which is based in Fort
Wayne, Indiana. Waterfield Financial Corp. is a wholly owned subsidiary of Union
Federal Bank of Indianapolis ("Union Federal Bank"), which is a wholly owned
subsidiary of Waterfield.

         Waterfield Financial Corp. is a one-to-four family residential mortgage
loan origination company with retail and wholesale operations throughout the
United States. Waterfield Financial Corp.'s retail operation comprises more than
30 branch offices and 225 loan officers located throughout Arizona, California,
Colorado, Indiana, Maine, Maryland, Michigan, Nevada, New Hampshire, New Jersey,
New York, North Carolina, Ohio, Oregon, Pennsylvania, Texas and Virginia.

         Union Federal Wholesale is a division of Waterfield Financial Corp. and
is located in Fort Wayne, Indiana. Union Federal Wholesale was formed in 1996 to
participate in a rapidly expanding wholesale market, specializing in Government
insured, Conforming, and Alt-A mortgage products.

         All of Union Federal Wholesale's and Waterfield Financial Corp.'s loan
production is funded in the name of Union Federal Bank. Combined retail and
wholesale originations in 2003 totaled $11.2 billion, with the Union Federal
Wholesale division accounting for 44% of that total, or $4.9 billion.

         Waterfield is a licensed seller/servicer approved by Fannie Mae,
Freddie Mac, and Ginnie Mae. Waterfield's servicing portfolio at the end of 2003
totaled $19.3 billion, ranking it among the top 50 mortgage companies
nationwide.


                                      S-31


GreenPoint Mortgage Funding, Inc.

         GreenPoint Mortgage Funding, Inc. ("GreenPoint"), an indirect
wholly-owned subsidiary of North Fork Bancorporation, Inc., is engaged in the
mortgage banking business, which consists of the origination, acquisition, sale
and servicing of residential mortgage loans secured primarily by one-to
four-unit family residences, and the purchase and sale of mortgage servicing
rights. GreenPoint originates loans through a nationwide network of production
branches. Loans are originated primarily through GreenPoint's wholesale
division, through a network of independent mortgage loan brokers approved by
GreenPoint and through its retail lending division and correspondent lending
division. GreenPoint's executive offices are located at 100 Wood Hollow Drive,
Novato, California, 94945.

UNDERWRITING GUIDELINES

         All of the mortgage loans are "conventional non-conforming mortgage
loans" (i.e., loans that are not insured by the Federal Housing Authority
("FHA") or partially guaranteed by the Veterans Administration ("VA") or which
do not qualify for sale to Fannie Mae or Freddie Mac) and are secured by first
liens on one-to four-family residential properties. These loans typically differ
from those underwritten to the guidelines established by Fannie Mae and Freddie
Mac primarily with respect to the original principal balances, loan-to-value
ratios, borrower income, required documentation, interest rates, borrower
occupancy of the mortgaged property, property types and/or mortgage loans with
loan-to-value ratios over 80% that do not have primary mortgage insurance. The
mortgage loans have either been originated or purchased by an originator and
were generally underwritten in accordance with the standards described herein.

         Such underwriting standards are applied to evaluate the prospective
borrower's credit standing and repayment ability and the value and adequacy of
the mortgaged property as collateral. These standards are applied in accordance
with the applicable federal and state laws and regulations. Exceptions to the
underwriting standards are permitted where compensating factors are present.

         Generally, each mortgagor will have been required to complete an
application designed to provide to the lender pertinent credit information
concerning the mortgagor. The mortgagor will have given information with respect
to its assets, liabilities, income (except as described below), credit history,
employment history and personal information, and will have furnished the lender
with authorization to obtain a credit report which summarizes the mortgagor's
credit history. In the case of investment properties and two- to four-unit
dwellings, income derived from the mortgaged property may have been considered
for underwriting purposes, in addition to the income of the mortgagor from other
sources. With respect to second homes or vacation properties, no income derived
from the property will have been considered for underwriting purposes.

         With respect to purchase money or rate/term refinance loans secured by
single family residences, loan-to-value ratios at origination of up to 97% for
mortgage loans with original principal balances of up to $400,000, up to 95% for
mortgage loans secured by one-to-two family, primary residences with original
principal balances of up to $400,000, up to 90% for mortgage loans secured by
one-to-four family, primary residences with original principal balances of up to
$650,000 are generally allowed. Mortgage loans with principal balances up to
$1,000,000 ("super jumbos") are allowed if the loan is secured by the borrower's
primary residence. The loan-to-value ratio for super jumbos generally may not
exceed 80%. For cash out refinance loans, the maximum loan-to-value


                                      S-32



ratio generally is 90% and the maximum "cash out" amount permitted is based in
part on the original amount of the related mortgage loan.

         With respect to mortgage loans secured by investment properties,
loan-to-value ratios at origination of up to 90% for mortgage loans with
original principal balances up to $300,000 are permitted. Mortgage loans secured
by investment properties may have higher original principal balances if they
have lower loan-to-value ratios at origination. For cash out refinance loans,
the maximum loan-to-value ratio generally is 85% and the maximum "cash out"
amount permitted is based in part on the original amount of the related mortgage
loan.

         With respect to the mortgage loans included in the mortgage pool which
have a loan-to-value ratio at origination which exceeds 80%, approximately 3.08%
of such mortgage loans are not covered by a primary mortgage insurance policy.
All other mortgage loans included in the mortgage pool with a loan-to-value
ratio at origination exceeding 80% have primary mortgage insurance policies
insuring a portion of the balance of each such mortgage loan at least equal to
the product of the original principal balance of such mortgage loan and a
fraction, the numerator of which is the excess of the original principal balance
of such mortgage loan over 75% of the lesser of the appraised value and the
selling price of the related mortgaged property and the denominator of which is
the original principal balance of such mortgage loan plus accrued interest
thereon and related foreclosure expenses is generally required. No such primary
mortgage insurance policy will be required with respect to any such mortgage
loan after the date on which the related loan-to-value ratio decreases to 80% or
less or, based upon new appraisal, the principal balance of such mortgage loan
represents 80% or less of the new appraised value. All of the insurers that have
issued primary mortgage insurance policies with respect to the Mortgage Loans
meet Fannie Mae's or Freddie Mac's standard or are acceptable to the Rating
Agencies.

         In determining whether a prospective borrower has sufficient monthly
income available (i) to meet the borrower's monthly obligation on their proposed
mortgage loan and (ii) to meet the monthly housing expenses and other financial
obligation on the proposed mortgage loan, each lender generally considers, when
required by the applicable documentation program, the ratio of such amounts to
the proposed borrower's acceptable stable monthly gross income. Such ratios vary
depending on a number of underwriting criteria, including loan-to-value ratios,
and are determined on a loan-by-loan basis.

         Each lender also examines a prospective borrower's credit report.
Generally, each credit report provides a credit score for the borrower. Credit
scores generally range from 350 to 840 and are available from three major credit
bureaus: Experian (formerly TRW Information Systems and Services), Equifax and
Trans Union. If three credit scores are obtained, the originator applies the
middle score of the primary wage earner. Credit scores are empirically derived
from historical credit bureau data and represent a numerical weighing of a
borrower's credit characteristics over a two-year period. A credit score is
generated through the statistical analysis of a number of credit-related
characteristics or variables. Common characteristics include number of credit
lines (trade lines), payment history, past delinquencies, severity of
delinquencies, current levels of indebtedness, types of credit and length of
credit history. Attributes are the specific values of each characteristic. A
scorecard (the model) is created with weights or points assigned to each
attribute. An individual loan applicant's credit score is derived by summing
together the attribute weights for that applicant.


                                      S-33


         The mortgage loans have been underwritten under one of the following
documentation programs: full/alternative documentation, stated income
documentation, no ratio documentation, and no income/no asset documentation.

         Under full/alternative documentation, the prospective borrower's
employment, income and assets are verified through written and telephonic
communications. Under a stated income documentation program, more emphasis is
placed on the value and adequacy of the mortgaged property as collateral, credit
history and other assets of the borrower than on a verified income of the
borrower. Although the income is not verified, the originators obtain a
telephonic verification of the borrower's employment without reference to
income. Borrower's assets are verified.

         Under the no ratio documentation program the borrower's income is not
stated and no ratios are calculated. Although the income is not stated nor
verified, lenders obtain a telephonic verification of the borrower's employment
without reference to income. Borrower's assets are verified.

         Under the no income/no asset documentation program, the borrower's
income and assets are stated but not verified. The underwriting of such mortgage
loans may be based entirely on the adequacy of the mortgaged property as
collateral and on the credit history of the borrower.

         Each mortgaged property has been appraised by a qualified independent
appraiser who is approved by each lender. All appraisals are required to conform
to the Uniform Standards of Professional Appraisal Practice adopted by the
Appraisal Standard Board of the Appraisal Foundation. Each appraisal must meet
the requirements of Fannie Mae and Freddie Mac. The requirements of Fannie Mae
and Freddie Mac require, among other things, that the appraiser, or its agent on
its behalf, personally inspect the property inside and out, verify whether the
property was in good condition and verify that construction, if new, had been
substantially completed. The appraisal generally will have been based on prices
obtained on recent sales of comparable properties, determined in accordance with
Fannie Mae and Freddie Mac guidelines. In certain cases an analysis based on
income generated from the property or a replacement cost analysis based on the
current cost of constructing or purchasing a similar property may be used.

                         SERVICING OF THE MORTGAGE LOANS

GENERAL

         Wells Fargo Bank, National Association ("Wells Fargo" or the "Master
Servicer") will act as the master servicer of the mortgage loans pursuant to the
pooling and servicing agreement, dated as of October 1, 2004 (the "Pooling and
Servicing Agreement"), among the depositor, the seller, the master servicer, the
securities administrator and the trustee. Wells Fargo is a national banking
association, with its master servicing offices located at 9062 Old Annapolis
Road, Columbia, Maryland 21045. Wells Fargo is in the business of master
servicing single family residential mortgage loans secured by properties located
in all 50 states and the District of Columbia. EMC Mortgage Corporation ("EMC"),
a Delaware corporation having its principal executive office at 909 Hidden Ridge
Drive, Irving, Texas 75038, will act as servicer with respect to approximately
57.23% of the mortgage loans pursuant to the Pooling and Servicing Agreement.
Cendant Mortgage Corporation ("Cendant") will act as servicer with respect to
approximately 0.02% of the mortgage loans (the "Cendant Loans") pursuant to the
Purchase, Warranties and Servicing Agreement, as modified by the Cendant
Assignment Agreement (as modified, the "Cendant Servicing Agreement"), dated as
of October 23, 2001, among EMC, Cendant and Bishop's Gate Residential Mortgage
Trust


                                      S-34


("Bishop's Gate"). The Cendant Servicing Agreement will be assigned to the trust
pursuant to an Assignment, Assumption and Recognition Agreement (the "Cendant
Assignment Agreement"), dated as of October 29, 2004, among Cendant, Bishop's
Gate, EMC and the trustee on behalf of the certificateholders, except for the
rights to enforce the representations and warranties with respect to the Cendant
Loans, which will be retained by EMC in its capacity as seller of the Cendant
Loans to the trust. HSBC Mortgage Corporation (USA) ("HSBC") will act as
servicer with respect to approximately 0.03% of the mortgage loans (the "HSBC
Loans") pursuant to the Purchase, Warranties and Servicing Agreement, as
modified by the HSBC Assignment Agreement (as modified, the "HSBC Servicing
Agreement"), dated as of May 1, 2002 between EMC and HSBC. The HSBC Servicing
Agreement will be assigned to the trust pursuant to an Assignment, Assumption
and Recognition Agreement (the "HSBC Assignment Agreement"), dated as of October
29, 2004, among HSBC, EMC and the trustee on behalf of the certificateholders,
except for the rights to enforce the representations and warranties with respect
to the HSBC Loans, which will be retained by EMC in its capacity as seller of
the HSBC Loans to the trust. SouthTrust Mortgage Corporation ("SouthTrust") will
act as servicer with respect to approximately 1.14% of the mortgage loans (the
"SouthTrust Loans") pursuant to the Purchase, Warranties and Servicing
Agreement, as modified by the SouthTrust Assignment Agreement (as modified, the
"SouthTrust Servicing Agreement"), dated as of November 1, 2002, between EMC and
SouthTrust. The SouthTrust Servicing Agreement will be assigned to the trust
pursuant to an Assignment, Assumption and Recognition Agreement (the "SouthTrust
Assignment Agreement"), dated as of October 29, 2004, among SouthTrust, EMC and
the trustee on behalf of the certificateholders, except for the rights to
enforce the representations and warranties with respect to the SouthTrust Loans,
which will be retained by EMC in its capacity as seller of the SouthTrust Loans
to the trust. Countrywide Home Loans Servicing, LP ("Countrywide Servicing")
will act as servicer with respect to approximately 28.78% of the mortgage loans
(the "Countrywide Loans") pursuant to the Seller's Warranties and Servicing
Agreement, as modified by the Countrywide Assignment Agreement (as modified, the
"Countrywide Servicing Agreement"), dated as of September 1, 2002, as amended by
Amendment No. 1 dated as of January 1, 2003, among EMC and Countrywide Home
Loans. The Countrywide Servicing Agreement will be assigned to the trust
pursuant to an Assignment, Assumption and Recognition Agreement (the
"Countrywide Assignment Agreement"), dated as of October 29, 2004, among
Countrywide Home Loans, Countrywide Servicing, Bear Stearns Asset Backed
Securities I LLC ("BSABS I"), EMC and the trustee on behalf of the
certificateholders, except for the rights to enforce the representations and
warranties with respect to the Countrywide Loans, which will be retained by EMC
in its capacity as seller of the Countrywide Loans to the trust. GreenPoint will
act as servicer with respect to approximately 12.80% of the mortgage loans (the
"GreenPoint Loans") pursuant to the Purchase, Warranties and Servicing
Agreement, as modified by the GreenPoint Assignment Agreement (as modified, the
"GreenPoint Servicing Agreement"), dated as of September 1, 2003, among EMC and
GreenPoint. The GreenPoint Servicing Agreement will be assigned to the trust
pursuant to an Assignment, Assumption and Recognition Agreement (the "GreenPoint
Assignment Agreement"), dated as of October 29, 2004, among GreenPoint, BSABS I,
EMC and the trustee on behalf of the certificateholders, except for the rights
to enforce the representations and warranties with respect to the GreenPoint
Loans, which will be retained by EMC in its capacity as seller of the GreenPoint
Loans to the trust.

         Pursuant to the Pooling and Servicing Agreement, the master servicer
will be required to monitor the related servicer's performance. In the event of
a default by EMC under the Pooling and Servicing Agreement, Cendant under the
Cendant Servicing Agreement, HSBC under the HSBC Servicing Agreement, SouthTrust
under the SouthTrust Servicing Agreement, Countrywide Servicing under the
Countrywide Servicing Agreement or GreenPoint under the GreenPoint


                                      S-35


Servicing Agreement the master servicer will be required to enforce any remedies
against the related servicer and shall either find a successor servicer or shall
assume the primary servicing obligations for the related mortgage loans itself.

         The delinquency and foreclosure experience of EMC, Countrywide
Servicing and GreenPoint has been included in this prospectus supplement because
EMC, Countrywide Servicing and GreenPoint are each servicing over 10% of the
mortgage loans included in the mortgage pool.

EMC

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

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

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

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

         EMC's operations resemble those of most mortgage banking companies,
except that significant emphasis is placed on the collection and due diligence
areas, due to the nature of the mortgage portfolios purchased. As of August 31,
2004, EMC was servicing approximately $20.9 billion of mortgage loans and REO
property.

Delinquency and Foreclosure Experience of EMC

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



                                      S-36



                    DELINQUENCY AND FORECLOSURE EXPERIENCE(1)




                                          AS OF NOVEMBER 30, 2001                    AS OF NOVEMBER 30, 2002
                                    --------------------------------------    --------------------------------------
                                                                   % BY                                     % BY
                                    NO. OF         PRINCIPAL     PRINCIPAL    NO. OF        PRINCIPAL      PRINCIPAL
                                    LOANS          BALANCE(2)     BALANCE     LOANS         BALANCE(2)      BALANCE
                                    -------      -------------   ---------    -------    ---------------   ----------
                                                                                           
Current Loans ..............         76,892   $ 4,291,550,897       58.30%    107,444   $ 6,863,380,896      62.44%
Period of Delinquency(3)
  30-59 Days ...............         14,425       795,817,499       10.81      17,455      1,044,663,77       9.50
  60-89 Days ...............          4,935       279,727,400        3.80       6,524       401,534,696       3.65
  90 Days or more ..........         10,257       530,744,768        7.21      13,797       686,521,557       6.25
Foreclosure/bankruptcies(4)          19,054     1,213,468,377       16.48      24,299     1,663,845,463      15.14
Real Estate Owned ..........          4,234       249,853,497        3.39       5,014       331,882,863       3.02
                                    -------   ---------------      ------     -------   ---------------     ------
        Total Portfolio ....        129,795   $ 7,361,162,438      100.00%    174,533   $10,991,829,253     100.00%
                                    =======   ===============      ======     =======   ===============     ======





                                            AS OF NOVEMBER 30, 2003                   AS OF AUGUST 31, 2004
                                    --------------------------------------    --------------------------------------
                                                                   % BY                                     % BY
                                    NO. OF         PRINCIPAL     PRINCIPAL    NO. OF        PRINCIPAL      PRINCIPAL
                                    LOANS          BALANCE(2)     BALANCE     LOANS         BALANCE(2)      BALANCE
                                    -------      -------------   ---------    -------    ---------------   ----------
                                                                                           
Current Loans...............        116,121   $ 8,638,124,015       68.08%    146,656   $16,478,061,463      78.65%
Period of Delinquency.......
  30-59 Days................         17,011     1,092,638,661        8.61      17,446     1,473,344,654       7.03
  60-89 Days................          6,194       405,096,220        3.19       6,212       490,915,805       2.34
  90 Days or more...........         15,417       760,682,618        5.99      14,743       793,698,249       3.79
Foreclosure/bankruptcies(4).         20,652     1,497,106,926       11.80      20,081     1,489,745,038       7.11
Real Estate Owned...........          3,553       295,106,372        2.33       2,494       222,434,835       1.06
                                    -------   ---------------      ------     -------   ---------------     ------
         Total Portfolio....        168,948   $12,688,754,812      100.00%    207,632   $20,948,200,044     100.00%
                                    =======   ===============      ======     =======   ===============     ======


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

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

COUNTRYWIDE SERVICING

         The principal executive offices of Countrywide Servicing are located at
7105 Corporate Drive, Plano, Texas 75024. Countrywide Servicing is a Texas
limited partnership directly owned by Countrywide GP, Inc. and Countrywide LP,
Inc., each a Nevada corporation and a direct wholly owned subsidiary of
Countrywide Home Loans. Countrywide Home Loans is a direct wholly owned
subsidiary of Countrywide Financial Corporation (formerly known as Countrywide
Credit Industries, Inc.), a Delaware corporation (referred to herein as
Countrywide Financial). Countrywide GP, Inc. owns a 0.1% interest in Countrywide
Servicing and is the general partner. Countrywide LP, Inc. owns a 99.9% interest
in Countrywide Servicing and is a limited partner.


                                      S-37



         Countrywide Home Loans established Countrywide Servicing in February
2000 to service mortgage loans originated by Countrywide Home Loans that would
otherwise have been serviced by Countrywide Home Loans. In January and February,
2001, Countrywide Home Loans transferred to Countrywide Servicing all of its
rights and obligations relating to mortgage loans serviced on behalf of Freddie
Mac and Fannie Mae, respectively. In October 2001, Countrywide Home Loans
transferred to Countrywide Servicing all of its rights and obligations to the
bulk of its non-agency loan servicing portfolio, including with respect to those
mortgage loans formerly serviced by Countrywide Home Loans. While Countrywide
Home Loans expects to continue to directly service a portion of its loan
portfolio, it is expected that the servicing rights for most newly originated
Countrywide Home Loans product will be transferred to Countrywide Servicing upon
sale or securitization of the related mortgage loans. Countrywide Servicing is
engaged in the business of servicing mortgage loans and will not originate or
acquire loans, an activity that will continue to be performed by Countrywide
Home Loans. In addition to acquiring mortgage servicing rights from Countrywide
Home Loans, it is expected that Countrywide Servicing will service mortgage
loans for non-Countrywide Home Loans affiliated parties as well as subservice
mortgage loans on behalf of other master servicers.

         In connection with the establishment of Countrywide Servicing, certain
employees of Countrywide Home Loans became employees of Countrywide Servicing.
Countrywide Servicing has engaged Countrywide Home Loans as a subservicer to
perform certain loan servicing activities on its behalf.

         Countrywide Servicing is an approved mortgage loan servicer for Fannie
Mae, Freddie Mac, Ginnie Mae, HUD and VA and is licensed to service mortgage
loans in each state where a license is required. Its loan servicing activities
are guaranteed by Countrywide Financial and/or Countrywide Home Loans when
required by the owner of the mortgage loans. As of September 30, 2004,
Countrywide Servicing had a net worth of approximately $11.5 billion.

Delinquency, Foreclosure and Loss Experience of Countrywide Servicing

         Historically, a variety of factors, including the appreciation of real
estate values, have limited Countrywide Home Loans' loss and delinquency
experience on its portfolio of serviced mortgage loans. There can be no
assurance that factors beyond the control of Countrywide Home Loans, such as
national or local economic conditions or downturns in the real estate markets of
its lending areas, will not result in increased rates of delinquencies and
foreclosure losses in the future.

         A general deterioration of the real estate market in regions where the
mortgaged properties are located may result in increases in delinquencies of
loans secured by real estate, slower absorption rates of real estate into the
market and lower sales prices for real estate. A general weakening of the
economy may result in decreases in the financial strength of borrowers and
decreases in the value of collateral serving as security for loans. If the real
estate market and economy were to decline, Countrywide Home Loans may experience
an increase in delinquencies on the loans it services and higher net losses on
liquidated loans.


                                      S-38



         The following table summarizes the delinquency, foreclosure and loss
experience, respectively, on the dates indicated, of mortgage loans originated
or acquired by Countrywide and securitized by certain affiliates of Countrywide
and serviced or master serviced by Countrywide Home Loans. The delinquency,
foreclosure and loss percentages may be affected by the size and relative lack
of seasoning in the servicing portfolio. The information should not be
considered as a basis for assessing the likelihood, amount or severity of
delinquency or losses on the mortgage loans and no assurances can be given that
the foreclosure, delinquency and loss experience presented in the following
table will be indicative of the actual experience on the mortgage loans. The
columns in the following table may not total due to rounding.


                  DELINQUENCY, FORECLOSURE AND LOSS EXPERIENCE




                                      AT FEBRUARY 28                         AT DECEMBER                     AT SEPTEMBER
                                           (29),                                  31,                             30,
                              ----------------------------     -----------------------------------------     ------------
                                 2000             2001            2001           2002           2003             2004
                              -----------      -----------     -----------    -----------    -----------      -----------
                                       (Dollar Amounts in Thousands, Except Losses on Liquidated Mortgage Loans)
                                                                                            
Volume of Loans(1)            $17,759,361      $21,250,550     $25,658,250    $33,455,108    $48,747,872      $65,778,555
Delinquent Mortgage Loans
and Pending Foreclosures
at Period End
         30-59 days              1.36%            1.61%           1.89%          2.11%          2.77%            2.32%
         60-89 days              0.22             0.28            0.39           0.53           1.18             0.71
         90 days or more
(excluding pending               0.16             0.14            0.23           0.35           1.45             0.84
foreclosures)
Total of delinquencies           1.75%            2.03%           2.50%          2.99%          5.41%            3.87%
Foreclosures pending             0.16%            0.27%           0.31%          0.31%          1.39%            0.32%
Total delinquencies and          1.91%            2.30%           2.82%          3.31%          6.80%            4.18%
Foreclosures pending
Losses on liquidated          $(3,076,240)    $(2,988,604)    $(5,677,141)   $(10,788,657)  $(16,159,208)    $(20,053,693)
loans(2)



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

(1)  "Volume of loans" reflects both performing and delinquent mortgage loans in
     the servicing portfolio on the dates indicated.
(2)  "Losses on liquidated loans" reflect the losses accumulated during (i) the
     years ended on February 29, 2000 and February 28, 2001, (ii) the 10-month
     period ending on December 31, 2001, (iii) the years ended on December 31,
     2002 and December 31, 2003, and (iv) the 9-month period ending on September
     30, 2004, respectively.


GREENPOINT

Delinquency and Foreclosure Experience of GreenPoint

         The following table summarizes the delinquency experience for all the
mortgage loans originated and serviced by GreenPoint. The data presented in the
following table is for illustrative


                                      S-39



purposes only, and there is no assurance that the delinquency experience of the
mortgage loans included in the trust will be similar to that set forth below.


        OVERALL MORTGAGE PORTFOLIO DELINQUENCY AND FORECLOSURE EXPERIENCE
                             (DOLLARS IN THOUSANDS)




                                                            AT DECEMBER 31,                                    JUNE 30,
                                 ---------------------------------------------------------------------   ----------------------
                                         2003                   2002                    2001                     2004
                                 ----------------------  ---------------------   ----------------------  -----------------------
                                             PERCENT OF             PERCENT OF               PERCENT OF               PERCENT OF
                                 NUMBER OF   SERVICING    NUMBER     SERVICING    NUMBER     SERVICING    NUMBER OF    SERVICING
                                  LOANS      PORTFOLIO   OF LOANS    PORTFOLIO   OF LOANS    PORTFOLIO      LOANS      PORTFOLIO
                                 ---------   ---------   --------   ----------   --------    ----------   ---------   ----------
                                                                                              
Total Portfolio* ...........     212,711        6.20%     198,483       6.73%     195,786       6.71%      246,479       4.43%

Period of
Delinquency
30-59 days .................       6,381        3.00%       7,026       3.54%       7,488       3.82%        5,509       2.24%
60-89 days .................       2,056        0.97%       2,101       1.06%       2,065       1.05%        1,383       0.56%
90 days or more ............       1,922        0.90%       1,910       0.96%       1,529       0.78%        1,617       0.66%

Total Delinquencies
(excluding
Foreclosures)** ............      10,359        4.87%      11,037       5.56%      11,082       5.66%        8,509       3.45%

Foreclosures
Pending ....................       2,831        1.33%       2,319       1.17%       1,999       1.02%        2,415       0.98%



- ----------------
*    The total number of loans in the portfolio has been reduced by the number
     of loans for which a servicing released sale is pending or loans which have
     been foreclosed.
**   Percentages may not total properly due to rounding.

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

COLLECTION AND OTHER SERVICING PROCEDURES

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

         If a mortgaged property has been or is about to be conveyed by the
mortgagor and the related servicer has knowledge thereof, the related servicer
will accelerate the maturity of the mortgage loan, to the extent permitted by
the terms of the related mortgage note and applicable law. If it reasonably
believes that the due-on-sale clause cannot be enforced under applicable law, or
would otherwise potentially impair any recovery under a primary mortgage
insurance policy, if applicable, the related servicer in some cases with the
prior consent of the trustee (not to be unreasonably withheld) may enter into an
assumption agreement with the person to whom such property has been or is about
to be conveyed, pursuant to which such person becomes liable under the mortgage
note and the mortgagor,


                                      S-40



to the extent permitted by applicable law, remains liable thereon. The related
servicer will retain any fee collected for entering into assumption agreements
as additional servicing compensation. In regard to circumstances in which the
related servicer may be unable to enforce due-on-sale clauses, we refer you to
"Material Legal Aspects of the Loans -- Due-on-Sale Clauses in Mortgage Loans"
in the prospectus. In connection with any such assumption, the interest rate
borne by the related mortgage note may not be changed.

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

         The servicers will maintain errors and omissions insurance and fidelity
bonds in certain specified amounts to the extent required under the related
servicing agreement or the Pooling and Servicing Agreement, as applicable.

HAZARD INSURANCE

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


                                      S-41


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

         Hazard insurance policies covering properties similar to the mortgaged
properties typically contain a clause which in effect requires the insured at
all times to carry insurance of a specified percentage generally at least 80% of
the full replacement value of the improvements on the property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause provides that the insurer's
liability in the event of partial loss does not exceed the greater of (i) the
replacement cost of the improvements less physical depreciation, or (ii) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.

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

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

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

REALIZATION UPON DEFAULTED MORTGAGE LOANS

         The servicers will take such action either as each such servicer deems
to be in the best interest of the trust, or as is consistent with accepted
servicing practices or in accordance with established practices for other
mortgage loans serviced by the servicers with respect to defaulted



                                      S-42


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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         The master servicer will be entitled to receive a fee as compensation
for its activities under the Pooling and Servicing Agreement equal to 0.005%
multiplied by the stated principal balance of each mortgage loan as of the due
date in the month preceding the month in which such distribution date occurs. In
addition, the master servicer shall be entitled to any amounts earned on
permitted investments in the Master Servicer Collection Account and the
Distribution Account. Each servicer will be entitled to the servicing fee rate
multiplied by the stated principal balance of each mortgage loan serviced by
such entity as of the due date in the month preceding the month in which such
distribution date occurs. The servicing fee rate will be 0.250% per annum.
Interest shortfalls on the mortgage loans resulting from prepayments in full in
any calendar month will be offset by the related servicer on the distribution
date in the following calendar month to the extent of compensating interest
payments as described herein. The master servicer will be obligated to make such
compensating interest payments in the event that the related servicer is
required to make such payments and fails to do so.

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

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

PROTECTED ACCOUNTS

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


                                      S-43


Agreement and the related servicing agreement and shall meet the requirements of
the rating agencies.

         On the date specified in the Pooling and Servicing Agreement or the
applicable servicing agreement, as the case may be, the related servicer will
withdraw from its protected account amounts on deposit therein and will remit
them to the master servicer for deposit in the Master Servicer Collection
Account.

                  THE MASTER SERVICER COLLECTION ACCOUNT

         The master servicer shall establish and maintain in the name of the
trustee, for the benefit of the certificateholders, an account (the "Master
Servicer Collection Account") into which it will deposit amounts received from
each servicer and advances (to the extent required to make advances) made from
the master servicer's own funds (less the master servicer's expenses and the
master servicing fee, as provided in the Pooling and Servicing Agreement). The
Master Servicer Collection Account and amounts at any time credited thereto
shall comply with the requirements of the Pooling and Servicing Agreement and
shall meet the requirements of the rating agencies. The amount at any time
credited to the Master Servicer Collection Account may be invested in the name
of the trustee in such permitted investments selected by the master servicer as
set forth in the Pooling and Servicing Agreement. The master servicer shall be
entitled to any amounts earned and will be liable for any losses on permitted
investments in the Master Servicer Collection Account. The master servicer will
deposit in the Master Servicer Collection Account, as received, the following
amounts:

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

                  (ii) Any advance and compensating interest payments;

                  (iii) Any Insurance Proceeds or Liquidation Proceeds received
         by the master servicer which were not deposited in a protected account
         or other permitted account;

                  (iv) The repurchase price with respect to any mortgage loans
         repurchased and all proceeds of any Mortgage Loans or property acquired
         in connection with the optional termination of the trust;

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

                  (vi) Any other amounts received by or on behalf of the master
         servicer or the trustee and required to be deposited in the Master
         Servicer Collection Account pursuant to the Pooling and Servicing
         Agreement.

DISTRIBUTION ACCOUNT

         The Trustee shall establish and maintain in the name of the Trustee,
for the benefit of the certificateholders, an account (the "Distribution
Account"), into which on the day prior to each distribution date it will deposit
all amounts transferred to it by the master servicer from the Master Servicer
Collection Account. All amounts deposited to the Distribution Account shall be
held in the name of the trustee in trust for the benefit of the
certificateholders in accordance with the terms and provisions of the Pooling
and Servicing Agreement. The amount at any time credited to the Distribution
Account may be held as cash or invested in the name of the trustee, in such
permitted


                                      S-44



investments selected by the master servicer as set forth in the Pooling and
Servicing Agreement. The master servicer will be entitled to any amounts earned
and will be liable for any losses on permitted investments in the Distribution
Account.

         On each Distribution Date, the Trustee will withdraw available funds
from the Distribution Account and make payments to the certificateholders in
accordance with the provisions set forth under "Description of the
Certificates--Distributions" in this prospectus supplement. Each of the Trustee,
the Securities Administrator and the Custodian will be entitled to compensation
for its services under the Pooling and Servicing Agreement and the custodial
agreement which shall be paid by the master servicer. The Trustee, the
Securities Administrator and the Custodian will also be entitled to be
reimbursed for their expenses, costs and liabilities incurred by or reimbursable
to them pursuant to the Pooling and Servicing Agreement prior to the
distribution of the available funds.

PREPAYMENT INTEREST SHORTFALLS AND COMPENSATING INTEREST

         When a borrower prepays all or a portion of a mortgage loan between due
dates, the borrower pays interest on the amount prepaid only to the date of
prepayment. Accordingly, an interest shortfall will result equal to the
difference between the amount of interest collected and the amount of interest
that would have been due absent such prepayment. We refer to this interest
shortfall as a "Prepayment Interest Shortfall." In order to mitigate the effect
of any such shortfall in interest distributions to holders of the offered
certificates on any distribution date, generally, the amount of the servicing
fee otherwise payable to the servicer for such month shall, to the extent of
such shortfall, be remitted by the related servicer to the master servicer for
deposit in the Master Servicer Collection Account. We refer to such deposited
amounts as "Compensating Interest." In the event the related servicer fails to
remit such compensating interest payments, the master servicer will be required
to do so to the extent described in the Pooling and Servicing Agreement. Any
such deposit or remittance by the master servicer or the related servicer will
be reflected in the distributions to holders of the offered certificates
entitled thereto made on the distribution date on which the principal prepayment
received would be distributed.

ADVANCES

         If the scheduled payment on a mortgage loan which was due on a related
due date is delinquent other than for certain reasons as set forth in the
applicable servicing agreement or the Pooling and Servicing Agreement, for
example as a result of application of the Relief Act or similar state laws, the
related servicer will remit to the master servicer for deposit in the Master
Servicer Collection Account within the number of days prior to the related
distribution date set forth in the related servicing agreement or the Pooling
and Servicing Agreement, as applicable, an amount equal to such delinquency, net
of the related servicing fee except to the extent the related servicer
determines any such advance to be nonrecoverable from Liquidation Proceeds,
Insurance Proceeds or from future payments on the mortgage loan for which such
advance was made. Subject to the foregoing, such advances will be made by the
related servicer until the liquidation of the related mortgaged property.
Failure by the related servicer to remit any required advance, which failure
goes unremedied for the number of days specified in the Pooling and Servicing
Agreement or the related servicing agreement, as applicable, would constitute an
event of default under such agreements. Such event of default by the related
servicer shall then obligate the master servicer to advance such amounts to the
Distribution Account to the extent provided in the Pooling and Servicing
Agreement. Any failure of the master servicer to make such advances would
constitute an event of default as discussed under "Description of the
Certificates--Events of Default" in this prospectus supplement.


                                      S-45


EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

         The Pooling and Servicing Agreement will provide that the master
servicer may not resign from its obligations and duties under the Pooling and
Servicing Agreement except upon a determination, evidenced by an opinion of
counsel to such effect, that its duties thereunder are no longer permissible
under applicable law. No such resignation shall become effective unless:

         o        the trustee or a successor master servicer has assumed the
                  obligations and duties of the master servicer and the
                  securities administrator (including the master servicer's
                  obligation to pay the compensation of the trustee and the
                  custodian) to the extent required in the Pooling and Servicing
                  Agreement;

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

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


                                      S-46


         Notwithstanding the foregoing, the master servicer, however, has the
right, with the written consent of the trustee (which consent will not be
unreasonably withheld), to assign, sell or transfer its rights and delegate its
duties and obligations under the Pooling and Servicing Agreement; provided that
the purchaser or transferee accepting such assignment, sale, transfer or
delegation is qualified to service mortgage loans for Fannie Mae or Freddie Mac
and shall satisfy the other requirements listed in the Pooling and Servicing
Agreement with respect to the qualifications of such purchaser or transferee.

         The Pooling and Servicing Agreement will further provide that neither
the master servicer, the depositor, the seller nor any director, officer,
employee, or agent of the master servicer, the depositor or the seller will be
under any liability to the trust fund or certificateholders for any action taken
or for refraining from the taking of any action in good faith pursuant to the
Pooling and Servicing Agreement, or for errors in judgment; provided, however,
that neither the master servicer, the depositor, the seller nor any such person
will be protected against any breach of its representations and warranties in
the Pooling and Servicing Agreement or any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of duties thereunder or by reason of reckless disregard of
obligations and duties thereunder.

         In addition, the Pooling and Servicing Agreement will provide that
neither the master servicer, the depositor nor the seller will be under any
obligation to appear in, prosecute or defend any legal action which is not
incidental to its respective responsibilities under the Pooling and Servicing
Agreement and which in its opinion may involve it in any expense or liability.
The master servicer may, however, in its discretion undertake any such action
which it may deem necessary or desirable with respect to the Pooling and
Servicing Agreement and the rights and duties of the parties thereto and the
interests of the certificateholders thereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom will be
expenses, costs and liabilities of the trust fund, and the master servicer will
be entitled to be reimbursed therefor out of funds otherwise distributable to
certificateholders.

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

         EMC will have certain rights with respect to the Pooling and Servicing
Agreement in respect of the master servicer, including the selection of a new
master servicer in the event of a default by Wells Fargo. EMC may also terminate
the master servicer without cause, upon payment of a termination fee from EMC's
own funds, provided that a successor master servicer has been appointed pursuant
to the Pooling and Servicing Agreement.


                                      S-47


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

         The trust will issue the certificates pursuant to the Pooling and
Servicing Agreement. The certificates consist of the classes of certificates
reflected on the cover of this prospectus supplement, which we refer to
collectively as the offered certificates, and the Class P, Class C and Class R
Certificates, which we are not offering by this prospectus supplement. We refer
to the Class A-1, Class A-2 and Class A-3 Certificates collectively as the
Senior Certificates or the Class A Certificates. We refer to the Class M-1,
Class M-2 and Class M-3 Certificates collectively as the Class M Certificates.
We refer to the Class B-1, Class B-2 and Class B-3 Certificates collectively as
the Class B Certificates. We refer to the Class M Certificates and Class B
Certificates collectively as the Subordinate Certificates. We refer to the Class
R Certificates as the Residual Certificates.

         The Class A-3 Certificates are interest only certificates issued with a
notional balance. The Class P Certificates will have an initial certificate
principal balance of $100 and will be entitled to all prepayment charges
received in respect of the mortgage loans.

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

BOOK-ENTRY REGISTRATION

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

         An Owner's ownership of a book-entry security will be recorded on the
records of the brokerage firm, bank, thrift institution or other financial
intermediary (each, a "Financial Intermediary") that maintains the beneficial
owner's account for such purpose. In turn, the Financial Intermediary's
ownership of such book-entry security will be recorded on the records of DTC (or
of a DTC participant that acts as agent for the Financial Intermediary, whose
interest will in turn be


                                      S-48


recorded on the records of DTC, if the beneficial owner's Financial Intermediary
is not a DTC participant and on the records of Clearstream or Euroclear, as
appropriate).

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

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

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

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

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
participants or Euroclear participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by the relevant depositary; however, such cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in such system in accordance
with its rules and procedures and within its established deadlines (European
time). The relevant European international clearing system will, if the


                                      S-49



transaction meets its settlement requirements, deliver instructions to the
relevant depositary to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same day funds settlement applicable to
DTC. Clearstream participants and Euroclear participants may not deliver
instructions directly to the relevant depositaries.

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

         Clearstream has advised that it is incorporated under the laws of the
Grand Duchy of Luxembourg as a professional depository. Clearstream holds
securities for its participating organizations or participants. Clearstream
facilitates the clearance and settlement of securities transactions between
Clearstream participants through electronic book-entry changes in account of
Clearstream participants, eliminating the need for physical movement of
securities.

         Clearstream provides to Clearstream participants, among other things,
services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing.
Clearstream interfaces with domestic markets in several countries. As a
professional depository, Clearstream is subject to regulation by the Luxembourg
Commission for the Supervision of the Financial Sector (the "CSSF"). Clearstream
participants are recognized financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies, clearing
corporations and certain other organizations. Indirect access to Clearstream is
also available to others, such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Clearstream
participant, either directly or indirectly.

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

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


                                      S-50


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

         Securities clearance accounts and cash accounts with Euroclear Bank
S.A./NV are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law. These terms and conditions, operating procedures and laws govern transfers
of securities and cash within Euroclear, withdrawals of securities and cash from
Euroclear, and receipts of payments with respect to securities in Euroclear. All
securities in Euroclear are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. Euroclear Bank
S.A./NV acts under the Terms and Conditions only on behalf of Euroclear
participants, and has no record of or relationship with persons holding through
Euroclear participants.

         The trustee will make distributions on the book-entry securities on
each distribution date to DTC. DTC will be responsible for crediting the amount
of such payments to the accounts of the applicable DTC participants in
accordance with DTC's normal procedures. Each DTC participant will be
responsible for disbursing such payments to the beneficial owners that it
represents and to each Financial Intermediary for which it acts as agent. Each
such Financial Intermediary will be responsible for disbursing funds to the
beneficial owners that it represents.

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

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

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



                                      S-51


depositary to effect such actions on its behalf through DTC. DTC may take
actions, at the direction of the related participants, with respect to some
securities which conflict with actions taken with respect to other securities.

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

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

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

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

         Additionally, after the occurrence of an event of default under the
Pooling and Servicing Agreement, any certificate owner materially and adversely
affected thereby may, at its option, request and, subject to the procedures set
forth in the Pooling and Servicing Agreement, receive a definitive certificate
evidencing such certificate owner's fractional undivided interest in the related
class of certificates. Upon the occurrence of any of the events specified in the
Pooling and Servicing Agreement, DTC will be required to notify all participants
of the availability through DTC of physical certificates. Upon surrender by DTC
of the certificates representing the securities and instruction for
re-registration, the trustee will issue the securities in the form of physical
certificates, and thereafter the trustee will recognize the holders of such
physical certificates as securityholders. Thereafter, payments of principal and
interest on the securities will be made by the trustee directly to
securityholders in accordance with the procedures listed in this prospectus
supplement and in the Pooling and Servicing Agreement. The final distribution of
any security (whether physical certificates or securities registered in the name
of Cede & Co.), however, will be made only upon presentation and surrender of
such securities on the final distribution date at such office or agency as is
specified in the notice of final payment to securityholders.

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

         None of the trust, the securities administrator or the trustee will
have any responsibility for any aspect of the records relating to or payments
made on account of beneficial ownership interests of the book-entry securities
held by Cede & Co., as nominee for DTC, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.


                                      S-52


GLOSSARY

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

         "Available Funds" shall mean the sum of Interest Funds and Principal
Funds relating to the mortgage loans.

         "Basic Principal Distribution Amount" with respect to any distribution
date, is the lesser of (a) the excess of (i) the Available Funds for such
distribution date over (ii) the aggregate Monthly Interest Distributable Amount
for the offered certificates for such distribution date and (b) the Principal
Remittance Amount for such distribution date.

         "Certificate Principal Balance" with respect to any class of offered
certificates (other than the Class A-3 Certificates) and any distribution date,
is the original certificate principal balance of such class as set forth on the
cover page of this prospectus supplement, less the sum of (i) all amounts in
respect of principal distributed to such class on previous distribution dates
and (ii) any Applied Realized Loss Amounts allocated to such class on previous
distribution dates; provided that, the Certificate Principal Balance of any
class of Subordinate Certificates with the highest payment priority to which
Realized Losses have been allocated shall be increased by the amount of any
Subsequent Recoveries on the Mortgage Loans received by the master servicer, but
not by more than the amount of Realized Losses previously allocated to reduce
the Certificate Principal Balance of that certificate and not previously
reimbursed to such certificate as an Applied Realized Loss Amount. See "--Excess
Spread and Overcollateralization Provisions" and "-- Allocation of Losses" in
this prospectus supplement.

         "Class A-2/A-3 Net WAC Pass-Through Amount," shall mean, with respect
to any distribution date, the excess of (A) the amount of interest the Class A-2
Certificates would have been entitled to receive if no Interest Rate Cap
applied, over (B) the amount of interest the Class A-2 Certificates would have
been entitled to receive if reductions under the Interest Rate Cap were
allocated as provided in the definition thereof; provided, however, that if
One-Month LIBOR plus the applicable margin for the Class A-2 Certificates for
such distribution date is equal to or greater than the rate of interest for the
Class A-2 Certificates determined as if the Interest Rate Cap allocable to the
Class A-2 Certificates and Class A-3 Certificates were allocated to the Class
A-2 Certificates, the amount determined under clause (A) would be determined as
if the Interest Rate Cap allocable to the Class A-2 Certificates and Class A-3
Certificates were allocated to the Class A-2 Certificates.

         "Class A Certificates" means any of the Class A-1, Class A-2 and Class
A-3 Certificates.

         "Class B Certificates" means any of the Class B-1, Class B-2 and Class
B-3 Certificates.



                                      S-53



         "Class M Certificates" means any of the Class M-1, Class M-2 and Class
M-3 Certificates.

         "Cross-Over Date" means the distribution date on which the aggregate
Certificate Principal Balance of the Subordinate Certificates has been reduced
to zero.

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

         "Excess Spread" with respect to any distribution date is the excess, if
any, of the Interest Funds for such distribution date over the Monthly Interest
Distributable Amounts payable to the offered certificates on such distribution
date.

         "Extra Principal Distribution Amount" with respect to any distribution
date (a) on or prior to the earlier of (1) the 20% Clean-Up Call Date and (2)
the distribution date in October 2014, the lesser of (x) the Excess Spread for
such distribution date and (y) the Overcollateralization Increase Amount for
such distribution date; and (b) thereafter, the Excess Spread for such
distribution date.

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

         "Interest Accrual Period" with respect to any distribution date and the
Class A-1 Certificates, the calendar month immediately preceding the calendar
month in which such distribution date occurs. With respect to any distribution
date and the Class A-2, Class A-3, Class M and Class B Certificates, the period
from and including the 25th day of the calendar month preceding the month in
which such distribution date occurs (or, with respect to the first interest
accrual period for the Class M Certificates and Class B Certificates, the
Closing Date) to and including the 24th day of the calendar month in which such
distribution date occurs.

         "Interest Funds" with respect to a distribution date generally are
equal to the sum, without duplication, of

         (a)      all scheduled interest, less the related servicing fee, the
                  master servicing fee and the lender paid mortgage insurance
                  fee, if any,

         (b)      all advances relating to interest,

         (c)      all Compensating Interest,

         (d)      Liquidation Proceeds and Subsequent Recoveries, to the extent
                  such Liquidation Proceeds and Subsequent Recoveries relate to
                  interest, less all non-recoverable advances relating to
                  interest and certain expenses reimbursed during the related
                  Prepayment Period, in each case with respect to the mortgage
                  loans,

         (e)      the interest portion of proceeds of the repurchase of any
                  mortgage loans, and



                                      S-54


         (f)      the interest portion of the purchase price of the assets of
                  the trust upon exercise by the majority holder of the Class C
                  Certificate of its optional termination right, less

         (g)      amounts reimbursable to the related servicer, the master
                  servicer, the securities administrator, the trustee and the
                  custodian as provided in the Pooling and Servicing Agreement.



         "Interest Rate Cap" with respect to the Senior Certificates will be
calculated based on an assumed certificate with a principal balance equal to the
aggregate Certificate Principal Balance of the Class A-1 Certificates and Class
A-2 Certificates and a fixed pass-through rate of 5.75% per annum and a rate
increase of 0.50% per annum after the optional termination date. If the weighted
average of the Net Mortgage Rates on the mortgage loans is less than 5.75% per
annum (or, after the optional termination date, 6.25% per annum), the amount of
the shortfall which would occur with respect to the assumed certificate will be
allocated among the Class A Certificates in proportion to their current
entitlements to interest calculated without regard to this cap. "Interest Rate
Cap" with respect to the Class M Certificates and Class B Certificates shall
mean the lesser of (i) 11.00% per annum and (ii) the weighted average of the Net
Mortgage Rates of all of the mortgage loans, in each case, adjusted for the
actual number of days elapsed in the related Interest Accrual Period.

         "Interest Shortfall" with respect to any distribution date, means the
aggregate shortfall, if any, in collections of interest (adjusted to the related
Net Mortgage Rates) on the mortgage loans resulting from (a) prepayments in full
received during the related Prepayment Period, (b) partial prepayments received
during the related Prepayment Period to the extent applied prior to the Due Date
in the month of the distribution date and (c) interest payments on certain of
the mortgage loans being limited pursuant to the provisions of the Relief Act or
similar state laws.

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

         "Monthly Interest Distributable Amount" for any certificate for any
distribution date, means an amount equal to the interest accrued during the
related Interest Accrual Period at the applicable Pass-Through Rate on the
Certificate Principal Balance or Notional Balance, as applicable, of such
certificate immediately prior to such distribution date less (i) in the case of
a Senior Certificate, such certificate's share of any Unpaid Interest Shortfall
from the mortgage loans and, after the Cross-Over Date, the interest portion of
any Realized Losses on the mortgage loans and (ii) in the case of a Subordinate
Certificate, such certificate's share of any Unpaid Interest Shortfall and the
interest portion of any Realized Losses on the mortgage loans. Such Unpaid
Interest Shortfalls will be allocated among the certificates in proportion to
the amount of the Monthly Interest Distributable Amount that would have been
allocated thereto in the absence of such shortfalls. The interest portion of
Realized Losses for the mortgage loans will be allocated, in the following
order, first to the Class B-3 Certificates, second to the Class B-2
Certificates, third to the Class B-1 Certificates, fourth to the Class M-3
Certificates, fifth to the Class M-2 Certificates and sixth to the Class M-1
Certificates, and



                                      S-55


following the Cross-Over Date, to the Senior Certificates on a pro rata basis.
The Monthly Interest Distributable Amount with respect to the Senior
Certificates is calculated on the basis of a 360-day year consisting of twelve
30-day months. The Monthly Interest Distributable Amount with respect to the
Subordinate Certificates is calculated on the basis of a 360-day year and the
actual number of days elapsed during the related Interest Accrual Period. No
Monthly Interest Distributable Amount will be payable with respect to any class
of certificates after the distribution date on which the outstanding Certificate
Principal Balance or Notional Balance of such certificate has been reduced to
zero.

         "Net Liquidation Proceeds" with respect to a mortgage loan are
Liquidation Proceeds net of unreimbursed advances by the related servicer or the
master servicer, advances and expenses incurred by the related servicer or the
master servicer in connection with the liquidation of such mortgage loan and the
related mortgaged property.

         "Net Monthly Excess Cashflow" with respect to any distribution date,
means the Remaining Excess Spread.

         "Net Mortgage Rate" with respect to any mortgage loan is a rate equal
to the applicable interest rate borne by the mortgage loan less the sum of the
respective rates used to calculate the servicing fee, the master servicing fee
and the lender paid mortgage insurance fee, if any.

         "Net WAC Rate Carryover Amount" with respect to each class of offered
certificates and any distribution date on which the Pass-Through Rate is reduced
by the Interest Rate Cap, an amount equal to the sum of (i) the excess of (x)
the amount of interest such class would have been entitled to receive on such
distribution date if the Pass-Through Rate applicable to such class would not
have been reduced by the Interest Rate Cap on such distribution date over (y)
the amount of interest paid on such distribution date plus (ii) the related Net
WAC Rate Carryover Amount for the previous distribution date not previously
distributed together with interest thereon at a rate equal to the Pass-Through
Rate for such class for the most recently ended Interest Accrual Period.

         "Notional Balance" with respect to any distribution date and the Class
A-3 Certificates, is the Certificate Principal Balance of the Class A-2
Certificates.

         "Overcollateralized Amount" with respect to any distribution date, is
the excess, if any, of (a) the aggregate Stated Principal Balances of the
mortgage loans as of the last day of the related Due Period over (b) the
aggregate Certificate Principal Balance of the offered certificates (other than
the Class A-3 Certificates) on such distribution date (after taking into account
the payment of principal other than any Extra Principal Distribution Amount on
such certificates).

         "Overcollateralization Increase Amount" for any distribution date,
means the excess, if any, of (a) the Overcollateralization Target Amount over
(b) the Overcollateralized Amount on such distribution date (after taking into
account payments to the offered certificates of the Basic Principal Distribution
Amount on such distribution date).

         "Overcollateralization Target Amount" with respect to any distribution
date is approximately $3,310,170.

         "Pass-Through Rate" means, with respect to the Class A-1 Certificates
the fixed rate set forth on the cover of this prospectus supplement, subject to
the applicable Interest Rate Cap. The Class P



                                      S-56


Certificates and Class R Certificates are not entitled to distributions in
respect of interest and do not have Pass-Through Rates. The Pass-Through Rates
applicable to the Class A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class
B-1, Class B-2 and Class B-3 Certificates are based on the London interbank
offered rate for one month dollar deposits, which we refer to as One-Month
LIBOR, calculated as described below under "--Calculation of One-Month LIBOR"
and an applicable margin. The Pass-Through Rate on the Class A-2 Certificates is
equal to One-Month LIBOR plus 0.40% per annum, with a maximum rate of 8.00% per
annum and a minimum rate of 0.40% per annum, subject to the applicable Interest
Rate Cap. On or prior to the optional termination date, the Pass-Through Rate on
the Class A-3 Certificates is 7.60% per annum minus One-Month LIBOR, with a
maximum rate of 7.60% per annum on or prior to the optional termination date and
a minimum rate of 0.00% per annum, and after the optional termination date, the
Pass-Through Rate on the Class A-3 Certificates is 8.10% per annum minus
One-Month LIBOR, with a maximum rate of 8.10% per annum and a minimum rate of
0.00% per annum. The Pass-Through Rate for the Class M-1 Certificates is equal
to the lesser of (i) One-Month LIBOR plus 0.67% per annum and (ii) the
applicable Interest Rate Cap. The Pass-Through Rate for the Class M-2
Certificates is equal to the lesser of (i) One-Month LIBOR plus 1.20% per annum
and (ii) the applicable Interest Rate Cap. The Pass-Through Rate for the Class
M-3 Certificates is equal to the lesser of (i) One-Month LIBOR plus 1.40% per
annum and (ii) the applicable Interest Rate Cap. The Pass-Through Rate for the
Class B-1 Certificates is equal to the lesser of (i) One-Month LIBOR plus 1.75%
per annum and (ii) the applicable Interest Rate Cap. The Pass-Through Rate for
the Class B-2 Certificates is equal to the lesser of (i) One-Month LIBOR plus
1.90% per annum and (ii) the applicable Interest Rate Cap. The Pass-Through Rate
for the Class B-3 Certificates is equal to the lesser of (i) One-Month LIBOR
plus 3.25% per annum and (ii) the applicable Interest Rate Cap. If the majority
holder of the Class C Certificate does not exercise its optional termination
right as described under "--Optional Termination", the Pass-Through Rate
applicable to the Class A-1 Certificates shall increase by 0.500% per annum, the
margin applicable to the Pass-Through Rate for the Class M-1 Certificates shall
increase by 0.335% per annum, the margin applicable to the Pass-Through Rate for
the Class M-2 Certificates shall increase by 0.600% per annum, the margin
applicable to the Pass-Through Rate for the Class M-3 Certificates shall
increase by 0.700% per annum, the margin applicable to the Pass-Through Rate for
the Class B-1 Certificates shall increase by 0.875% per annum; the margin
applicable to the Pass-Through Rate for the Class B-2 Certificates shall
increase by 0.950% per annum and the margin applicable to the Pass-Through Rate
for the Class B-3 Certificates shall increase by 1.625% per annum, in each case
on the earlier of the first distribution date after (i) the 20% Clean-up Call
Date or (ii) the distribution date in October 2014. The initial Pass-Through
Rates for the Class A-2, Class A-3, Class M-1, Class M-2, Class M-3, Class B-1,
Class B-2 and Class B-3 Certificates is 2.350% per annum, 5.650% per annum,
2.620% per annum, 3.150% per annum, 3.350% per annum, 3.700% per annum, 3.850%
per annum and 5.200% per annum, respectively.

         "Prepayment Period" with respect to a distribution date is the period
commencing on the 16th day of the month prior to the month in which the related
distribution date occurs and ending on the 15th day of the month in which such
distribution date occurs in the case of the mortgage loans for which EMC
Mortgage Corporation is the servicer and such period as is provided in the
related servicing agreement with respect to the other servicers.

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

         o        the Basic Principal Distribution Amount for such distribution
                  date, plus

         o        any Extra Principal Distribution Amount for such distribution
                  date.


                                      S-57


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

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

         (ii)     prepayments, exclusive of any prepayment charges, collected in
                  the related Prepayment Period,

         (iii)    the Stated Principal Balance of each mortgage loan that was
                  repurchased by the seller or the related servicer,

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

         (v)      all Liquidation Proceeds and Subsequent Recoveries collected
                  during the related Prepayment Period on the mortgage loans, to
                  the extent such Liquidation Proceeds and Subsequent Recoveries
                  relate to principal, less all non-recoverable advances
                  relating to principal reimbursed during the related Due
                  Period, and

         (vi)     the principal portion of the purchase price of the assets of
                  the trust upon the exercise by the majority holder of the
                  Class C Certificate of its optional termination right, less

         (vii)    amounts reimbursable to the related servicer, the master
                  servicer, the securities administrator, the trustee and the
                  custodian, as provided in the Pooling and Servicing Agreement,
                  to the extent not reimbursed from Interest Funds.

         "Principal Remittance Amount" with respect to each distribution date,
is equal to the sum of the amounts listed in clauses (i) through (v) of the
definition of Principal Funds.

         "Realized Loss" is the excess of the Stated Principal Balance of a
defaulted mortgage loan over the Net Liquidation Proceeds with respect thereto
that are allocated to principal. To the extent that the related servicer or the
master servicer receives Subsequent Recoveries with respect to any mortgage
loan, the amount of the Realized Loss with respect to that mortgage loan will be
reduced to the extent that such recoveries are applied to reduce the Certificate
Principal Balance of any class of certificates on any distribution date.

         "Relief Act" means the Servicemembers Civil Relief Act, formerly known
as the Soldiers' and Sailors' Civil Relief Act of 1940, as amended or any
similar state law.

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

         "Senior Certificates" means any of the Class A-1, Class A-2 and Class
A-3 Certificates.

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


                                      S-58


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

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

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

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

         "Subordinate Certificates" means any of the Class M-1, Class M-2, Class
M-3, Class B-1, Class B-2 and Class B-3 Certificates.

         "Subsequent Recoveries" means any amount recovered by a servicer or the
master servicer (net of reimbursable expenses) with respect to a defaulted
mortgage loan with respect to which a Realized Loss was incurred, after the
liquidation or disposition of such mortgage loan.

         "Target Rate" means (A) for distribution dates on or prior to the
optional termination date, 5.75% per annum and (B) for distribution dates
thereafter, 6.25% per annum.

         "20% Clean-up Call Date" means the first distribution date on which the
Stated Principal Balance of the mortgage loans as of the end of the related due
period is less than or equal to 20% of the principal balance of the mortgage
loans as of the cut-off date.

         "Unpaid Interest Shortfalls" means Interest Shortfalls net of payments
by the related servicer or the master servicer in respect of Compensating
Interest.

DISTRIBUTIONS ON THE CERTIFICATES

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

         The trustee will make distributions on each distribution date by wire
transfer in immediately available funds to the account of a certificateholder at
a bank or other depository institution having appropriate wire transfer
facilities as instructed by a certificateholder in writing in accordance with
the Pooling and Servicing Agreement. If no such instructions are given to the
trustee, then the trustee will make such distributions by check mailed to the
address of the person entitled thereto as it appears on the certificate
register; provided, however, that the final distribution in retirement of the
certificates will be made only upon presentation and surrender of such
certificates at the offices of the trustee designated for such purposes. As of
the closing date, the trustee designates its offices located at US Bank
Corporate Trust Services, One Federal Street, 3rd Floor, Boston, Massachusetts
02110, Attention: Corporate Trust Services/BSABS I 2004-AC6 for purposes of
surrender, transfer and exchange. On each distribution date, a holder of a
certificate will receive such holder's percentage interest of the amounts
required to be distributed with respect to the applicable class of certificates.
The percentage interest evidenced by a certificate will equal the percentage
derived by



                                      S-59


dividing the denomination of such certificate by the aggregate denominations of
all certificates of the applicable class.

         Interest Distributions. On each distribution date, the trustee will
withdraw from the Distribution Account the amount of the Interest Funds for such
distribution date and, based on the related monthly statement provided to it by
the master servicer, apply such amount as follows:

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

                  1.       to the holders of the Senior Certificates, the
                           Monthly Interest Distributable Amount for each such
                           class for such distribution date, on a pro rata
                           basis, based on the entitlement of each such class;

                  2.       to the holders of the Class M-1 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date;

                  3.       to the holders of the Class M-2 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date;

                  4.       to the holders of the Class M-3 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date;

                  5.       to the holders of the Class B-1 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date;

                  6.       to the holders of the Class B-2 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date; and

                  7.       to the holders of the Class B-3 Certificates, the
                           Monthly Interest Distributable Amount for such class
                           for such distribution date.

         On each distribution date, any shortfalls resulting from the
application of the Relief Act and any Prepayment Interest Shortfalls to the
extent not covered by Compensating Interest will reduce the amount of the
Monthly Interest Distributable Amount payable to the offered certificates on
such distribution date as described in the definition of Monthly Interest
Distributable Amount under "- Glossary" in this prospectus supplement. The
holders of the offered certificates will be entitled to reimbursement for any
such interest shortfalls with interest thereon solely from the Net Monthly
Excess Cashflow to the extent of funds available as described under "- Excess
Spread and Overcollateralization Provisions" in this prospectus supplement.

         Solely for federal income tax purposes, on each distribution date on
which the weighted average of the Net Mortgage Rates on the mortgage loans is
less than the Target Rate, (i) the Monthly Interest Distributable Amount
distributable from a REMIC in respect of the Class A-2 Certificates will include
the Class A-2/A-3 Net WAC Pass-Through Amount for such distribution date, which
amount will be deemed paid by the Class A-2 Certificateholders to a reserve
account (the "Class A-2/A-3 Net WAC Reserve Account"), and (ii) the Monthly
Interest Distributable Amount distributable from a REMIC in respect of the Class
A-3 Certificates will be net of the Class A-2/A-3 Net WAC Pass-Through Amount
for such distribution date, which amount the Class A-3 Certificateholders will
be deemed to receive from the Class A-2/A-3 Net WAC Reserve Account.


                                      S-60


         Any Excess Spread to the extent necessary to restore or maintain a
level of overcollateralization equal to the Overcollateralization Target Amount
will be the Extra Principal Distribution Amount and will be included as part of
the Principal Distribution Amount and distributed as described below under
"--Principal Distributions". Any Excess Spread remaining after the distribution
of the Extra Principal Distribution Amount will be the Remaining Excess Spread
will be applied as Net Monthly Excess Cashflow as described under "-- Excess
Spread and Overcollateralization Provisions".

         Principal Distributions. On each distribution date, the trustee will,
based on the related monthly statement provided to it by the master servicer,
distribute the Principal Distribution Amount for such distribution date to the
offered certificates (other than the Class A-3 Certificates), on a pro rata
basis, based on the Certificate Principal Balance of each such class, until the
Certificate Principal Balances thereof have been reduced to zero.

         On each distribution date, all amounts representing prepayment charges
in respect of the mortgage loans received during the related Prepayment Period
will be withdrawn from the Distribution Account and distributed to the Class P
Certificates and shall not be available for distribution to the holders of any
other class of certificates. The payment of such prepayment charges shall not
reduce the Certificate Principal Balance of the Class P Certificates.

EXCESS SPREAD AND OVERCOLLATERALIZATION PROVISIONS

         On each distribution date, Excess Spread will be required to be applied
as an Extra Principal Distribution Amount and distributed as part of the
Principal Distribution Amount as described above under "-- Distributions on the
Certificates -- Principal Distributions" with respect to the offered
certificates whenever the Overcollateralized Amount is less than the
Overcollateralization Target Amount. The amount of any Net Monthly Excess
Cashflow with respect to each distribution date will be distributed in the
following manner and order of priority:

                  (i) to the holders of the Senior Certificates, on a pro rata
         basis, based on the entitlement of each such class, then to the holders
         of the Class M-1 Certificates, then to the holders of the Class M-2
         Certificates, then to the holders of the Class M-3 Certificates, then
         to the holders of the Class B-1 Certificates, then to the holders of
         the Class B-2 Certificates and then to the holders of the Class B-3
         Certificates, any Unpaid Interest Shortfall for such classes of
         certificates on such distribution date, to the extent not previously
         reimbursed;

                  (ii) from remaining Net Monthly Excess Cashflow, to the
         holders of the Class M-1 Certificates, in an amount equal to the
         Applied Realized Loss Amount for such class;

                  (iii) from remaining Net Monthly Excess Cashflow, to the
         holders of the Class M-2 Certificates, in an amount equal to the
         Applied Realized Loss Amount for such class;

                  (iv) from remaining Net Monthly Excess Cashflow, to the
         holders of the Class M-3 Certificates, in an amount equal to the
         Applied Realized Loss Amount for such class;

                  (v) from remaining Net Monthly Excess Cashflow, to the holders
         of the Class B-1 Certificates, in an amount equal to the Applied
         Realized Loss Amount for such class;



                                      S-61


                  (vi) from remaining Net Monthly Excess Cashflow, to the
         holders of the Class B-2 Certificates, in an amount equal to the
         Applied Realized Loss Amount for such class;

                  (vii) from remaining Net Monthly Excess Cashflow, to the
         holders of the Class B-3 Certificates, in an amount equal to the
         Applied Realized Loss Amount for such class;

                  (viii) from remaining Net Monthly Excess Cashflow, to the
         Reserve Fund (the "Reserve Fund") established in accordance with the
         terms of the Pooling and Servicing Agreement an amount equal to the sum
         of the Net WAC Rate Carryover Amounts, if any, with respect to the
         offered certificates;

                  (ix) from remaining Net Monthly Excess Cashflow, to the Class
         C Certificates an amount specified in the Pooling and Servicing
         Agreement; and

                  (x) from any remaining amounts, to the residual certificates
         and to the Class P Certificates as described in the Pooling and
         Servicing Agreement.

         On each distribution date, the trustee, after making the required
distributions of interest and principal to the offered certificates as described
under "Distributions on the Certificates - Interest Distributions" and "--
Principal Distributions" and after the distribution of the Net Monthly Excess
Cashflow as described above, the trustee will withdraw from the Reserve Fund the
amounts on deposit therein and distribute such amounts to the offered
certificates in respect of any Net WAC Rate Carryover Amounts due to each such
class in the following manner and order of priority: first, to the Senior
Certificates, the related Net WAC Rate Carryover Amount for such distribution
date for each such class, on a pro rata basis, based on the entitlement of each
such class; second, to the Class M-1 Certificates, the related Net WAC Rate
Carryover Amount for such distribution date for such class; third, to the Class
M-2 Certificates, the related Net WAC Rate Carryover Amount for such
distribution date for such class; fourth, to the Class M-3 Certificates, the
related Net WAC Rate Carryover Amount for such distribution date for such class;
fifth, to the Class B-1 Certificates, the related Net WAC Rate Carryover Amount
for such distribution date for such class; sixth, to the Class B-2 Certificates,
the related Net WAC Rate Carryover Amount for such distribution date for such
class; and seventh, to the Class B-3 Certificates, the related Net WAC Rate
Carryover Amount for such distribution date for such class.

         In addition, notwithstanding the foregoing, on any distribution date
after the distribution date on which the Certificate Principal Balance of a
class of offered certificates has been reduced to zero, that class of offered
certificates will be retired and will no longer be entitled to distributions,
including distributions in respect of Unpaid Interest Shortfalls or Net WAC Rate
Carryover Amounts.

ALLOCATION OF LOSSES

         Any Realized Losses on the mortgage loans will be applied on any
distribution date as follows: first, to Excess Spread, second, in reduction of
the Overcollateralized Amount, until reduced to zero, third, to the Class B-3
Certificates, in reduction of the Certificate Principal Balance thereof, until
reduced to zero, fourth, to the Class B-2 Certificates, in reduction of the
Certificate Principal Balance thereof, until reduced to zero, fifth, to the
Class B-1 Certificates, in reduction of the Certificate Principal Balance
thereof, until reduced to zero, sixth, to the Class M-3 Certificates, in
reduction of the Certificate Principal Balance thereof, until reduced to zero,
seventh, to the Class M-2



                                      S-62


Certificates, in reduction of the Certificate Principal Balance thereof, until
reduced to zero and eighth, to the Class M-1 Certificates, in reduction of the
Certificate Principal Balance thereof, until reduced to zero.

         The Pooling and Servicing Agreement does not permit the allocation of
Realized Losses to the Senior Certificates. Investors in the Senior Certificates
should note that although Realized Losses cannot be allocated to the Senior
Certificates, under certain loss scenarios, (1) there will not be enough
principal and interest on the mortgage loans to pay the Senior Certificates all
interest and principal amounts to which they are then entitled and (2) upon the
last payment on a mortgage loan included in the trust or the exercise by the
majority holder of the Class C Certificates of its optional termination right,
there may be insufficient amounts available to pay the Senior Certificates in
full.

         Once Realized Losses have been allocated to the Subordinate
Certificates, such amounts with respect to such certificates will no longer
accrue interest nor will such amounts in respect of interest be reinstated
thereafter. However, Applied Realized Loss Amounts may be repaid to the holders
of the such certificates from Remaining Excess Cashflow, according to the
priorities set forth under "- Excess Spread and Overcollateralization
Provisions" above.

         Any allocation of a Realized Loss to a Subordinate Certificate will be
made by reducing the Certificate Principal Balance thereof by the amount so
allocated as of the distribution date in the month following the calendar month
in which such Realized Loss was incurred. Notwithstanding anything to the
contrary described in this prospectus supplement, in no event will the
Certificate Principal Balance of any Subordinate Certificate be reduced more
than once in respect of any particular amount both (i) allocable to such
certificate in respect of Realized Losses and (ii) payable as principal to the
holder of such certificate from Remaining Excess Cashflow.

         In the event that the related servicer or the master servicer receives
any Subsequent Recoveries, such Subsequent Recoveries will be included as a part
of the Interest Funds or Principal Funds, as the case may be, for the related
distribution date and distributed in accordance with the priorities described
under "Description of the Certificates-- Distributions on the Certificates," in
this prospectus supplement and the Certificate Principal Balance of each class
of Subordinate Certificates that has been reduced by the allocation of a
Realized Loss to such certificate will be increased, in order of seniority, by
the amount of such Subsequent Recoveries but only to the extent that such
certificate has not been reimbursed for the amount of such Realized Loss (or any
portion thereof) allocated to such certificate from Net Monthly Excess Cashflow
as described under "Description of the Certificates--Excess Spread and
Overcollateralization Provisions" in this prospectus supplement. Holders of such
certificates will not be entitled to any payment in respect of current interest
on the amount of such increases for any Interest Accrual Period preceding the
distribution date on which such increase occurs.

CALCULATION OF ONE-MONTH LIBOR

         On the second LIBOR business day preceding the commencement of each
Interest Accrual Period, other than the first Interest Accrual Period, for the
offered certificates bearing interest at an adjustable rate, which date we refer
to as an interest determination date, the securities administrator will
determine One-Month LIBOR for such accrual period on the basis of such rate as
it appears on Telerate Screen Page 3750, as of 11:00 a.m. London time on such
interest determination date. If such rate does not appear on such page, or such
other page as may replace that page on that service, or if such service is no
longer offered, such other service for displaying LIBOR or comparable rates as



                                      S-63


may be reasonably selected by the securities administrator, One-Month LIBOR for
the applicable Interest Accrual Period will be the Reference Bank Rate. If no
such quotations can be obtained and no Reference Bank Rate is available,
One-Month LIBOR will be the One-Month LIBOR applicable to the preceding Interest
Accrual Period.

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

         o    with an established place of business in London,

         o    which have been designated as such by the trustee and

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

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

REPORTS TO CERTIFICATEHOLDERS

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

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

                  2.       the amount of such distribution to holders of the
                           certificates allocable to interest;


                                      S-64


                  3.       the Certificate Principal Balance of the certificates
                           or Notional Amount, as applicable, before and after
                           giving effect to the distribution of principal and
                           allocation of Applied Realized Loss Amounts on such
                           distribution date;

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

                  5.       the amount of the servicing fee for the related
                           servicer paid to or retained by the master servicer
                           or the related servicer, as the case may be, for the
                           related due period and the amount of the master
                           servicing fee for the master servicer paid to or
                           retained by the master servicer;

                  6.       the pass-through rate for each class of offered
                           certificates for such distribution date;

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

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

                  9.       with respect to any mortgage loan that was liquidated
                           during the preceding calendar month, the loan number
                           and stated principal balance of, and Realized Loss
                           on, such mortgage loan as of the end of the related
                           Prepayment Period;

                  10.      the total number and principal balance of any real
                           estate owned, or REO properties as of the end of the
                           related Prepayment Period;

                  11.      the cumulative amount of Applied Realized Loss
                           Amounts to date and, in addition, if the Certificate
                           Principal Balances of the Subordinate Certificates
                           have all been reduced to zero, the cumulative amount
                           of any Realized Losses that have not been allocated
                           to any certificates;

                  12.      the three-month rolling average of the percent
                           equivalent of a fraction, the numerator of which is
                           the aggregate Stated Principal Balance of the
                           mortgage loans that are 61 days or more delinquent or
                           are in bankruptcy or foreclosure or are REO
                           properties, and the denominator of which is the
                           Stated Principal Balances of all of the mortgage
                           loans;

                  13.      the Realized Losses during the related Prepayment
                           Period and the cumulative Realized Losses through the
                           end of the preceding month; and

                  14.      the amount of the distribution made on such
                           distribution date to the holders of the Class P
                           Certificates allocable to prepayment charges.


                                      S-65


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

         To the extent timely received from the securities administrator, the
trustee will also make monthly statements available each month to
certificateholders via the trustee's internet website. Assistance in using the
trustee's internet website can be obtained by calling the trustee's customer
service desk at (866) 252-4360.

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

AMENDMENT

         The Pooling and Servicing Agreement may be amended by the depositor,
the master servicer, the seller, the securities administrator and the trustee,
without the consent of certificateholders,

         o    to cure any ambiguity,

         o    to correct or supplement any provision therein, or

         o    to make any other revisions with respect to matters or questions
              arising under the Pooling and Servicing Agreement which are not
              inconsistent with the provisions thereof,

provided that such action will not adversely affect in any material respect the
interests of any certificateholder. An amendment will be deemed not to adversely
affect in any material respect the interests of the certificateholders if the
person requesting such amendment obtains a letter from each rating agency
stating that such amendment will not result in the downgrading or withdrawal of
the respective ratings then assigned to any class of certificates.

         In addition, the Pooling and Servicing Agreement may be amended without
the consent of certificateholders to modify, eliminate or add to any of its
provisions to such extent as may be necessary to maintain the qualification of
the trust fund's REMIC elections, provided that the trustee has received an
opinion of counsel to the effect that such action is necessary or helpful to
maintain such qualification. In addition, the Pooling and Servicing Agreement
may be amended by the depositor, the master servicer, the seller, the securities
administrator and the trustee with the consent of the holders of a majority in
interest of each class of certificates affected thereby for the purpose of
adding any provisions to or changing in any manner or eliminating any of the
provisions of the



                                      S-66


Pooling and Servicing Agreement or of modifying in any manner the rights of the
certificateholders; provided, however, that no such amendment may

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

         o    cause any trust fund REMIC to fail to qualify as a REMIC for
              federal tax purposes;

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

         The trustee will not be entitled to consent to any amendment to the
Pooling and Servicing Agreement without having first received an opinion of
counsel to the effect that such amendment is permitted under the terms of the
Pooling and Servicing Agreement and will not cause the trust fund's REMIC
elections to fail to qualify as a REMIC for federal tax purposes.

VOTING RIGHTS

         As of any date of determination,

         o    holders of the certificates other than the Class P, Class C and
              Class R Certificates will be allocated 94.50% of all voting
              rights, allocated among such certificates in proportion to their
              respective outstanding certificate principal balances,

         o    holders of the Class P Certificates will be allocated 1% of all
              voting rights,

         o    holders of the Class C Certificates will be allocated 3% of all
              voting rights, and

         o    holders of each of the three classes of Class R Certificates will
              be allocated 0.50% of all voting rights.

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

OPTIONAL TERMINATION

         The majority holder of the Class C Certificates will have the right to
purchase all remaining mortgage loans and REO properties and thereby effect
early retirement of all of the certificates on any distribution date on or after
the earlier of (i) the 20% Clean-Up Call Date and (ii) the distribution date
occurring in October 2014. We refer to such date as the optional termination
date. In the event that the majority holder of the Class C Certificates
exercises such option it will effect such repurchase at a price equal to the sum
of

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

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



                                      S-67


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

Proceeds from such purchase will be distributed to the certificateholders in the
priority described above in "Description of the Certificates -- Distributions on
the Certificates." In the event that the purchase price to be paid by the
majority holder of the Class C Certificates is based in part on the appraised
value of any REO property and such appraised value is less than the stated
principal balance of the related mortgage loan, the proceeds may not be
sufficient to distribute the full amount to which each class of certificates is
entitled. In such event, the amount of the difference between the appraised
value of such REO property and the stated principal balance of the related
mortgage loan will constitute a Realized Loss which will be allocated to the
offered certificates as described under "Description of the Certificates --
Allocation of Losses". Any purchase of the mortgage loans and REO properties
will result in an early retirement of the certificates.

OPTIONAL PURCHASE OF CERTAIN LOANS

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

         In addition, during the 90 day period following the closing date, EMC
Mortgage Corporation may, in its sole discretion, purchase any mortgage loan for
which the related originator or prior owner has breached a representation or
warranty made to EMC Mortgage Corporation regarding the characteristics of such
mortgage loan.

EVENTS OF DEFAULT

         Events of default under the Pooling and Servicing Agreement include:

         o    any failure by the master servicer to remit to the trustee any
              amount received or collected by it with respect to the mortgage
              loans, and any advance required to be made by the master servicer
              under the terms of the Pooling and Servicing Agreement, which
              continues unremedied for one business day after written notice of
              such failure shall have been given to the master servicer by the
              trustee or the depositor, or to the master servicer and the
              trustee by the holders of certificates evidencing not less than
              25% of the voting rights evidenced by the certificates;

         o    any failure by the master servicer to observe or perform in any
              material respect any other of its covenants or agreements, or any
              breach of a representation or warranty



                                      S-68



              made by the master servicer, in the Pooling and Servicing
              Agreement, which continues unremedied for 60 days after the giving
              of written notice of such failure to the master servicer by the
              trustee or the depositor, or to the master servicer and the
              trustee by the holders of certificates evidencing not less than
              25% of the voting rights evidenced by the certificates; or

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

RIGHTS UPON EVENT OF DEFAULT

         So long as an event of default under the Pooling and Servicing
Agreement remains unremedied, the trustee shall, but only upon the receipt of
written instructions from the holders of certificates having not less than 25%
of the voting rights evidenced by the certificates, terminate all of the rights
and obligations of the master servicer under the Pooling and Servicing Agreement
and in and to the mortgage loans, whereupon the trustee shall automatically
succeed, after a transition period not exceeding 90 days, to all of the
responsibilities and duties of the master servicer under the Pooling and
Servicing Agreement; provided, however that the trustee in its capacity of
successor master servicer shall be responsible for making any advances required
to be made by the master servicer immediately upon termination of the
predecessor master servicer and any such advance shall be made on the
distribution date on which such advance was required to be made by the
predecessor master servicer; provided, further that the trustee shall have no
obligation whatsoever with respect to any liability incurred by the master
servicer at or prior to the time of receipt by the master servicer of such
notice of termination. As compensation therefor, the trustee shall be entitled
to all compensation which the master servicer would have been entitled to retain
if the master servicer had continued to act as such, except for those amounts
due the master servicer as reimbursement for advances previously made or
expenses previously incurred. Notwithstanding the above, the trustee may, if it
shall be unwilling so to act, or shall, if it is legally unable so to act,
appoint, or petition a court of competent jurisdiction to appoint, any
established housing and home finance institution which is a Fannie Mae or
Freddie Mac approved servicer as the successor to the master servicer under the
Pooling and Servicing Agreement in the assumption of all or any part of the
responsibilities, duties or liabilities of the master servicer under the Pooling
and Servicing Agreement. Pending appointment of a successor to the master
servicer under the Pooling and Servicing Agreement, the trustee shall act in
such capacity as provided under the Pooling and Servicing Agreement. In
connection with such appointment and assumption, the trustee may make such
arrangements for the compensation of such successor out of payments on mortgage
loans as it and such successor shall agree; provided, however, that no such
compensation shall be in excess of that permitted the master servicer as
provided above. No assurance can be given that termination of the rights and
obligations of the master servicer under the Pooling and Servicing Agreement
would not adversely affect the servicing of the mortgage loans, including the
delinquency experience of the mortgage loans. The costs and expenses of the
trustee in connection with the termination of the master servicer, appointment
of a successor master servicer and the transfer of servicing, if applicable, to
the extent not paid by the terminated master servicer, will be paid by the trust
fund.

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


                                      S-69



by the certificates have made written request to the trustee to institute such
proceeding in its own name as trustee thereunder and have offered to the trustee
reasonable indemnity and the trustee for 60 days has neglected or refused to
institute any such proceeding.

THE TRUSTEE

         U.S. Bank National Association will be the trustee under the Pooling
and Servicing Agreement. The depositor and the master servicer and their
affiliates may maintain other banking relationships in the ordinary course of
business with the trustee. The trustee's corporate trust office is located at US
Bank Corporate Trust Services, One Federal Street, 3rd Floor, Boston,
Massachusetts 02110, Attention: Corporate Trust Services/BSABS I 2004-AC6 or at
such other address as the trustee may designate from time to time.

THE SECURITIES ADMINISTRATOR

         Wells Fargo Bank, National Association will be the securities
administrator under the Pooling and Servicing Agreement so long as it also is
the Master Servicer. The securities administrator's corporate trust office is
located at 9062 Old Annapolis Road, Columbia, Maryland 21045, Attention: Bear
Stearns Asset Backed Securities I, LLC, Series 2004-AC6 or at such other address
as the securities administrator may designate from time to time.

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

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

GENERAL

         The weighted average life of, and the yield to maturity on, each class
of offered certificates generally will be directly related to the rate of
payment of principal, including prepayments, of the mortgage loans. The actual
rate of principal prepayments on pools of mortgage loans is influenced by a
variety of economic, tax, geographic, demographic, social, legal and other
factors and has fluctuated considerably in recent years. In addition, the rate
of principal prepayments may differ among pools of mortgage loans at any time
because of specific factors relating to the mortgage loans in the particular
pool, including, among other things, the age of the mortgage loans, the
geographic locations of the properties securing the loans, the extent of the
mortgagors' equity in such properties, and changes in the mortgagors' housing
needs, job transfers and employment status. The rate of



                                      S-70



principal prepayments may also be affected by whether the mortgage loans impose
prepayment penalties. Approximately 26.09% of the mortgage loans, by cut-off
date principal balance, at origination provided for the payment by the borrower
of a prepayment charge on voluntary prepayments typically made within up to five
years from the date of the execution of the related mortgage note. These
penalties, if still applicable and if enforced by the related servicer would
typically discourage prepayments on the mortgage loans. The holders of the Class
P Certificates will be entitled to all prepayment charges received on the
mortgage loans. However, there can be no assurance that the prepayment charges
will have any effect on the prepayment performance of the mortgage loans.
Investors should conduct their own analysis of the effect, if any, that the
prepayment charges may have on the prepayment performance of the mortgage loans.

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

         The mortgage loans were underwritten generally in accordance with
underwriting standards which are primarily intended to provide for single family
"non-conforming" mortgage loans. A "nonconforming" mortgage loan means a
mortgage loan which is ineligible for purchase by Fannie Mae or Freddie Mac due
to either credit characteristics of the related mortgagor or documentation
standards in connection with the underwriting of the related mortgage loan that
do not meet the Fannie Mae or Freddie Mac underwriting guidelines for "A" credit
mortgagors. These documentation standards may include mortgagors who provide
limited or no documentation in connection with the underwriting of the related
mortgage loan. Accordingly, mortgage loans underwritten under the seller's
non-conforming credit underwriting standards are likely to experience rates of
delinquency, foreclosure and loss that are higher, and may be substantially
higher, than mortgage loans originated in accordance with the Fannie Mae or
Freddie Mac underwriting guidelines. Any resulting losses, to the extent not
covered by credit enhancement, may affect the yield to maturity of the offered
certificates.

         The weighted average life and yield to maturity of each class of
offered certificates will also be influenced by the amount of Excess Spread
generated by the mortgage loans and applied in reduction of the Certificate
Principal Balances of such certificates. The level of Excess Spread available on
any distribution date to be applied in reduction of the Certificate Principal
Balances (other than the Class A-3 Certificates) of the offered certificates
will be influenced by, among other factors,

         o    the overcollateralization level of the assets in the mortgage pool
              at such time, i.e., the extent to which interest on the mortgage
              loans is accruing on a higher stated principal balance than the
              Certificate Principal Balance of the offered certificates (other
              than the Class A-3 Certificates);

         o    the delinquency and default experience of the mortgage loans, and



                                      S-71


         o    the provisions of the Pooling and Servicing Agreement that permit
              principal collections to be distributed to the Class C
              Certificates and the residual certificates in each case as
              provided in the Pooling and Servicing Agreement when the required
              overcollateralization level has been met.

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

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

         The yields to maturity of the offered certificates and, in particular
the Subordinate Certificates, in the order of payment priority, will be
progressively more sensitive to the rate, timing and severity of Realized Losses
on the mortgage loans. If an Applied Realized Loss Amount is allocated to a
Class of Subordinate Certificates, that class will thereafter accrue interest on
a reduced Certificate Principal Balance.

YIELD CONSIDERATIONS FOR SPECIFIC CLASSES

         Class A-2, Class A-3, Class M and Class B Certificates. Interest
payable to the Class A-2, Class A-3, Class M and Class B Certificates is
dependent upon the level of One-Month LIBOR. Therefore, fluctuations in the
level of One-Month LIBOR may increase or decrease the amount of interest payable
on a given distribution date with respect to each such class. Investors should
fully consider the risk that fluctuations in the level of One-Month LIBOR could
result in the failure of investors in the Class A-2, Class A-3, Class M-1, Class
M-2, Class M-3, Class B-1, Class B-2 and Class B-3 Certificates to recover fully
their initial investments. In addition, distributions on the Class A-3
Certificates are dependent upon the Notional Balance thereof. The Notional
Balance of the Class A-3 Certificates is equal to the Certificate Principal
Balance of the Class A-2 Certificates. Therefore, the rate and timing of
principal payments (including prepayments) on the mortgage loans may adversely
affect the yield to maturity of an investor in the Class A-3 Certificates to the
extent applied to the Class A-2 Certificates in reduction of the Certificate
Principal Balance thereof. Investors in the Class A-3 Certificates should be
aware that a faster than expected rate of principal payments (including
prepayments) on the mortgage loans could result in their failure to fully
recover their initial investment.

PREPAYMENTS AND YIELDS OF OFFERED CERTIFICATES

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


                                      S-72


         The effective yield to the holders of the Class A-1 Certificates will
be lower than the yield otherwise produced by the applicable rate at which
interest is passed through to such holders and the purchase price of such
certificates because monthly distributions will not be payable to such holders
until the 25th day or, if such day is not a business day, the following business
day, of the month following the month in which interest accrues on the related
mortgage loans, without any additional distribution of interest or earnings
thereon in respect of such delay.

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

         The "last scheduled distribution date" for each class of the offered
certificates is November 25, 2034, which is the distribution date in the month
following the latest maturing mortgage loan. The actual final distribution date
with respect to each class of offered certificates could occur significantly
earlier than its last scheduled distribution date because

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

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

         o    the majority holder of the Class C Certificate may exercise its
              option to repurchase all the mortgage loans as described under
              "-Optional Termination" herein.

         Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this prospectus supplement,
which we refer to as the prepayment model, is a prepayment assumption which
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of mortgage loans similar to the
mortgage loans for the life of such mortgage loans. A 100% prepayment assumption
assumes that the outstanding principal balance of a pool of mortgage loans
prepays at a constant prepayment rate ("CPR") of 6% in the first month of the
life of such pool, such rate increasing by an additional approximate 1.27% CPR
(precisely 14%/11) each month thereafter through the twelfth month of the life
of such pool, and such rate thereafter remaining constant at 20% CPR for the
remainder of the life of such pool.

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



                                      S-73


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

         o    the mortgage loans prepay at the indicated percentages of the
              prepayment assumption;

         o    distributions on the offered certificates are received, in cash,
              on the 25th day of each month, commencing in November 2004, in
              accordance with the payment priorities defined herein;

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

         o    scheduled payments are assumed to be received on the first day of
              each month commencing in November 2004, there are no shortfalls in
              the payment of interest to certificateholders and prepayments
              represent payment in full of individual mortgage loans and are
              assumed to be received on the last day of the Prepayment Period,
              commencing in October 2004, and include 30 days, interest thereon;

         o    the level of One-Month LIBOR remains constant at 1.95% per annum;

         o    the closing date for the Certificates is October 29, 2004;

         o    the Class P Certificates have a Certificate Principal Balance
              equal to zero;

         o    except as indicated with respect to the weighted average lives,
              the majority holder of the Class C Certificate does not exercise
              its right to purchase the assets of the trust fund on the optional
              termination date; and

         o    the mortgage pool consists of mortgage loans having the
              approximate characteristics described below:





                                                              ORIGINAL         REMAINING     REMAINING
                           GROSS                 NET         AMORTIZATION     AMORTIZATION    TERM TO       REMAINING
     CURRENT             MORTGAGE             MORTGAGE          TERM             TERM        MATURITY      INTEREST
   BALANCE ($)           RATE (%)             RATE (%)        (MONTHS)         (MONTHS)      (MONTHS)    ONLY (MONTHS)
- --------------         ------------         ------------     -------------    -------------  ----------- -------------
                                                                                       
236,363,626.76         6.7698333944         6.5114231263        359              357           357              0
 64,268,876.36         6.8221645488         6.5671645488        359              358           358              0
  2,256,242.86         6.1408710502         5.8858710502        180              178           178              0
 16,797,081.61         6.1747810259         5.9197810259        180              178           178              0
  2,699,011.79         7.3720760210         7.1170760210        360              357           178              0
 30,093,465.09         6.7161655934         6.4611655934        360              359           359            119
 33,086,972.32         6.6024026519         6.3474026519        360              359           359            119
 15,118,346.68         5.9788226648         5.7238226648        180              179           179            119
 10,563,621.38         6.2562465269         6.0012465269        180              179           179            119
    776,900.00         6.4409351268         6.1859351268        180              179           179             59
  1,747,120.00         6.4564368790         6.2014368790        180              179           179             59




                                      S-74



              PERCENT OF THE INITIAL CERTIFICATE PRINCIPAL BALANCE
           AT THE RESPECTIVE PERCENTAGES OF THE PREPAYMENT ASSUMPTION




                                                      CLASS A-1, CLASS A-2, CLASS M AND CLASS B CERTIFICATES
                                             ------------------------------------------------------------------------
     DISTRIBUTION DATE                        0%              50%              100%             150%             200%
- ------------------------------------         ---              ---              ----             ----             ----
                                                                                                  
Initial Percentage..................         100              100              100              100              100
October 25, 2005....................          99               92               84               77               69
October 25, 2006....................          98               81               66               53               41
October 25, 2007....................          97               72               52               36               24
October 25, 2008....................          96               64               41               25               14
October 25, 2009....................          94               57               32               17               8
October 25, 2010....................          93               50               25               11               4
October 25, 2011....................          91               45               20               7                2
October 25, 2012....................          90               39               15               5                *
October 25, 2013....................          88               35               12               3                0
October 25, 2014....................          86               30               9                1                0
October 25, 2015....................          82               26               6                *                0
October 25, 2016....................          77               22               4                0                0
October 25, 2017....................          73               18               3                0                0
October 25, 2018....................          68               15               2                0                0
October 25, 2019....................          62               12               1                0                0
October 25, 2020....................          59               10               0                0                0
October 25, 2021....................          55               8                0                0                0
October 25, 2022....................          51               6                0                0                0
October 25, 2023....................          47               5                0                0                0
October 25, 2024....................          43               3                0                0                0
October 25, 2025....................          38               2                0                0                0
October 25, 2026....................          33               1                0                0                0
October 25, 2027....................          28               0                0                0                0
October 25, 2028....................          23               0                0                0                0
October 25, 2029....................          17               0                0                0                0
October 25, 2030....................          10               0                0                0                0
October 25, 2031....................          4                0                0                0                0

Weighted Average Life (in years)(1)         17.56             7.47             4.25             2.87             2.13
Weighted Average Life (in years)(1)(2)       9.38             6.02             3.65             2.45             1.82



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

*Indicates a number that is greater than zero but less than 0.5%.
(1)  The weighted average life of the offered certificates is determined by (i)
     multiplying the amount of each principal payment by the number of years
     from the date of issuance to the related distribution date, (ii) adding the
     results, and (iii) dividing the sum by the initial respective certificate
     principal balance for such class of offered certificates.
(2)  To the optional termination date.



                                      S-75



CLASS A-3 CERTIFICATES YIELD CONSIDERATIONS

         The yield to investors on the Class A-3 Certificates will be sensitive
to fluctuations in the level of One-Month LIBOR. The pass-through rate on the
Class A-3 Certificates will vary inversely with One-Month LIBOR. The
pass-through rate on the Class A-3 Certificates is subject to a maximum and a
minimum pass-through rate and is subject to an interest rate cap, and is
therefore limited despite changes in One-Month LIBOR in some circumstances.
Changes in the level of One-Month LIBOR may not correlate with changes in
prevailing mortgage interest rates or changes in other indices. It is possible
that lower prevailing mortgage interest rates, which might be expected to result
in faster prepayments, could occur concurrently with an increased level of
One-Month LIBOR. Investors in the Class A-3 Certificates should also fully
consider the effect on the yield on the Class A-3 Certificates of changes in the
level of One-Month LIBOR.

         In addition, the yield to investors on the Class A-3 Certificates will
be extremely sensitive to the rate and timing of principal payments (including
prepayments) on the mortgage loans, and that rate may fluctuate significantly
over time. The Notional Balance of the Class A-3 Certificates is equal to the
Certificate Principal Balance of the Class A-2 Certificates. Therefore, the
allocation of principal payments (including prepayments) on the mortgage loans
to the Class A-2 Certificates in reduction of the Certificate Principal Balance
thereof will reduce the Notional Balance of the Class A-3 Certificates and
result in a reduction in the amount of interest payable to the Class A-3
Certificates on subsequent Distribution Dates. Investors in the Class A-3
Certificates should be aware that a faster than expected rate of principal
payments (including prepayments) on the mortgage loans will have an adverse
effect on the yield to investors in the Class A-3 Certificates and could result
in their failure to fully recover their initial investments.

         To illustrate the significance of changes in the level of One-Month
LIBOR and prepayments on the yield to maturity on the Class A-3 Certificates,
the following table indicates the approximate pre-tax yield to maturity on a
corporate bond equivalent basis under the different constant percentages of the
Prepayment Assumption and varying levels of One-Month LIBOR indicated. Because
the rate of distribution of principal on the certificates will be related to the
actual amortization, (including prepayments) of the mortgage loans, which will
include mortgage loans that have remaining terms to maturity shorter or longer
than assumed and mortgage rates higher or lower than assumed, the pre-tax yield
to maturity on the Class A-3 Certificates is likely to differ from those shown
in the following table, even if all the mortgage loans prepay at constant
percentages of the Prepayment Assumption and the level of One-Month LIBOR and
the weighted average remaining term to maturity and the weighted average
mortgage rate of the mortgage loans are as assumed. Any differences between such
assumptions and the actual characteristics and performance of the mortgage loans
and of the certificates may result in yield being different from those shown in
the table. Discrepancies between assumed and actual characteristics and
performance underscore the hypothetical nature of the table, which is provided
only to give a general sense of the sensitivity of yield in varying prepayment
scenarios and different levels of One-Month LIBOR. In addition, it is highly
unlikely that the mortgage loans will prepay at a constant level of the
Prepayment Assumption until maturity, that all of the mortgage loans will prepay
at the same rate, or that the level of One-Month LIBOR will remain constant. The
timing of changes in the rate of prepayments may significantly affect the actual
yield to maturity to an investor, even if the average rate of principal
prepayments is consistent with an investor's expectation. In general, the
earlier the payment of principal of the mortgage loans, the greater the effect
on an investor's yield to maturity. As a result, the effect on an investor's
yield of principal prepayments occurring at a rate higher (or lower) than



                                      S-76


the rate anticipated by the investor during the period immediately following the
issuance of the certificates will not be equally offset by a subsequent like
reduction (or increase) in the rate of principal prepayments.

         The table set forth below is based on the structuring assumptions
(including the assumptions regarding the characteristics and performance of the
mortgage loans and the certificates, which may differ from the actual
characteristics and performance thereof), and assuming further that (i) on each
LIBOR rate adjustment date, One-Month LIBOR will be at the level shown, (ii) the
purchase price of the Class A-3 Certificates is approximately $5,111,620 which
includes accrued interest and (iii) the initial pass-through rate on the Class
A-3 Certificates is equal to 5.650% per annum. There can be no assurance that
the mortgage loans will have the assumed characteristics, will prepay at any of
the rates shown in the table or at any other particular rate, that the pre-tax
yield to maturity on the Class A-3 Certificates will correspond to any of the
pre-tax yields to maturity shown herein, that the level of One-Month LIBOR will
correspond to the levels shown in the table or that the purchase price of the
Class A-3 Certificates will be as assumed. In addition to any other factors an
investor may deem material, each investor must make its own decision as to the
appropriate prepayment assumption to be used and the appropriate levels of
One-Month LIBOR to be assumed in deciding whether or not to purchase a Class A-3
Certificate.

                 SENSITIVITY OF PRE-TAX YIELD TO MATURITY OF THE
            CLASS A-3 CERTIFICATES TO PREPAYMENTS AND ONE-MONTH LIBOR

                           PERCENTAGE OF PREPAYMENT ASSUMPTION

ONE-MONTH LIBOR       0         50        100          150        200
- ---------------     ------   -------    -------     -------     --------
     0.95%          89.80%    77.89%     65.36%      52.12%      37.93%
     1.95%          74.94%    63.30%     51.05%      38.08%      24.10%
     3.95%          46.46%    35.31%     23.60%      11.07%      (2.76)%
     5.95%          19.69%     8.85%     (2.68)%    (15.53)%    (30.16)%
     7.60%          (3.40)%  (15.10)%   (29.05)%    (44.51)%    (61.86)%

         Each pre-tax yield to maturity set forth in the preceding table was
calculated by determining the monthly discount rate which, when applied to the
assumed stream of cash flows to be paid on the Class A-3 Certificates, would
cause the discounted present value of the assumed stream of cash flows to equal
the assumed purchase price for the Class A-3 Certificates. Accrued interest is
included in the assumed purchase price and is used in computing the corporate
bond equivalent yields shown. These yields do not take into account the
different interest rates at which investors may be able to reinvest funds
received by them as distributions on the Class A-3 Certificates, and thus do not
reflect the return on any investment in the Class A-3 Certificates when any
reinvestment rates other than the discount rates are considered.

         Notwithstanding the assumed prepayment rates reflected in the preceding
table, it is highly unlikely that the mortgage loans will be prepaid according
to one particular pattern. For this reason, and because the timing of cash flows
is critical to determining yields, the pre-tax yield to maturity on the Class
A-3 Certificates is likely to differ from those shown in the table, even if all
of the mortgage loans prepay at the indicated constant percentages of the
Prepayment Assumption over any given time period or over the entire life of the
Class A-3 Certificates.



                                      S-77


         There can be no assurance that the mortgage loans will prepay at any
particular rate or that the yield on the Class A-3 Certificates will conform to
the yields described herein. Moreover, the various remaining terms to maturity
and mortgage rates of the mortgage loans could produce slower or faster
principal distributions than indicated in the preceding table at the various
constant percentages of the Prepayment Assumption specified, even if the
weighted average remaining term to maturity and weighted average mortgage rate
of the mortgage loans are as assumed. Investors are urged to make their
investment decisions based on their determinations as to anticipated rates of
prepayment under a variety of scenarios. Investors in the Class A-3 Certificates
should fully consider the risk that a rapid rate of prepayments on the mortgage
loans could result in the failure of such investors to fully recover their
investments.

ADDITIONAL INFORMATION

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

                                 USE OF PROCEEDS

         The depositor will apply the net proceeds of the sale of the offered
certificates against the purchase price of the mortgage loans.

                         FEDERAL INCOME TAX CONSEQUENCES

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

         Upon the issuance of the offered certificates, Thacher Proffitt & Wood
LLP ("Tax Counsel") will deliver its opinion generally to the effect that,
assuming compliance with the Pooling and Servicing Agreement, for federal income
tax purposes each REMIC comprising the trust fund will qualify as a REMIC within
the meaning of Section 860D of the Internal Revenue Code of 1986, as amended
(the "Code") and the certificates, other than the Class R Certificates,
exclusive of any right to receive any Net WAC Rate Carryover Amount or any right
to receive or obligation to pay any Class A-2/A-3 Net WAC Pass-Through Amount as
described in this prospectus supplement, will represent regular interests in a
REMIC and the Class R Certificates will each represent the sole class of
residual interests in a REMIC.

TAXATION OF REGULAR INTERESTS

         A holder of an offered certificate (a "Regular Certificate"), will be
treated for federal income tax purposes as owning a regular interest in a REMIC.

         Assuming that a Regular Certificate is held as a "capital asset" within
the meaning of section 1221 of the Code, gain or loss on its disposition should
generally, subject to the limitation described below, be capital gain or loss.
Gain will be treated as ordinary income, however, to the extent such



                                      S-78


gain does not exceed the excess, if any, of (x) the amount that would have been
includable in the holder's gross income with respect to the Regular Certificate
had income thereon accrued at a rate equal to 125% of the applicable federal
rate as defined in Section 1274(d) of the Code determined as of the date of
purchase of the Regular Certificate over (y) the amount actually included in
such holder's income with respect to the Regular Certificate.

         Interest on a Regular Certificate must be included in income by a
holder under the accrual method of accounting, regardless of the holder's
regular method of accounting. In addition, a Regular Certificate could be
considered to have been issued with original issue discount, known as OID. The
Class A-3 Certificates will, and the other classes of Offered Certificates will
not, be issued with OID. We refer you to "Material Federal Income Tax
Considerations - Taxation of Debt Securities" in the prospectus. The prepayment
assumption that will be used in determining the accrual of OID, market discount,
or bond premium, if any, will be a rate equal to, 100% of the Prepayment
Assumption as described above. No representation is made that the mortgage loans
will prepay at such rates or at any other rate. OID must be included in income
as it accrues on a constant yield method, regardless of whether the holder
receives currently the cash attributable to such OID.

         Each holder of a Regular Certificate is deemed to own an undivided
beneficial ownership interest in a REMIC regular interest and the right to
receive payments from the Net WAC Rate Carryover Reserve Account in respect of
the Net WAC Rate Carryover Amount. The Class A-2 Certificates also represent the
obligation to make payments in respect of the Class A-2/A-3 Net WAC Pass-Through
Amount to the Class A-2/A-3 Net WAC Reserve Account, which obligation shall not
be an interest in any REMIC but a contractual obligation of the holders of the
Class A-2 Certificates. The Class A-3 Certificates also represent the right to
receive payments from the Class A-2/A-3 Net WAC Reserve Account in respect of
the Class A-2/A-3 Net WAC Pass-Through Amount. Neither the Net WAC Rate
Carryover Reserve Account nor the Class A-2/A-3 Net WAC Reserve Account will be
an asset of any REMIC.

         The treatment of amounts received by a holder of a Regular Certificate
in respect of the Net WAC Rate Carryover Amount or, in the case of the Class A-3
Certificates, the Class A-2/A-3 Net WAC Pass-Through Amount, or in the case of
the Class A-2 Certificates, amounts paid in respect of the Class A-2/A-3 Net WAC
Pass-Through Amount, will depend on the portion, if any, of such holder's
purchase price allocable thereto. Under the REMIC Regulations, each holder of a
Regular Certificate must allocate its purchase price for the Regular Certificate
among its undivided interest in the REMIC regular interest, its undivided
interest in the right to receive payments from the Net WAC Rate Carryover
Reserve Account in respect of the Net WAC Rate Carryover Amount, its undivided
interest, in the case of the Class A-3 Certificates, in the right to receive
payments from the Class A-2/A-3 Net WAC Reserve Account in respect of the Class
A-2/A-3 Net WAC Pass-Through Amount and the obligation, in the case of the Class
A-2 Certificates, to make payments to the Class A-2/A-3 Net WAC Reserve Account
in respect of the Class A-2/A-3 Net WAC Pass-Through Amount, in accordance with
the relative fair market values of each property right or obligation. The
Securities Administrator will, as required, treat payments made to the holders
of the Regular Certificates in respect of the Net WAC Rate Carryover Amount and
payments made by the Class A-2 Certificateholders and received by the Class A-3
Certificateholders in respect of the Class A-2/A-3 Net WAC Pass-Through Amount
as income or expense or loss, as the case may be, based on the regulations
relating to notional principal contracts (the "Notional Principal Contract
Regulations"). The OID Regulations provide that the Trust's allocation of the
issue price is binding on all holders unless the holder explicitly discloses on
its tax return that its allocation is different from the Trust's allocation. For
tax reporting purposes, the Securities Administrator will treat the right to
receive


                                      S-79



payments from the Net WAC Rate Carryover Reserve Account in respect of Net WAC
Rate Carryover Amounts, the right to receive payments from the Class A-2/A-3 Net
WAC Reserve Account in respect of the Class A-2/A-3 Net WAC Pass-Through Amount
and the obligation to make payments to the Class A-2/A-3 Net WAC Reserve Account
in respect of the Class A-2/A-3 Net WAC Pass-Through Amount as having a de
minimis value. Under the REMIC Regulations, the Trustee is required to account
for each REMIC regular interest, the right to receive payments from the Net WAC
Rate Carryover Reserve Account in respect of the Net WAC Rate Carryover Amount,
the right to receive payments from the Class A-2/A-3 Net WAC Reserve Account in
respect of the Class A-2/A-3 Net WAC Pass-Through Amount and the obligation to
make payments to the Class A-2/A-3 Net WAC Reserve Account in respect of the
Class A-2/A-3 Net WAC Pass-Through Amount as discrete property rights. Holders
of Regular Certificates are advised to consult their own tax advisors regarding
the allocation of issue price, timing, character and source of income and
deductions resulting from the ownership of such Certificates. Treasury
regulations have been promulgated under Section 1275 of the Code generally
providing for the integration of a "qualifying debt instrument" with a hedge if
the combined cash flows of the components are substantially equivalent to the
cash flows on a variable rate debt instrument. However, such regulations
specifically disallow integration of debt instruments subject to Section
1272(a)(6) of the Code. Therefore, holders of the Regular Certificates will be
unable to use the integration method provided for under such regulations with
respect to those Certificates. If the Securities Administrator's treatment of
payments of the Net WAC Rate Carryover Amount and the Class A-2/A-3 Net WAC
Pass-Through Amount is respected, ownership of the right to such payments will
entitle the owner to amortize the price paid therefor under the Notional
Principal Contract Regulations.

         Upon the sale of a Regular Certificate the amount of the sale allocated
to the selling certificateholder's right to receive payments from the Net WAC
Rate Carryover Reserve Account in respect of the Net WAC Rate Carryover Amount
or from the Class A-2/A-3 Net WAC Reserve Account in respect of the Class
A-2/A-3 Net WAC Pass-Through Amount would be considered a "termination payment"
under the Notional Principal Contract Regulations allocable to the related
Regular Certificate. A holder of a Regular Certificate will have gain or loss
from such a termination of the right to receive payments from the Net WAC Rate
Carryover Reserve Account in respect of the Net WAC Rate Carryover Amount or
from the Class A-2/A-3 Net WAC Reserve Account in respect of the Class A-2/A-3
Net WAC Pass-Through Amount in an amount equal to (i) any termination payment it
received or is deemed to have received minus (ii) the unamortized portion of any
amount paid (or deemed paid) by the certificateholder upon entering into or
acquiring its interest in the right to receive such payments. Such gain or loss
generally will be treated as capital gain or loss. Moreover, in the case of a
bank or thrift institution, Code Section 582(c) likely would not apply to treat
such gain or loss as ordinary.

         It is possible that the right to receive payments in respect of the Net
WAC Rate Carryover Amount could be treated as a partnership among the holders of
all of the Certificates, or that the right to receive, or obligation to make,
payments in respect of the Class A-2/A-3 Net WAC Pass-Through Amount could be
treated as a partnership among the holders of the Class A-2 Certificates and the
Class A-3 Certificates, in which case holders of such Certificates potentially
would be subject to different timing of income and foreign holders of such
Certificates could be subject to withholding in respect of any related Net WAC
Carryover Amount or the Class A-2/A-3 Net WAC Pass-Through Amount. Holders of
the Regular Certificates are advised to consult their own tax advisors regarding
the allocation of issue price, timing, character and source of income and
deductions resulting from the ownership of their Certificates.


                                      S-80


         Because the Net WAC Rate Carryover Amount and the Class A-2/A-3 Net WAC
Pass-Through Amount are treated as separate rights not payable by any REMIC
elected by the Trust, such rights will not be treated as a qualifying asset for
any certificateholder that is a mutual savings bank, domestic building and loan
association, real estate investment trust, or real estate mortgage investment
conduit and any amounts received from the Net WAC Rate Carryover Reserve Account
or the Class A-2/A-3 Net WAC Reserve Account will not be qualifying real estate
income for real estate investment trusts or qualifying income for REMICs.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

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

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

         In addition, a trust fund that elects to be treated as a REMIC may also
be subject to federal income tax at the highest corporate rate on "net income
from foreclosure property," determined by reference to the rules applicable to
real estate investment trusts. "Net income from foreclosure property" generally
means gain from the sale of a foreclosure property held as inventory.

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

STATUS OF THE OFFERED CERTIFICATES

         With respect to the Regular Certificates, this paragraph is relevant to
such Certificates exclusive of the rights of the holders of such Certificates to
receive certain payments in respect of the Net WAC Rate Carryover Amount and the
Class A-2/A-3 Net WAC Pass-Through Amount. The offered certificates will be
treated as assets described in Section 7701(a)(19)(C) of the Code, and as "real
estate assets" under Section 856(c)(5)(B) of the Code, generally, in the same
proportion that the assets of the trust fund would be so treated. In addition,
to the extent a regular interest represents real estate assets under Section
856(c)(5)(B) of the Code, the interest derived from that regular interest



                                      S-81


would be interest on obligations secured by interests in real property for
purposes of section 856(c)(3) of the Code.

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

                                   STATE TAXES

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

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

                              ERISA CONSIDERATIONS

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

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

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

         The U.S. Department of Labor has granted to Bear, Stearns & Co. Inc. an
administrative exemption (Prohibited Transaction Exemption ("PTE") 90-30, as
amended by PTE 97-34, PTE 2000-



                                      S-82



58 and PTE 2002-41) (the "Exemption") from certain of the prohibited transaction
rules of ERISA and the excise tax provisions of Section 4975 of the Code with
respect to the initial purchase, the holding and the subsequent resale by Plans
of certificates in pass-through trusts that consist of certain receivables,
loans and other obligations that meet the conditions and requirements of the
Exemption as discussed in "ERISA Considerations" in the prospectus. The
Exemption applies to obligations such as the mortgage loans in the trust fund
which have loan-to-value ratios not in excess of 100 percent (100%), provided
that the certificates issued are rated at least "BBB-", as more fully described
in "ERISA Considerations" in the prospectus.

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

         (a)      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;

         (b)      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;

         (c)      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

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

         The Exemption does not apply to Plans sponsored by the Underwriter, the
trustee, the master servicer, any servicer, any obligor with respect to mortgage
loans included in the trust fund constituting more than five percent of the
aggregate unamortized principal balance of the assets in the trust fund, any
insurer or any affiliate of such parties (the "Restricted Group"). It is
expected that the Exemption will apply to the acquisition and holding of the
offered certificates by Plans and that all conditions of the Exemption other
than those within the control of the investors will be met. In addition, as of
the date hereof, there is no single mortgagor that is the obligor on five
percent (5%) of the mortgage loans included in the trust fund by aggregate
unamortized principal balance of the assets of the trust fund.

         It is expected that the Exemption will apply to the acquisition and
holding of the Senior Certificates and the Subordinate Certificates by Plans if
the conditions of the Exemption are met. A fiduciary of or other investor of
Plan assets contemplating purchasing an offered certificate must make its own
determination that the conditions described above will be satisfied for such
certificate. As noted above, one requirement for eligibility of the offered
certificates under the Exemption is that all of the mortgage loans must have a
loan-to-value ratio of not more than 100%, based on outstanding principal
balance of the mortgage loan and the fair market value of any of the mortgaged
property as of the closing date. It is possible that, if the fair market value
of any of the mortgage



                                      S-83


loans has declined substantially since origination, this requirement may not be
satisfied. This possibility is greater for the seasoned loans than it is for the
other mortgage loans.

         Each beneficial owner of a Subordinate Certificate or any interest
therein shall be deemed to have represented, by virtue of its acquisition or
holding of that certificate or interest therein, that either (i) it is not a
Plan or investing with assets of a Plan or (ii) it has acquired and is holding
such certificate in reliance on the Exemption, and that it understands that
there are certain conditions to the availability of the Exemption, including
that the certificate must be rated, at the time of purchase, not lower than
"BBB-" (or its equivalent) by Standard & Poor's, Fitch Ratings or Moody's, and
the certificate is so rated or (iii) (1) it is an insurance company, (2) the
source of funds used to acquire or hold the certificate or interest therein is
an "insurance company general account," as such term is defined in Prohibited
Transaction Class Exemption ("PTCE") 95-60, and (3) the conditions in Sections I
and III of PTCE 95-60 have been satisfied.

         Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Exemption or any other exemption, and the
potential consequences in their specific circumstances, prior to making an
investment in the 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.

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in the underwriting
agreement between the depositor and Bear, Stearns & Co. Inc., as underwriter,
the depositor has agreed to sell the offered certificates to the Underwriter,
and the Underwriter has agreed to purchase the offered certificates from the
depositor. Distribution of the offered certificates will be made by the
underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale. In connection with the sale of the
offered certificates, the underwriter may be deemed to have received
compensation from the depositor in the form of underwriting discounts. It is
expected that the proceeds to the depositor from the sale of the offered
certificates will be approximately $418,400,000 plus accrued interest on the
Class A Certificates, before deducting issuance expenses payable by the
depositor, estimated to be approximately $434,000.

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

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



                                      S-84



                                  LEGAL MATTERS

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

                                     RATINGS

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

                                         RATINGS
                 ------------------------------------------------------
                 CLASS              MOODY'S           STANDARD & POOR'S
                 -----              -------           -----------------
                  A-1                 Aaa                    AAA
                  A-2                 Aaa                    AAA
                  A-3                 Aaa                    AAA
                  M-1                 Aa2                     AA
                  M-2                  A2                    AA-
                  M-3                  A3                     A
                  B-1                 Baa1                    A
                  B-2                 Baa2                    A-
                  B-3                 Baa3                   BBB+

         The security ratings assigned to the offered certificates should be
evaluated independently from similar ratings on other types of securities. A
security rating is not a recommendation to buy, sell or hold securities and may
be subject to revision or withdrawal at any time by the respective rating
agency. The ratings on the offered certificates do not, however, constitute
statements regarding the likelihood or frequency of prepayments on the mortgage
loans or the anticipated yields in light of prepayments. In addition, the
ratings on the offered certificates do not address the likelihood of receipt by
the holders of the offered certificates of any amounts in respect of Net WAC
Rate Carryover Amounts.

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

                                LEGAL INVESTMENT

         The Senior Certificates and the Class M-1 Certificates will constitute
"mortgage related securities" for purposes of Secondary Mortgage Market
Enhancement Act of 1984, as amended, or SMMEA, so long as they are rated in at
least the second highest rating category by one of the rating agencies, and, as
such, are legal investments for some entities to the extent provided in SMMEA.
SMMEA provides, however, that states could override its provisions on legal
investment and restrict



                                      S-85


or condition investment in mortgage related securities by taking statutory
action on or prior to October 3, 1991. Some states have enacted legislation
which overrides the preemption provisions of SMMEA.

         Institutions whose investment activities are subject to review by
certain regulatory authorities hereafter may be or may become subject to
restrictions on investment in the certificates, and such restrictions may be
retroactively imposed. The Federal Financial Institutions Examination Council,
the Federal Deposit Insurance Corporation, the Office of the Comptroller of the
Currency, the Board of Governors of the Federal Reserve System, the Office of
Thrift Supervision, or OTS, and the National Credit Union Administration, or
NCUA, have adopted guidelines, and have proposed policies, regarding the
suitability of investments in various types of derivative mortgage-backed
securities, including securities such as the certificates.

         For example, on April 23, 1998, the Federal Financial Institutions
Examination Council issued a revised supervisory policy statement, referred to
as the 1998 Policy Statement, applicable to all depository institutions, setting
forth guidelines for investments in "high-risk mortgage securities." The 1998
Policy Statement has been adopted by the Federal Reserve Board, the Office of
the Comptroller of the Currency, the Federal Deposit Insurance Corporation, the
NCUA and the OTS. The 1998 Policy Statement rescinds a 1992 policy statement
that had required, prior to purchase, a depository institution to determine
whether a mortgage derivative product that it is considering acquiring is
high-risk, and, if so, that the proposed acquisition would reduce the
institution's overall interest rate risk. In addition, The 1998 Policy Statement
eliminates former constraints on investing in certain "high-risk" mortgage
derivative products and substitutes broader guidelines for evaluating and
monitoring investment risk. In addition, the NCUA has issued regulations
governing federal credit union investments which prohibit investment in certain
specified types of securities, which may include the certificates. The NCUA has
indicated that its regulations will take precedence over the Policy Statement.
Similar policy statements and regulations have been issued by other regulators
having jurisdiction over other types of depository institutions.

         The OTS has issued Thrift Bulletin 73a, or TB 73a, entitled "Investing
in Complex Securities", effective December 18, 2001 and applies to savings
associations regulated by the OTS, and Thrift Bulletin 13a, or TB 13a, entitled
"Management of Interest Rate Risk, Investment Securities, and Derivatives
Activities", effective December 1, 1998, which is applicable to thrift
institutions regulated by the OTS.

         TB 73a requires savings associations, prior to taking any investment
position, to determine that the investment position meets applicable regulatory
and policy requirements and internal guidelines, is suitable for the
institution, and is safe and sound. The OTS recommends, with respect to
purchases of specific securities, additional analysis, including, among others,
analysis of repayment terms, legal structure, expected performance of the issuer
and any underlying assets as well as analysis of the effects of payment
priority, with respect to a security which is divided into separate tranches
with unequal payments, and collateral investment parameters, with respect to a
security that is prefunded or involves a revolving period. TB 73a reiterates the
OTS's due diligence requirements for investing in all securities and warns that
if a savings association makes an investment that does not meet the applicable
regulatory requirements, the savings association's investment practices will be
subject to criticism, and the OTS may require divestiture of such securities.
The OTS also recommends, with respect to an investment in any "complex
securities," that savings associations should take into account quality and
suitability, interest rate risk, and classification factors. For the purposes of
each of TB 73a and TB 13a, "complex security" includes,



                                      S-86



among other things, any collateralized mortgage obligation or real estate
mortgage investment conduit security, other than any "plain vanilla" mortgage
pass-through security (that is, securities that are part of a single class of
securities in the related pool that are non-callable and do not have any special
features). Accordingly, all classes of offered certificates would likely be
viewed as "complex securities." With respect to quality and suitability factors,
TB 73a warns (i) that a savings association's sole reliance on outside ratings
for material purchases of complex securities is an unsafe and unsound practice,
(ii) that a savings association should only use ratings and analyses from
nationally recognized rating agencies in conjunction with, and in validation of,
its own underwriting processes, and (iii) that it should not use ratings as a
substitute for its own thorough underwriting analyses. With respect the interest
rate risk factor, TB 73a recommends that savings associations should follow the
guidance set forth in TB 13a.

         TB 13a requires thrift institutions, prior to taking any investment
position, to (i) conduct a pre-purchase portfolio sensitivity analysis for any
"significant transaction" involving securities or financial derivatives, and
(ii) conduct a pre-purchase price sensitivity analysis of any "complex security"
or financial derivative. The OTS recommends that while a thrift institution
should conduct its own in-house pre-acquisition analysis, it may rely on an
analysis conducted by an independent third-party as long as management
understands the analysis and its key assumptions. Further, TB 13a recommends
that the use of "complex securities with high price sensitivity" be limited to
transactions and strategies that lower a thrift institution's portfolio interest
rate risk. TB 13a warns that investment in complex securities by thrift
institutions that do not have adequate risk measurement, monitoring and control
systems may be viewed by OTS examiners as an unsafe and unsound practice.

         There may be other restrictions on the ability of some investors either
to purchase some classes of securities or to purchase any class of securities
representing more than a specified percentage of the investors' assets. The
depositor will make no representations as to the proper characterization of any
class of securities for legal investment or other purposes, or as to the ability
of particular investors to purchase any class of securities under applicable
legal investment restrictions. These uncertainties may adversely affect the
liquidity of any class of 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 securities of any class constitute legal investments or are subject to
investment, capital or other restrictions.



                                      S-87



                             INDEX OF DEFINED TERMS


20% Clean-up Call Date....................................................S-59
Applied Realized Loss Amount..............................................S-53
Available Funds...........................................................S-53
Basic Principal Distribution Amount.......................................S-53
Bishop's Gate.............................................................S-35
BSABS I...................................................................S-35
Cendant...................................................................S-34
Cendant Assignment Agreement..............................................S-35
Cendant Loans.............................................................S-34
Cendant Servicing Agreement...............................................S-34
Certificate Principal Balance.............................................S-53
Class A Certificates......................................................S-53
Class A-2/A-3 Net WAC Pass-Through Amount.................................S-53
Class A-2/A-3 Net WAC Reserve Account.....................................S-60
Class B Certificates......................................................S-53
Class M Certificates......................................................S-54
Clearstream...............................................................S-48
Code......................................................................S-78
Countrywide Assignment Agreement..........................................S-35
Countrywide Home Loans....................................................S-31
Countrywide Loans.........................................................S-35
Countrywide Servicing.....................................................S-34
Countrywide Servicing Agreement...........................................S-35
CPR.......................................................................S-73
Cross-Over Date...........................................................S-54
CSSF......................................................................S-50
Distribution Account......................................................S-44
DTC.......................................................................S-48
Due Period................................................................S-54
EMC.......................................................................S-34
ERISA.....................................................................S-82
Euroclear.................................................................S-48
Excess Spread.............................................................S-54
Exemption.................................................................S-82
Extra Principal Distribution Amount.......................................S-54
FHA.......................................................................S-32
Financial Intermediary....................................................S-48
Global Securities..........................................................I-1
GreenPoint................................................................S-32
GreenPoint Assignment Agreement...........................................S-35
GreenPoint Loans..........................................................S-35
GreenPoint Servicing Agreement............................................S-35
HSBC......................................................................S-35
HSBC Assignment Agreement.................................................S-35
HSBC Loans................................................................S-35
HSBC Servicing Agreement..................................................S-35
Insurance Proceeds........................................................S-54



                                      S-88



Interest Accrual Period...................................................S-54
Interest Funds............................................................S-54
Interest Rate Cap.........................................................S-55
Interest Shortfall........................................................S-55
LIBOR business day........................................................S-64
Liquidation Proceeds......................................................S-55
Master Servicer...........................................................S-34
Master Servicer Collection Account........................................S-44
MERS......................................................................S-29
MERS(R) System............................................................S-29
Monthly Interest Distributable Amount.....................................S-55
Net Liquidation Proceeds..................................................S-56
Net Monthly Excess Cashflow...............................................S-56
Net Mortgage Rate.........................................................S-56
Net WAC Rate Carryover Amount.............................................S-56
non-U.S. person............................................................I-5
Notional Balance..........................................................S-56
Notional Principal Contract Regulations...................................S-79
Overcollateralization Increase Amount.....................................S-56
Overcollateralization Target Amount.......................................S-56
Overcollateralized Amount.................................................S-56
Parity Act................................................................S-27
Pass-Through Rate.........................................................S-56
Plans.....................................................................S-82
Pooling and Servicing Agreement...........................................S-34
Prepayment Period.........................................................S-57
Principal Distribution Amount.............................................S-57
Principal Funds...........................................................S-58
Principal Remittance Amount...............................................S-58
PTCE......................................................................S-84
PTE.......................................................................S-82
Realized Loss.............................................................S-58
Reference Banks...........................................................S-64
Regular Certificate.......................................................S-78
Relief Act................................................................S-58
Remaining Excess Spread...................................................S-58
Reserve Fund..............................................................S-62
Restricted Group..........................................................S-83
Rules.....................................................................S-49
Senior Certificates.......................................................S-58
SouthTrust................................................................S-35
SouthTrust Assignment Agreement...........................................S-35
SouthTrust Loans..........................................................S-35
SouthTrust Servicing Agreement............................................S-35
Stated Principal Balance..................................................S-58
Subordinate Certificates..................................................S-59
Subsequent Recoveries.....................................................S-59
super jumbos..............................................................S-32
Target Rate...............................................................S-59



                                      S-89



Tax Counsel...............................................................S-78
U.S. person................................................................I-4
Union Federal Bank........................................................S-31
Unpaid Interest Shortfalls................................................S-59
VA........................................................................S-32
Waterfield................................................................S-31
Wells Fargo...............................................................S-34




                                                                      SCHEDULE A


                 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


         The description herein of the Mortgage Loans is based upon the
estimates of the composition thereof as of October 1, 2004. Prior to the
issuance of the Certificates, Mortgage Loans may be removed as a result of (i)
Principal Prepayments thereof in full prior to the Cut-off Date, (ii)
requirements of Moodys or S&P, (iii) delinquencies or otherwise. In any such
event, other mortgage loans may be included in the Trust. The Depositor believes
that the estimated information set forth herein with respect to the Mortgage
Loans as presently constituted is representative of the characteristics thereof
at the time the Certificates are issued, although certain characteristics of the
Mortgage Loans may vary.

         Notwithstanding the foregoing, on or prior to the Closing Date,
scheduled or unscheduled principal payments made with respect to the Mortgage
Loans may decrease the Scheduled Principal Balance of the Mortgage Loans as of
the Cut-off Date as set forth in this prospectus supplement by as much as ten
percent (10%). Accordingly, the initial principal amount of any of the Offered
Certificates by the Closing Date is subject to a decrease by as much as ten
percent (10%) from amounts shown on the front cover hereof.


          MORTGAGE RATES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
MORTGAGE INTEREST RATES (%)          LOANS          CUT-OFF DATE          LOANS
- ---------------------------        ---------      -----------------     --------
      4.501 - 5.000                      3          $    540,033           0.13%
      5.001 - 5.500                     28            11,001,434           2.66
      5.501 - 6.000                    108            29,920,084           7.23
      6.001 - 6.500                    499           153,653,496          37.13
      6.501 - 7.000                    501           129,037,075          31.19
      7.001 - 7.500                    279            58,160,237          14.06
      7.501 - 8.000                    110            19,989,655           4.83
      8.001 - 8.500                     63            10,066,573           2.43
      8.501 - 9.000                     13             1,270,222           0.31
      9.001 - 9.500                      2               132,456           0.03
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the weighted average mortgage rate of the mortgage loans
was approximately 6.693% per annum.


                                      A-1


              ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
ORIGINAL LOAN-TO-VALUE RATIOS (%)    LOANS          CUT-OFF DATE          LOANS
- ---------------------------------  ---------      -----------------     --------
         10.01 -  20.00                  7          $  2,018,124           0.49%
         20.01 -  30.00                  7               496,609           0.12
         30.01 -  40.00                 15             3,209,956           0.78
         40.01 -  50.00                 41            13,305,139           3.22
         50.01 -  60.00                 85            30,772,185           7.44
         60.01 -  70.00                174            59,860,089          14.47
         70.01 -  80.00                818           210,204,407          50.80
         80.01 -  90.00                254            53,445,543          12.92
         90.01 - 100.00                205            40,459,212           9.78
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the weighted average original loan-to-value ratio of the
mortgage loans was approximately 76.32%.

*Original Loan-to-Value Ratios were determined based on the ratio of the
original principal amount of the Mortgage Loan as of the Cut-Off Date to the
lesser of (i) the sales price for the related Mortgaged Property or (ii) the
appraised value, at the time of origination of the Mortgage Loan.


   SCHEDULED PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
SCHEDULED PRINCIPAL BALANCE ($)      LOANS          CUT-OFF DATE          LOANS
- -------------------------------    ---------      -----------------     --------
         0.01 -  50,000.00              45          $  1,847,344           0.45%
    50,000.01 - 100,000.00             243            18,611,675           4.50
   100,000.01 - 150,000.00             297            37,283,542           9.01
   150,000.01 - 200,000.00             211            36,470,811           8.81
   200,000.01 - 250,000.00             123            27,610,809           6.67
   250,000.01 - 300,000.00              83            22,828,542           5.52
   300,000.01 - 350,000.00             105            34,961,936           8.45
   350,000.01 - 400,000.00             212            79,725,769          19.27
   400,000.01 - 450,000.00              84            35,583,182           8.60
   450,000.01 - 500,000.00              87            41,494,003          10.03
   500,000.01 - 550,000.00              32            16,797,234           4.06
   550,000.01 - 600,000.00              32            18,586,545           4.49
   600,000.01 - 650,000.00              27            17,213,669           4.16
   650,000.01 or more                   25            24,756,203           5.98
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the average principal balance of the mortgage loans was
approximately $257,641.


                                      A-2


                      CREDIT SCORES OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
RANGE OF CREDIT SCORES               LOANS          CUT-OFF DATE          LOANS
- ----------------------             ---------      -----------------     --------
  No Credit Score Available             16          $  2,275,652           0.55%
561 - 580                               16             3,413,440           0.82
581 - 600                               31             7,584,436           1.83
601 - 620                               63            15,767,925           3.81
621 - 640                              205            52,106,946          12.59
641 - 660                              266            65,197,046          15.76
661 - 680                              230            61,302,792          14.82
681 - 700                              243            60,240,144          14.56
701 - 720                              165            43,205,716          10.44
721 - 740                              123            34,721,552           8.39
741 - 760                              105            29,007,766           7.01
761 - 780                               81            24,153,687           5.84
781 - 800                               48            11,222,126           2.71
801 or higher                           14             3,572,037           0.86
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the weighted average credit score of the mortgage loans
for which credit scores are available was approximately 686.


              GEOGRAPHIC DISTRIBUTION OF THE MORTGAGE PROPERTIES*

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
GEOGRAPHIC DISTRIBUTION              LOANS          CUT-OFF DATE          LOANS
- -----------------------            ---------      -----------------     --------
California                             273          $ 96,131,141          23.23%
New York                               176            62,542,399          15.12
Florida                                173            32,341,522           7.82
New Jersey                              69            22,478,755           5.43
Maryland                                76            22,241,053           5.38
Virginia                                64            17,292,560           4.18
Arizona                                 98            15,645,653           3.78
Massachusetts                           40            14,608,866           3.53
Illinois                                51            12,088,456           2.92
Texas                                   79            11,777,006           2.85
Washington                              40            10,137,174           2.45
Nevada                                  35             9,892,964           2.39
Other (less than 2% in any one
  State)                               432            86,593,717          20.93
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

*No more than approximately 0.67% of the mortgage loans by scheduled principal
balance will be secured by properties located in any one zip code area.


                                      A-3


                   PROPERTY TYPES OF THE MORTGAGE PROPERTIES

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
PROPERTY TYPE                        LOANS          CUT-OFF DATE          LOANS
- -------------                      ---------      -----------------     --------
Two-to-Four Family                     212          $ 50,950,453          12.31%
CO-OP                                   16             2,155,929           0.52
Condominium                             80            16,631,041           4.02
PUD                                    302            85,715,052          20.72
Single Family                          995           258,257,143          62.42
Townhouse                                1                61,646           0.01
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======


                    OCCUPANCY STATUS OF MORTGAGE PROPERTIES*

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
OCCUPANCY STATUS                     LOANS          CUT-OFF DATE          LOANS
- ----------------                   ---------      -----------------     --------
Investor                               393          $ 59,341,868          14.34%
Owner Occupied                       1,152           340,825,856          82.37
Second Home                             61            13,603,540           3.29
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

*Based upon representation of the related mortgagers at the time of origination.


            ORIGINAL TERMS TO STATED MATURITY OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
RANGE OF ORIGINAL TERMS TO         MORTGAGE       OUTSTANDING AS OF     MORTGAGE
STATED MATURITY                      LOANS          CUT-OFF DATE          LOANS
- --------------------------         ---------      -----------------     --------
   180 - 239 months                    233          $ 49,958,324          12.07%
   240 - 359 months                      9             1,709,109           0.41
   360 months                        1,364           362,103,831          87.51
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the weighted average stated original term to scheduled
maturity of the mortgage loans was approximately 338 months.


                                      A-4


            REMAINING TERMS TO STATED MATURITY OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
RANGE OF REMAINING TERMS TO        MORTGAGE       OUTSTANDING AS OF     MORTGAGE
STATED MATURITY                      LOANS          CUT-OFF DATE          LOANS
- ---------------------------        ---------      -----------------     --------
   121 - 180 months                    233          $ 49,958,324          12.07%
   181 - 240 months                      8             1,544,949           0.37
   241 - 300 months                      1               164,160           0.04
   301 - 360 months                  1,364           362,103,831          87.51
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======

As of the cut-off date, the weighted average stated remaining term to scheduled
maturity of the mortgage loans was approximately 336 months.


                       LOAN PURPOSE OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
LOAN PURPOSE                         LOANS          CUT-OFF DATE          LOANS
- ------------                       ---------      -----------------     --------
Cash Out Refinance                     457          $122,398,186          29.58%
Purchase                               958           238,241,995          57.58
Rate/Term Refinance                    191            53,131,083          12.84
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======


                    DOCUMENTATION TYPE OF THE MORTGAGE LOANS

                                                      AGGREGATE
                                                      SCHEDULED
                                   NUMBER OF      PRINCIPAL BALANCE       % OF
                                   MORTGAGE       OUTSTANDING AS OF     MORTGAGE
DOCUMENTATION TYPE                   LOANS          CUT-OFF DATE          LOANS
- ------------------                 ---------      -----------------     --------
Full/Alternative                       490          $134,956,652          32.62%
No Income/No Asset                     291            74,554,604          18.02
No Ratio                               215            51,243,956          12.38
Stated Income/Verified Assets          458           103,297,361          24.96
Stated Income/Stated Assets            152            49,718,691          12.02
                                     -----          ------------         ------
                    Total            1,606          $413,771,265         100.00%
                                     =====          ============         ======


                                      A-5
















                      [This page intentionally left blank]







                                                                        ANNEX I


                      GLOBAL CLEARANCE, SETTLEMENT AND TAX
                            DOCUMENTATION PROCEDURES

         Except under limited circumstances, the globally offered Bear Stearns
Asset Backed Securities I LLC, Asset-Backed Certificates, Series 2004-AC6 (the
"Global Securities") will be available only in book- entry form. Investors in
the Global Securities may hold the Global Securities through any of DTC,
Euroclear or Clearstream. The Global Securities will be tradable as home market
instruments in both the European and U.S. domestic markets. Initial settlement
and all secondary trades will settle in same-day funds.

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

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

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

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

INITIAL SETTLEMENT

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

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

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



                                      I-1


SECONDARY MARKET TRADING

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

         Trading between DTC Participants. Secondary market trading between DTC
participants will be settled using the procedures applicable to prior
Asset-Backed Certificates issues in sameday funds.

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

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

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

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



                                      I-2


the amount of the overdraft charges, although this result will depend on each
Euroclear participant's or Clearstream participant's particular cost of funds.

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

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

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

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

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

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


                                      I-3


U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

         A beneficial owner of Global Securities holding securities through
Clearstream or Euroclear (or through DTC if the holder has an address outside
the U.S.) will be subject to the 30% (or in some cases 31%) U.S. withholding tax
that generally applies to payments of interest on registered debt issued by U.S.
persons, unless (1) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between the beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(2) the beneficial owner takes one of the following steps to obtain an exemption
or reduced tax rate:

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

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

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

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

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

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

         (b)      a citizen or resident of the United States,

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

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

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



                                      I-4


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

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



                                      I-5


                      [This page intentionally left blank]



PROSPECTUS

          Mortgage-Backed/Asset-Backed Securities (Issuable in Series)
                   Bear Stearns Asset Backed Securities I LLC
                                    Depositor
The Securities
                         Each issue of securities will have its own series
|---------------------|  designation and will evidence either the ownership of
|                     |  assets in the related trust fund or debt obligations
|Consider carefully   |  secured by assets of the related trust fund.
|the risk factors     |
|beginning on page 4  |  o Each series of securities will consist of one or more
|of this prospectus.  |  classes of mortgage-backed or asset-backed certificates
|                     |  or notes.
|The securities       |
|represent            |  o Each class of securities will represent the
|obligations of the   |  entitlement to a specified portion of interest payments
|trust only and do    |  and a specified portion of principal payments on the
|not represent an     |  trust assets.
|interest in or       |
|obligation of the    |  o A series may include classes of securities that are
|depositor, the       |  senior in right of payment to other classes. Classes of
|seller, the master   |  securities may be entitled to receive distributions of
|servicer or any of   |  principal, interest or both prior to other classes or
|their affiliates.    |  before or after specified events.
|                     |
|This prospectus may  |  o No market will exist for the securities of any series
|be used to offer and |  before they are issued. In addition, even after the
|sell the securities  |  securities of a series have been issued and sold, there
|only if accompanied  |  can be no assurance that a resale market for them will
|by a prospectus      |  develop.
|supplement.          |
|                     |  Offers of the securities will be made through Bear,
|---------------------|  Stearns & Co. Inc. and the other underwriters listed in
                         the related prospectus supplement.


The Trust Fund and Its Assets

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

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

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

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

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

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

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

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

                            Bear, Stearns & Co. Inc.
                                 April 26, 2004





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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

        o   particulars of the plan of distribution for the securities.

                                       2


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

         There is also a Glossary of Terms beginning on page 127 where you will
find definitions of certain capitalized terms used in this prospectus.

         If you require additional information, the mailing address of our
principal executive offices is Bear Stearns Asset Backed Securities I LLC, 383
Madison Avenue, New York, New York, 10179 and our telephone number is (212)
272-2000. For other means of acquiring additional information about us or a
series of securities, see "Incorporation of Certain Information by Reference"
beginning on page 124 of this prospectus.




                                       3


                                  Risk Factors

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

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

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

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

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

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

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

                                            You will have no recourse against
                                            the depositor or any other person if
                                            any required distribution on the
                                            securities is not


                                       4

                                            made or for any other default. The
                                            only obligations of the depositor
                                            with respect to a trust fund or the
                                            related securities would result from
                                            a breach of the representations and
                                            warranties that the depositor may
                                            make concerning the trust assets.
                                            However, because of the depositor's
                                            very limited assets, even if the
                                            depositor should be required to
                                            repurchase a loan from a particular
                                            trust fund because of the breach of
                                            a representation or warranty, its
                                            sole source of funds for the
                                            repurchase would be:

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

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

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

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

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

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

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

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

                                       5


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

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

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


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


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


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

                                       6

Junior lien loans generally are
riskier than senior lien loans........      If the mortgage or home equity loans
                                            in a trust fund are primarily in a
                                            junior lien position, any proceeds
                                            from liquidations, insurance
                                            recoveries or condemnations must be
                                            used first to satisfy the claims of
                                            the related senior lien loans (and
                                            related foreclosure expenses) before
                                            being available to satisfy the
                                            junior lien loans. In addition, a
                                            junior mortgage lender may only
                                            foreclose subject to the related
                                            senior mortgage. As a result, the
                                            junior mortgage lender must either
                                            pay the related senior mortgage
                                            lender in full, at or before the
                                            foreclosure sale, or agree to make
                                            the regular payments on the senior
                                            mortgage. The trust will not have a
                                            source of funds to satisfy any
                                            senior mortgages or to continue
                                            making payments on them. As a
                                            result, the trust's ability, as a
                                            practical matter, to foreclose on
                                            any junior mortgage loan will be
                                            quite limited.
A decline in property values could
reduce the amount and delay the
timing of recoveries on defaulted
mortgage loans........................      The following factors, among others,
                                            could adversely affect property
                                            values in such a way that the
                                            outstanding balance of the related
                                            loans, together with any senior
                                            financing on the same properties,
                                            would equal or exceed those values:

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

                                              o  failure of borrowers to
                                                 maintain their properties
                                                 adequately; and

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

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

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

                                       7


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

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

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


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

                                       8

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

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

                                            In some states, a lien on the
                                            property due to contamination has
                                            priority over the lien of an
                                            existing mortgage. Further, a
                                            mortgage lender may be held liable
                                            as an "owner" or "operator" for
                                            costs associated with the release of
                                            petroleum from an underground
                                            storage tank under certain
                                            circumstances. If the trust fund is
                                            considered the owner or operator of
                                            a property, it will suffer losses as
                                            a result of any liability imposed
                                            for environmental hazards on the
                                            property.
Consumer protection laws may
adversely affect trust fund assets....      The loans and contracts in each
                                            trust fund also may be subject to
                                            federal laws relating to loan
                                            origination and underwriting. These
                                            laws
                                       9

                                              o  require certain disclosures to
                                                 the borrowers regarding the
                                                 terms of the loans;

                                              o  prohibit discrimination on the
                                                 basis of age, race, color, sex,
                                                 religion, marital status,
                                                 national origin, receipt of
                                                 public assistance or the
                                                 exercise of any right under the
                                                 consumer credit protection act,
                                                 in the extension of credit;

                                              o  regulate the use and reporting
                                                 of information related to the
                                                 borrower's credit experience;
                                                 and

                                              o  require additional application
                                                 disclosures, limit changes that
                                                 may be made to the loan
                                                 documents without the
                                                 borrower's consent and restrict
                                                 a lender's ability to declare a
                                                 default or to suspend or reduce
                                                 a borrower's credit limit to
                                                 certain enumerated events.

                                            Loans may also be subject to federal
                                            laws that impose additional
                                            disclosure requirements on creditors
                                            with respect to non-purchase money
                                            mortgage loans with high interest
                                            rates or high up-front fees and
                                            charges. These laws can impose
                                            specific liabilities upon creditors
                                            that fail to comply and may affect
                                            the enforceability of the related
                                            loans. In addition, the trust fund,
                                            as assignee of the creditor, would
                                            generally be subject to all claims
                                            and defenses that the borrower could
                                            assert against the creditor,
                                            including the right to rescind the
                                            loan.

                                            Home improvement contracts may be
                                            subject to federal laws that protect
                                            the borrower from defective or
                                            incomplete work by a contractor.
                                            These laws permit the borrower to
                                            withhold payment if the work does
                                            not meet the quality and durability
                                            standards agreed to between the
                                            borrower and the contractor. These
                                            laws have the effect of subjecting
                                            the trust fund, as assignee of the
                                            creditor, to all claims and defenses
                                            which the borrower in a sale
                                            transaction could assert against the
                                            seller of defective goods.

                                            If certain provisions of these
                                            federal laws are violated, the
                                            servicer may be unable to collect
                                            all or part of the principal or
                                            interest on the loans. The trust
                                            fund also could be subject to
                                            damages and administrative
                                            enforcement.

Subordinate securities are subject to
additional risk.......................      If you invest in any class of
                                            subordinate securities, your rights
                                            as an investor to receive payments
                                            otherwise due you will be
                                            subordinate to the rights of the
                                            servicer and the holders of the
                                            related senior securities. As a
                                            result, before

                                       10

                                            investing in any subordinate
                                            securities, you must be prepared to
                                            bear the risk that payments on your
                                            securities may be delayed and that
                                            you might not recover all of your
                                            initial investment.

Any credit support provided by
financial instruments may be
insufficient to protect against
particular risks......................      As described under "Credit
                                            Enhancement--Financial Instruments"
                                            in this prospectus, a trust fund may
                                            include financial instruments to
                                            protect against certain risks or to
                                            provide certain cash flow
                                            characteristics for particular
                                            classes of the securities of a
                                            series. If you invest in one of
                                            these classes and the issuer of the
                                            financial instruments fails to
                                            perform its obligations, the yield
                                            to maturity, market price and
                                            liquidity of your securities could
                                            be materially adversely affected. In
                                            addition, if the issuer of the
                                            related financial instruments
                                            experiences a credit rating
                                            downgrade, the market price and
                                            liquidity of your securities could
                                            be reduced. Finally, if the
                                            financial instruments are intended
                                            to provide an approximate or partial
                                            hedge for certain risks or cashflow
                                            characteristics, the yield to
                                            maturity, market price and liquidity
                                            of your securities could be
                                            adversely affected to the extent
                                            that the financial instrument does
                                            not provide a perfect hedge.

REMIC residual securities are subject
to additional risk....................      If you invest in any class of
                                            securities that represent the
                                            "residual interest" in a real estate
                                            mortgage investment conduit (REMIC),
                                            you will be required to report as
                                            ordinary income your pro rata share
                                            of the REMIC's taxable income,
                                            whether or not you actually received
                                            any cash. Thus, as the holder of a
                                            REMIC residual interest security,
                                            you could have taxable income and
                                            tax liabilities in a year that are
                                            in excess of your ability to deduct
                                            servicing fees and any other REMIC
                                            expenses. In addition, because of
                                            their special tax treatment, your
                                            after-tax yield on a REMIC residual
                                            interest security may be
                                            significantly less than that of a
                                            corporate bond with similar
                                            cash-flow characteristics and
                                            pre-tax yield. Transfers of REMIC
                                            residual interest securities are
                                            also restricted.


FASIT ownership securities are
subject to additional risk............      If you are a fully taxable domestic
                                            corporation that invests in any
                                            class of securities representing the
                                            "ownership interest" in a financial
                                            asset securitization investment
                                            trust (FASIT), you will be required
                                            to report as ordinary income your
                                            pro rata share of the FASIT's
                                            taxable income, whether or not you

                                       11

                                            actually received any cash. Thus, as
                                            the holder of a FASIT ownership
                                            interest security, you could have
                                            taxable income and tax liabilities
                                            in a year that are in excess of your
                                            ability to deduct servicing fees and
                                            any other FASIT expenses. In
                                            addition, because of their special
                                            tax treatment, your after-tax yield
                                            on a FASIT ownership interest
                                            security may be significantly less
                                            than that of a corporate bond with
                                            similar cash-flow characteristics
                                            and pre-tax yield. Transfers of
                                            FASIT ownership interest securities
                                            are also restricted.


Book-entry registration may limit
your ability to sell securities and
delay your receipt of payments........      Limit on Liquidity of Securities.
                                            Securities issued in book-entry form
                                            may have only limited liquidity in
                                            the resale market, since investors
                                            may be unwilling to purchase
                                            securities for which they cannot
                                            obtain physical instruments.

                                            Limit on Ability to Transfer or
                                            Pledge. Transactions in book-entry
                                            securities can be effected only
                                            through The Depository Trust
                                            Company, its participating
                                            organizations, its indirect
                                            participants and certain banks. As a
                                            result, your ability to transfer or
                                            pledge securities issued in
                                            book-entry form may be limited.

                                            Delays in Distributions. You may
                                            experience some delay in the receipt
                                            of distributions on book-entry
                                            securities since the distributions
                                            will be forwarded by the trustee to
                                            DTC for DTC to credit to the
                                            accounts of its participants. In
                                            turn, these participants will credit
                                            the distributions to your account
                                            either directly or indirectly
                                            through indirect participants.

Ratings of the securities do not
address all investment risks and must
be viewed with caution................      Any class of securities issued under
                                            this prospectus and the accompanying
                                            prospectus supplement will be rated
                                            in one of the four highest rating
                                            categories of a nationally
                                            recognized rating agency. A rating
                                            is based on the adequacy of the
                                            value of the trust fund assets and
                                            any credit enhancement for that
                                            class and reflects the rating
                                            agency's assessment of the
                                            likelihood that holders of the class
                                            of securities will receive the
                                            payments to which they are entitled.
                                            A rating is not an assessment of the
                                            likelihood that principal
                                            prepayments on the underlying loans
                                            will be made, the degree to which
                                            the rate of prepayments might differ
                                            from that originally anticipated or
                                            the likelihood of an early
                                            termination of the securities. You
                                            should not view a rating as a
                                            recommendation

                                       12

                                            to purchase, hold or sell securities
                                            because it does not address the
                                            market price or suitability of the
                                            securities for any particular
                                            investor.

                                            There is no assurance that any
                                            rating will remain in effect for any
                                            given period or that the rating
                                            agency will not lower or withdraw
                                            the rating in the future. The rating
                                            agency could lower or withdraw its
                                            rating due to:

                                              o  any decrease in the adequacy of
                                                 the value of the trust fund
                                                 assets or any related credit
                                                 enhancement, or

                                              o  an adverse change in the
                                                 financial or other condition of
                                                 a credit enhancement provider.

                                       13


                          Description of the Securities

General

         Bear Stearns Asset Backed Securities I LLC, as depositor, will
establish a trust fund for each series of its securities. A particular series of
certificates will consist of mortgage-backed or asset-backed certificates or
notes or both certificates and notes.

         Each series of certificates will be issued under a pooling and
servicing agreement or a trust agreement among the depositor, the trustee and,
if the trust fund includes loans, the related servicer. A form of pooling and
servicing agreement has been filed as an exhibit to the registration statement
of which this prospectus forms a part.

         Each series of notes will be issued under an indenture between the
related trust fund and the trustee named in the prospectus supplement for that
series. A form of indenture has been filed as an exhibit to the registration
statement of which this prospectus forms a part. If the trust fund includes
loans, the trust fund and the servicer of the loans will also enter into a
servicing agreement.

         Each seller named in the related prospectus supplement, from which the
depositor will have purchased assets to be included in the trust fund, may agree
to reimburse the depositor for certain fees and expenses that the depositor
incurs in connection with the offering of the securities.

         The following summaries describe the material provisions which may
appear in each pooling and servicing agreement or trust agreement, in the case
of a series of certificates, and in each indenture and servicing agreement, in
the case of a series of notes. The prospectus supplement for each series of
securities will describe any provision of the pooling and servicing agreement or
trust agreement, in the case of a series of certificates, and of the indenture
and servicing agreement, in the case of a series of notes, which materially
differs from the description contained in this prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the prospectus supplement and the
governing agreements for that series.

         Each series of securities will consist of one or more classes which may
be compound interest securities, variable interest securities, planned balance
(PAC) securities, zero coupon securities, principal only securities, interest
only securities or participating securities. A series may also include one or
more classes of subordinated securities. The securities of each series will be
issued only in fully registered form, without coupons, in the authorized
denominations for each class specified in the related prospectus supplement.
Upon satisfaction of any conditions applicable to a particular class as
described in the related prospectus supplement, the transfer of the securities
may be registered, and the securities may be exchanged, at the office of the
trustee without the payment of any service charge, other than any tax or
governmental charge payable in connection with the registration of transfer or
exchange. If specified in the related prospectus supplement, one or more classes
of a series may be available in book-entry form only.

                                       14


         Unless otherwise provided in the related prospectus supplement,
payments of principal of and interest on a series of securities will be made on
each distribution date specified in the prospectus supplement by check mailed to
holders of that series, registered as such at the close of business on the
record date specified in the prospectus supplement that is applicable to that
distribution date, at their addresses appearing on the security register.
However, payments may be made by wire transfer (at the expense of the holder
requesting payment by wire transfer) in circumstances described in the
prospectus supplement. However, final payments of principal in retirement of
each security will be made only upon presentation and surrender of the security
at the office of the related trustee. Notice of the final payment on a security
will be mailed to each holder before the distribution date on which the final
principal payment is expected to be made.

         Payments of principal of and interest on the securities will be made by
the trustee, or a paying agent on behalf of the trustee, as specified in the
related prospectus supplement. Unless otherwise provided in the related
prospectus supplement, the following amounts will be deposited directly into the
collection account established for a particular series of securities with the
trustee (or with the servicer in the name of the trustee):

         o  all payments with respect to the primary assets for that series
            (see, "--The Primary Assets and Their Valuation" below), together
            with reinvestment income thereon;

         o  amounts withdrawn from any cash, letters of credit, short-term
            investments or other instruments acceptable to the rating agencies
            identified in the prospectus supplement as rating that series and
            deposited in each reserve fund for the series established in the
            name of the trustee; and

         o  amounts available pursuant to any other credit enhancement for the
            series.

         If provided in the related prospectus supplement, the deposits may be
net of certain amounts payable to the servicer and any other person specified in
the prospectus supplement. These amounts thereafter will be deposited into the
separate distribution account established for the series and will be available
to make payments on the related securities on the next distribution date. See
"The Trust Funds--Collection and Distribution Accounts" in this prospectus.

The Primary Assets and Their Valuation

         The primary assets of each trust fund may include one or more pools of
the following:

         o  Residential Loans,

         o  Home Equity Loans,

         o  Home Improvement Contracts,

         o  Manufactured Housing Contracts,


                                       15



         o  Agency Securities, and

         o  Private Label Securities.

         When we use the term "loans" in this prospectus, we include Residential
Loans, Home Equity Loans, Home Improvement Contracts and Manufactured Housing
Contracts. The residential or mixed-use properties that secure the loans are
collectively referred to in this prospectus as the "mortgaged properties."

         If specified in the related prospectus supplement for a series of
notes, each primary asset included in the related trust fund will be assigned an
initial Asset Value. Unless otherwise specified in the related prospectus
supplement, the initial Asset Value of the primary assets of the trust fund will
be at least equal to the principal amount of the related notes on the date of
issuance.

Payments of Interest

         The securities of each class that by their terms are entitled to
receive interest will bear interest (calculated, unless otherwise specified in
the related prospectus supplement, on the basis of a 360-day year of twelve
30-day months) from the date and at the rate specified in the prospectus
supplement, or will be entitled to receive interest payment amounts calculated
in the method described in the prospectus supplement. Interest on the
interest-bearing securities of a series will be payable on the distribution date
specified in the related prospectus supplement. The rate of interest on
securities of a series may be variable or may change with changes in the annual
interest rates of the loans (or underlying loans) included in the related trust
fund and/or as prepayments occur with respect to the loans (or underlying
loans). Principal only securities may not be entitled to receive any interest
distributions or may be entitled to receive only nominal interest distributions.
Any interest on zero coupon securities that is not paid on the related
distribution date will accrue and be added to principal on that date.

         Interest payable on the securities on a distribution date will include
all interest accrued during the period specified in the related prospectus
supplement. In the event interest accrues during the calendar month preceding a
distribution date, the effective yield to holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the securities were to
accrue through the day immediately preceding that distribution date.

Payments of Principal

         On each distribution date for a series, principal payments will be made
to the holders of the securities on which principal is then payable, to the
extent set forth in the prospectus supplement. The payments will be made in a
total amount determined as specified in the prospectus supplement and will be
allocated among the respective classes of the series in the manner, at the times
and in the priority (which may include allocation by random lot) set forth in
the prospectus supplement.

                                       16


Final Scheduled Distribution Date

         The final scheduled distribution date with respect to each class of a
series of notes is the date no later than which the total principal balance of
the class will be fully paid, and the final scheduled distribution date with
respect to each class of a series of certificates is the date on which the
principal balance of the class is expected to be reduced to zero, in each case
calculated on the basis of the assumptions applicable to that series described
in the related prospectus supplement. The final scheduled distribution date for
each class of a series will be specified in the related prospectus supplement.

         Since payments on the primary assets of each trust fund will be used to
make distributions that reduce the outstanding principal amount of the related
securities, it is likely that the actual final distribution date of any class
will occur earlier, and may occur substantially earlier, than its final
scheduled distribution date. Furthermore, with respect to a series of
certificates, unless otherwise specified in the related prospectus supplement,
the actual final distribution date of any certificate may occur later than its
final scheduled distribution date as a result of delinquencies, defaults and
liquidations of the primary assets of the related trust fund. No assurance can
be given as to the actual prepayment experience with respect to any series. See
"--Weighted Average Lives of the Securities" below.

Special Redemption

         If so specified in the prospectus supplement relating to a series of
securities having other than monthly distribution dates, one or more classes of
the securities may be subject to special redemption, in whole or in part, on the
special redemption date specified in the related prospectus supplement if, as a
consequence of prepayments on the loans (or underlying loans) or low yields then
available for reinvestment, the entity specified in the prospectus supplement
determines, based on assumptions set forth in the applicable agreement, that the
available interest amount that will have accrued on the securities through the
designated interest accrual date specified in the related prospectus supplement
is less than the amount of interest that will have accrued on the securities to
that date. In this event and as further described in the related prospectus
supplement, the trustee will redeem a principal amount of outstanding securities
of the series sufficient to cause the available interest amount to equal the
amount of interest that will have accrued through the designated interest
accrual date for the securities outstanding immediately after the redemption.

Optional Redemption, Purchase or Termination

         The depositor or the servicer or any other entity that may be
designated in the related prospectus supplement will have the option, on any
distribution date, to purchase one or more classes of certificates of any series
or redeem, in whole or in part, one or more classes of notes of any series under
the circumstances, if any, specified in the related prospectus supplement.
Alternatively, if the prospectus supplement for a series of certificates so
provides, the depositor, the servicer or another entity designated in the
prospectus supplement will have the option to cause an early termination of the
related trust fund by repurchasing all of the primary assets from the trust fund
on or after a date specified in the prospectus supplement, or on or after such
time as the total outstanding principal amount of the certificates or primary
assets (as specified in the



                                       17



prospectus supplement) is equal to or less than the amount or percentage
specified in the prospectus supplement. Notice of the redemption, purchase or
termination must be given by the depositor or the trustee prior to the related
date. The redemption, purchase or repurchase price will be set forth in the
prospectus supplement. If specified in the prospectus supplement, in the event
that a REMIC election has been made, the trustee shall receive a satisfactory
opinion of counsel that the optional redemption, purchase or termination will be
conducted so as to constitute a "qualified liquidation" under Section 860F of
the Internal Revenue Code of 1986, as amended.

         In addition, the prospectus supplement may provide other circumstances
under which holders of securities of a series could be fully paid significantly
earlier than would otherwise be the case if payments or distributions were
solely based on the activity of the related primary assets.

Weighted Average Lives of the Securities

         Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
the security will be repaid to the investor. Unless otherwise specified in the
related prospectus supplement, the weighted average life of the securities of a
class will be influenced by the rate at which the amount financed under the
loans (or underlying loans relating to the Agency Securities or Private Label
Securities, as applicable), included in the trust fund for a series is paid,
whether in the form of scheduled amortization or prepayments.

         Prepayments on loans and other receivables can be measured relative to
a prepayment standard or model. The prospectus supplement for each series of
securities will describe the prepayment standard or model, if any, that is used
and may contain tables setting forth the projected weighted average life of each
class of securities of the series and the percentage of the original principal
amount of each class of securities of the series that would be outstanding on
specified distribution dates based on the assumptions stated in the prospectus
supplement, including assumptions that prepayments on the loans (or underlying
loans relating to the Agency Securities or Private Label Securities, as
applicable) included in the related trust fund are made at rates corresponding
to various percentages of the prepayment standard or model specified in the
prospectus supplement.

         There is, however, no assurance that prepayment of the loans (or
underlying loans relating to the Agency Securities or Private Label Securities,
as applicable) included in the related trust fund will conform to any level of
any prepayment standard or model specified in the related prospectus supplement.
The rate of principal prepayments on pools of loans may be influenced by a
variety of factors, including job-related factors such as transfers, layoffs or
promotions and personal factors such as divorce, disability or prolonged
illness. Economic conditions, either generally or within a particular geographic
area or industry, also may affect the rate of principal prepayments. Demographic
and social factors may influence the rate of principal prepayments in that some
borrowers have greater financial flexibility to move or refinance than do
others. The deductibility of mortgage interest payments, servicing decisions and
other factors also can affect the rate of principal prepayments. As a result,
there can be no

                                       18


assurance as to the rate or timing of principal prepayments of the loans (or
underlying loans) either from time to time or over the lives of the loans (or
underlying loans).

         The rate of prepayments of conventional housing loans and other
receivables has fluctuated significantly in recent years. In general, however,
if prevailing interest rates fall significantly below the interest rates on the
loans (or underlying loans) for a series, the loans are likely to prepay at
rates higher than if prevailing interest rates remain at or above the interest
rates borne by the loans. In this regard, it should be noted that the loans (or
underlying loans) for a series may have different interest rates. In addition,
the weighted average life of a class of securities may be affected by the
varying maturities of the loans (or underlying loans). If any loans (or
underlying loans) for a series have actual terms to stated maturity that are
less than those that were assumed in calculating the final scheduled
distribution date of the related securities, one or more classes of the series
may be fully paid prior to their respective final scheduled distribution date,
even in the absence of prepayments and a reinvestment return higher than the
Assumed Reinvestment Rate established by the rating agencies named in the
related prospectus supplement.

                                 The Trust Funds

General

         The notes of each series will be secured by the pledge of the assets of
the related trust fund, and the certificates of each series will represent
interests in the assets of the related trust fund. Unless otherwise specified in
the related prospectus supplement, the trust fund of each series will include
assets purchased by the depositor from the seller composed of:

         o  the primary assets of the trust fund;

         o  amounts available from the reinvestment of payments on the primary
            assets at any Assumed Reinvestment Rate that may be established by
            the rating agencies specified in the related prospectus supplement;

         o  any credit enhancement in the form of an irrevocable letter of
            credit, surety bond, insurance policy or other form of credit
            support;

         o  REO property consisting of any mortgaged property or home
            improvement that secured a loan but which is acquired by foreclosure
            or deed in lieu of foreclosure or repossession; and

         o  the amount, if any, initially deposited into the collection account
            or distribution account(s) for the series as specified in the
            related prospectus supplement.

         The securities will be non-recourse obligations of the related trust
fund. Unless the prospectus supplement indicates otherwise, the assets of the
trust fund specified in the related prospectus supplement will serve as
collateral only for that series of securities. Holders of a series of notes may
only proceed against the collateral securing that series in the case of a
default


                                       19



with respect to the notes and may not proceed against any assets of the
depositor or the related trust fund not pledged to secure the notes.

         The primary assets for a series will be sold by the seller to the
depositor or purchased by the depositor in the open market or in privately
negotiated transactions (which may include transactions with affiliates) and
will be transferred by the depositor to the related trust fund. Loans relating
to a series will be serviced by the servicer (which may be the seller) that is
specified in the related prospectus supplement. The servicer will service the
loans pursuant to a pooling and servicing agreement with respect to a series of
certificates, or a servicing agreement between the trust fund and servicer with
respect to a series of notes.

         If the prospectus supplement so provides, a trust fund relating to a
series of securities may be a business trust formed under the laws of the state
specified in the prospectus supplement pursuant to a trust agreement between the
depositor and the trustee.

         Each trust fund, prior to the initial offering of the related series of
securities, will have no assets or liabilities. No trust fund is expected to
engage in any activities other than:

         o  to acquire, manage and hold the related primary assets and other
            assets contemplated in this prospectus and in the related prospectus
            supplement, and the proceeds thereof,

         o  to issue the related securities,

         o  to make payments and distributions on the securities, and

         o  to perform certain related activities.

No trust fund is expected to have any source of capital other than its assets
and any related credit enhancement.

         Primary assets included in the trust fund for a series may consist of
any combination of loans, Agency Securities and Private Label Securities, as and
to the extent the related prospectus supplement specifies.

The Loans

         General. Loans in each trust fund may consist of Residential Loans,
Home Equity Loans, Home Improvement Contracts or Manufactured Housing Contracts.
If specified in the related prospectus supplement, the loans in the related
trust fund may include cooperative apartment loans secured by security interests
in shares issued by private, non-profit, cooperative housing corporations and in
the related proprietary leases or occupancy agreements granting exclusive rights
to occupy specific dwelling units in the cooperatives' buildings. As more fully
described in the related prospectus supplement, the loans may be either
"conventional" loans or loans that are insured or guaranteed by a governmental
agency like the FHA or VA. The loans will have been originated in accordance
with the underwriting criteria specified in the related prospectus supplement.

                                       20


         In general, the loans in a pool will have monthly payments due on the
first day of each month. However, as described in the related prospectus
supplement, the loans in a pool may have payments due more or less frequently
than monthly. In addition, payments may be due on any day during a month. The
payment terms of the loans to be included in a trust fund will be described in
the related prospectus supplement and may include any of the following features,
all as described in this prospectus or in the related prospectus supplement:

         o  Interest may be payable at

            -  a fixed rate,

            -  a rate that adjusts from time to time in relation to an index
               that will be specified in the related prospectus supplement,

            -  a rate that is fixed for a period of time or under certain
               circumstances and is followed by an adjustable rate,

            -  a rate that otherwise varies from time to time, or

            -  a rate that is convertible from an adjustable rate to a fixed
               rate.

         Changes to an adjustable rate may be subject to periodic limitations,
         maximum rates, minimum rates or a combination of these limitations. As
         specified in the related prospectus supplement, the loans may provide
         for payments in level monthly installments, for balloon payments, or
         for payments that are allocated to principal and interest according to
         the "sum of the digits" or "Rule of 78s" methods. Accrued interest may
         be deferred and added to the principal of a loan for the periods and
         under the circumstances as may be specified in the related prospectus
         supplement. Loans may provide for the payment of interest at a rate
         lower than the specified loan rate for a period of time or for the life
         of the loan, and the amount of any difference may be contributed from
         funds supplied by the seller of the property or another source.

         o  Principal may be

            -  payable on a level debt service basis to fully amortize the loan
               over its term,

            -  calculated on the basis of an assumed amortization schedule that
               is significantly longer than the original term to maturity or on
               an interest rate that is different from the loan rate, or

            -  nonamortizing during all or a portion of the original term.

Payment of all or a substantial portion of the principal may be due on maturity
in the form of a balloon payment. Principal may include interest that has been
deferred and added to the principal balance of the loan.


                                       21


         o  Monthly payments of principal and interest may

            -  be fixed for the life of the loan,

            -  increase over a specified period of time or

            -  change from period to period.

         Loans may include limits on periodic increases or decreases in the
         amount of monthly payments and may include maximum or minimum amounts
         of monthly payments.

         Prepayments of principal may be conditioned on payment of a prepayment
fee, which may be fixed for the life of the loan or may decline over time, and
may be prohibited for the life of the loan or for particular lockout periods.
Some loans may permit prepayments after expiration of the applicable lockout
period and may require the payment of a prepayment fee in connection with any
subsequent prepayment. Other loans may permit prepayments without payment of a
fee unless the prepayment occurs during specified time periods. The loans may
include "due on sale" clauses which permit the mortgagee to demand payment of
the entire loan in connection with the sale or transfers of the related
property. Other loans may be assumable by persons meeting the then applicable
underwriting standards of the related seller.

         A trust fund may contain buydown loans that include provisions for a
third party to subsidize partially the monthly payments of the borrowers on
those loans during the early years of those loans, the difference to be made up
from a buydown fund contributed by that third party at the time of origination
of the loan. A buydown fund will be in an amount equal either to the discounted
value or full aggregate amount of future payment subsidies. The underlying
assumption of buydown plans is that the income of the borrower will increase
during the buydown period as a result of normal increases in compensation and
inflation, so that the borrower will be able to meet the full loan payments at
the end of the buydown period. If assumption of increased income is not
fulfilled, the possibility of defaults on buydown loans is increased. The
related prospectus supplement will contain information with respect to any
buydown loan concerning limitations on the interest rate paid by the borrower
initially, on annual increases in the interest rate and on the length of the
buydown period.

         When we use the term "mortgaged property" in this prospectus, we mean
the real property which secures repayment of the related loan. Home Improvement
Contracts and Manufactured Housing Contracts may, and the other loans will, be
secured by mortgages or deeds of trust or other similar security instruments
creating a lien on a mortgaged property. In the case of Home Equity Loans, the
related liens may be subordinated to one or more senior liens on the related
mortgaged properties as described in the prospectus supplement. As specified in
the related prospectus supplement, home improvement contracts and manufactured
housing contracts may be unsecured or secured by purchase money security
interests in the financed home improvements and the financed manufactured homes.
When we use the term "properties" in this prospectus supplement, we mean the
related mortgaged properties, home improvements and manufactured homes. The
properties relating to the loans will consist primarily of single-family
properties, meaning detached or semi-detached one- to four-family dwelling
units, townhouses, rowhouses, individual condominium units, individual units in
planned unit



                                       22




developments and other dwelling units, or mixed-use properties. Any mixed-use
property will not exceed three stories and its primary use will be for one- to
four-family residential occupancy, with the remainder of its space for retail,
professional or other commercial uses. Any non-residential use will be in
compliance with local zoning laws and regulations. Properties may include
vacation and second homes, investment properties and leasehold interests. In the
case of leasehold interests, the term of the leasehold will exceed the scheduled
maturity of the related loan by a time period specified in the related
prospectus supplement. The properties may be located in any one of the fifty
states, the District of Columbia, Guam, Puerto Rico or any other territory of
the United States.

         Loans with specified loan-to-value ratios and/or principal balances may
be covered wholly or partially by primary mortgage guaranty insurance policies.
The existence, extent and duration of any coverage provided by primary mortgage
guaranty insurance policies will be described in the related prospectus
supplement.

         Home Equity Loans. The primary assets for a series may consist, in
whole or in part, of, closed-end home equity loans, revolving credit line home
equity loans or certain balances forming a part of the revolving credit line
loans, secured by mortgages creating senior or junior liens primarily on one- to
four-family residential or mixed-use properties. The full principal amount of a
closed-end loan is advanced at origination of the loan and generally is
repayable in equal (or substantially equal) installments of an amount sufficient
to fully amortize the loan at its stated maturity. Unless otherwise described in
the related prospectus supplement, the original terms to stated maturity of
closed-end loans will not exceed 360 months. Principal amounts of a revolving
credit line loan may be drawn down (up to the maximum amount set forth in the
related prospectus supplement) or repaid from time to time, but may be subject
to a minimum periodic payment. Except to the extent provided in the related
prospectus supplement, the trust fund will not include any amounts borrowed
under a revolving credit line loan after the cut-off date designated in the
prospectus supplement. As more fully described in the related prospectus
supplement, interest on each revolving credit line loan, excluding introductory
rates offered from time to time during promotional periods, is computed and
payable monthly on the average daily principal balance of that loan. Under
certain circumstances, a borrower under either a revolving credit line loan or a
closed-end loan may choose an interest-only payment option. In this case only
the amount of interest that accrues on the loan during the billing cycle must be
paid. An interest-only payment option may be available for a specified period
before the borrower must begin making at least the minimum monthly payment of a
specified percentage of the average outstanding balance of the loan.

         The rate of prepayment on Home Equity Loans cannot be predicted. Home
Equity Loans have been originated in significant volume only during the past few
years and the depositor is not aware of any publicly available studies or
statistics on the rate of their prepayment. The prepayment experience of the
related trust fund may be affected by a wide variety of factors, including
general economic conditions, prevailing interest rate levels, the availability
of alternative financing and homeowner mobility and the frequency and amount of
any future draws on any revolving credit line loans. Other factors that might be
expected to affect the prepayment rate of a pool of Home Equity Loans include
the amounts of, and interest rates on, the underlying first mortgage loans, and
the use of first mortgage loans as long-term financing for home purchase and
junior mortgage loans as shorter-term financing for a variety of purposes,
including


                                       23



home improvement, education expenses and purchases of consumer durables such as
automobiles. Accordingly, Home Equity Loans may experience a higher rate of
prepayment than traditional fixed-rate first mortgage loans. On the other hand,
because Home Equity Loans such as the revolving credit line loans generally are
not fully amortizing, the absence of voluntary borrower prepayments could cause
rates of principal payments to be lower than, or similar to, those of
traditional fully-amortizing first mortgage loans. Any future limitations on the
right of borrowers to deduct interest payments on Home Equity Loans for federal
income tax purposes may further increase the rate of prepayments of the Home
Equity Loans. Moreover, the enforcement of a "due-on-sale" provision (as
described below) will have the same effect as a prepayment of the related Home
Equity Loans. See "Material Legal Aspects of the Loans--Due-on-Sale Clauses in
Mortgage Loans" in this prospectus.

         Collections on revolving credit line loans may vary for a number of
reasons, including those listed below.

         o  A borrower may make a payment during a month in an amount that is as
            little as the minimum monthly payment for that month or, during the
            interest-only period for certain revolving credit line loans (and,
            in more limited circumstances, closed-end loans with respect to
            which an interest-only payment option has been selected), the
            interest, fees and charges for that month.

         o  A borrower may make a payment that is as much as the entire
            principal balance plus accrued interest and related fees and charges
            during a month.

         o  A borrower may fail to make the required periodic payment.

         o  Collections on the mortgage loans may vary due to seasonal
            purchasing and the payment habits of borrowers.

         Each single family property will be located on land owned in fee simple
by the borrower or on land leased by the borrower for a term at least ten years
(unless otherwise provided in the related prospectus supplement) greater than
the term of the related loan. Attached dwellings may include owner-occupied
structures where each borrower owns the land upon which the unit is built, with
the remaining adjacent land owned in common or dwelling units subject to a
proprietary lease or occupancy agreement in a cooperatively owned apartment
building. Unless otherwise specified in the related prospectus supplement,
mortgages on cooperative dwelling units consist of a lien on the shares issued
by the cooperative dwelling corporation and the proprietary lease or occupancy
agreement relating to the cooperative dwelling.

         The aggregate principal balance of loans secured by single family
properties that are owner-occupied will be disclosed in the related prospectus
supplement. Unless otherwise specified in the prospectus supplement, the sole
basis for a representation that a given percentage of the loans are secured by
single family property that is owner-occupied will be either

         o  a representation by the borrower at origination of the loan either
            that the underlying mortgaged property will be used by the borrower
            for a period of at least six months

                                       24


            every year or that the borrower intends to use the mortgaged
            property as a primary residence, or

         o  a finding that the address of the underlying mortgaged property is
            the borrower's mailing address as reflected in the servicer's
            records.

To the extent specified in the related prospectus supplement, single family
properties may include non-owner occupied investment properties and vacation and
second homes.

         Home Improvement Contracts. The primary assets for a series may
consist, in whole or in part, of home improvement installment sales contracts
and installment loan agreements originated by home improvement contractors in
the ordinary course of business. As specified in the related prospectus
supplement, the Home Improvement Contracts will be either unsecured or secured
by senior or junior mortgages primarily on single family properties, or by
purchase money security interests in the related home improvements. Unless
otherwise specified in the applicable prospectus supplement, the Home
Improvement Contracts will be fully amortizing and may have fixed interest rates
or adjustable interest rates and may provide for other payment characteristics
as described below and in the related prospectus supplement.

         Unless otherwise specified in the related prospectus supplement, the
home improvements securing the Home Improvement Contracts include, but are not
limited to, replacement windows, house siding, new roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels.

         Manufactured Housing Contracts. The trust fund assets for a series may
consist, in whole or part, of conventional manufactured housing installment
sales contracts and installment loan agreements originated by a manufactured
housing dealer in the ordinary course of business. As specified in the related
prospectus supplement, the Manufactured Housing Contracts will be secured by
manufactured homes, located in any of the fifty states or the District of
Columbia or by mortgages on the real estate on which the manufactured homes are
located.

         The manufactured homes securing the Manufactured Housing Contracts will
consist of manufactured homes within the meaning of 42 United States Code,
Section 5402(6), or manufactured homes meeting those other standards as shall be
described in the related prospectus supplement. Section 5402(6) defines a
"manufactured home" as "a structure, transportable in one or more sections,
which, in the traveling mode, is eight body feet or more in width or forty body
feet or more in length, or, when erected on site, is three hundred twenty or
more square feet, and which is built on a permanent chassis and designed to be
used as a dwelling with or without a permanent foundation when connected to the
required utilities, and includes the plumbing, heating, air conditioning and
electrical systems contained therein; except that the term shall include any
structure which meets all the requirements of [this] paragraph except the size
requirements and with respect to which the manufacturer voluntarily files a
certification required by the Secretary of Housing and Urban Development and
complies with the standards established under [this] chapter."

         Manufactured homes, unlike mortgaged properties, generally depreciate
in value. Consequently, at any time after origination it is possible, especially
in the case of contracts with


                                       25



high loan-to-value ratios at origination, that the market value of a
manufactured home or home improvement may be lower than the principal amount
outstanding under the related contract.

         Additional Information. The selection criteria applicable to the loans
will be specified in the related prospectus supplement. These include, but are
not limited to, the combined loan-to-value ratios or loan-to-value ratios, as
applicable, original terms to maturity and delinquency information.

         The loans for a series of securities may include loans that do not
amortize their entire principal balance by their stated maturity in accordance
with their terms but require a balloon payment of the remaining principal
balance at maturity, as specified in the related prospectus supplement. As
further described in the related prospectus supplement, the loans for a series
of securities may include loans that do not have a specified stated maturity.

         The loans will be either conventional contracts or contracts insured by
the Federal Housing Administration (FHA) or partially guaranteed by the Veterans
Administration (VA). Loans designated in the related prospectus supplement as
insured by the FHA will be insured under various FHA programs as authorized
under the United States Housing Act of 1937, as amended.. These programs
generally limit the principal amount and interest rates of the mortgage loans
insured. Loans insured by the FHA generally require a minimum down payment of
approximately 5% of the original principal amount of the loan. No FHA-insured
loans relating to a series of securities may have an interest rate or original
principal amount exceeding the applicable FHA limits at the time or origination
of such loan.

         The insurance premiums for loans insured by the FHA are collected by
lenders approved by the Department of Housing and Urban Development (HUD) and
are paid to the FHA. The regulations governing FHA single-family mortgage
insurance programs provide that insurance benefits are payable either upon
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
premises to HUD or upon assignment of the defaulted loan to HUD. With respect to
a defaulted FHA-insured loan, the servicer is limited in its ability to initiate
foreclosure proceedings. When it is determined, either by the servicer or HUD,
that default was caused by circumstances beyond the borrower's control, the
servicer is expected to make an effort to avoid foreclosure by entering, if
feasible, into one of a number of available forms of forbearance plans with the
borrower. Such plans may involve the reduction or suspension of regular mortgage
payments for a specified period, with such payments to be made upon or before
the maturity date of the mortgage, or the recasting of payments due under the
mortgage up to or beyond the maturity date. In addition, when a default caused
by such circumstances is accompanied by certain other criteria, HUD may provide
relief by making payments to the servicer in partial or full satisfaction of
amounts due under the loan (which payments are to be repaid by the borrower to
HUD) or by accepting assignment of the loan from the servicer. With certain
exceptions, at least three full monthly installments must be due and unpaid
under the loan and HUD must have rejected any request for relief from the
borrower before the servicer may initiate foreclosure proceedings.

         HUD has the option, in most cases, to pay insurance claims in cash or
in debentures issued by HUD. Currently, claims are being paid in cash, and
claims have not been paid in debentures since 1965. HUD debentures issued in
satisfaction of FHA insurance claims bear


                                       26



interest at the applicable HUD debenture interest rate. The servicer of each
FHA-insured loan will be obligated to purchase any such debenture issued in
satisfaction of a loan upon default for an amount equal to the principal amount
of the debenture.

         The amount of insurance benefits generally paid by the FHA is equal to
the entire unpaid principal amount of the defaulted loan adjusted to reimburse
the servicer for certain costs and expenses and to deduct certain amounts
received or retained by the servicer after default. When entitlement to
insurance benefits results from foreclosure (or other acquisition of possession)
and conveyance to HUD, the servicer is compensated for no more than two-thirds
of its foreclosure costs, and is compensated for interest accrued and unpaid
prior to the date of foreclosure but in general only to the extent it was
allowed pursuant to a forbearance plan approved by HUD. When entitlement to
insurance benefits results from assignment of the loan to HUD, the insurance
payment includes full compensation for interest accrued and unpaid to the
assignment date. The insurance payment itself, upon foreclosure of an
FHA-insured loan, bears interest from a date 30 days after the borrower's first
uncorrected failure to perform any obligation to make any payment due under the
loan and, upon assignment, from the date of assignment to the date of payment of
the claim, in each case at the same interest rate as the applicable HUD
debenture interest rate as described above.

         Loans designated in the related prospectus supplement as guaranteed by
the VA will be partially guaranteed by the VA under the Serviceman's
Readjustment Act of 1944, as amended. The Serviceman's Readjustment Act permits
a veteran (or in certain instances, the spouse of a veteran) to obtain a
mortgage loan guaranty by the VA covering mortgage financing of the purchase of
a one- to four-family dwelling unit at interest rates permitted by the VA. The
program has no mortgage loan limits, requires no down payment from the purchaser
and permits the guarantee of mortgage loans of up to 30 years' duration.

         The maximum guaranty that may be issued by the VA under a VA-guaranteed
mortgage loan depends upon the original principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. The
liability on the guaranty is reduced or increased pro rata with any reduction or
increase in the amount of indebtedness, but in no event will the amount payable
on the guaranty exceed the amount of the original guaranty. The VA may, at its
option and without regard to its guaranty, make full payment to a mortgage
holder of unsatisfied indebtedness on a mortgage upon its assignment to the VA.

         With respect to a defaulted VA-guaranteed loan, the servicer is, absent
exceptional circumstances, authorized to announce its intention to foreclose
only when the default has continued for three months. Generally, a claim for the
guaranteed amount is submitted to the VA after liquidation of the related
mortgaged property.

         The amount payable under a VA guaranty will be the percentage of the
VA-insured loan originally guaranteed by the VA applied to the indebtedness
outstanding as of the applicable date of computation specified in the VA
regulations. Payments under the guaranty will be equal to the unpaid principal
amount of the loan, interest accrued on the unpaid balance of the loan to the
appropriate date of computation and limited expenses of the mortgagee, but in
each case only to the extent that such amounts have not been recovered through
liquidation of the mortgaged

                                       27


property. The amount payable under the guaranty may in no event exceed the
amount of the original guaranty.

         The prospectus supplement for each series will provide information with
respect to the loans that are primary assets of the related trust fund as of the
cut-off date, including, among other things, and to the extent relevant:

         o  the aggregate unpaid principal balance of the loans;

         o  the range and weighted average interest rates on the loans and, in
            the case of adjustable rate loans, the range and weighted average of
            the current interest rates and the lifetime interest rate caps, if
            any;

         o  the range and average principal balance of the loans;

         o  the weighted average original and remaining terms to stated maturity
            of the loans and the range of original and remaining terms to stated
            maturity, if applicable;

         o  the range and weighted average of combined loan-to-value ratios or
            loan-to-value ratios for the loans, as applicable;

         o  the percentage (by principal balance as of the cut-off date) of
            loans that accrue interest at adjustable or fixed interest rates;

         o  any special hazard insurance policy or bankruptcy bond or other
            enhancement relating to the loans;

         o  the percentage (by principal balance as of the cut-off date) of
            loans that are secured by mortgaged properties or home improvements
            or that are unsecured;

         o  the geographic distribution of any mortgaged properties securing the
            loans;

         o  for loans that are secured by single family properties, the
            percentage (by principal balance as of the cut-off date) secured by
            shares relating to cooperative dwelling units, condominium units,
            investment property and vacation or second homes;

         o  the lien priority of the loans;

         o  the delinquency status and year of origination of the loans;

         o  whether the loans are closed-end loans and/or revolving credit line
            loans; and

         o  in the case of revolving credit line loans, the general payments and
            credit line terms of those loans and other pertinent features.

         The prospectus supplement will also specify any other limitations on
the types or characteristics of the loans in the trust fund for the related
series of securities.


                                       28


         If information of the nature described above respecting the loans is
not known to the depositor at the time the securities are initially offered,
more general or approximate information of the nature described above will be
provided in the prospectus supplement and additional information will be set
forth in a Current Report on Form 8-K to be available to investors on the date
of issuance of the related series of securities and to be filed with the SEC
within 15 days after the initial issuance of the securities.

Private Label Securities

         General. Primary assets for a series may consist, in whole or in part,
of Private Label Securities or PLS (i.e., private mortgage-backed asset-backed
securities) that include:

         o  pass-through certificates representing beneficial interests in
            underlying loans of a type that would otherwise be eligible to be
            loans held directly by the trust fund, or

         o  collateralized obligations secured by underlying loans of a type
            that would otherwise be eligible to be loans held directly by the
            trust fund.

         The Private Label Securities will previously have been

         o  offered and distributed to the public pursuant to an effective
            registration statement, or

         o  purchased in a transaction not involving any public offering from a
            person that is not an affiliate of the Private Label Securities at
            the time of sale (nor its affiliate at any time during the three
            preceding months) and a period of two years has elapsed since the
            date the Private Label Securities were acquired from the issuer or
            its affiliate, whichever is later.

         Although individual underlying loans may be insured or guaranteed by
the United States or one of its agencies or instrumentalities, they need not be,
and the Private Label Securities themselves may be, but need not be, insured or
guaranteed.

         The Private Label Securities will have been issued pursuant to a
pooling and servicing agreement, a trust agreement or similar agreement. The
seller/servicer of the underlying loans will have entered into a PLS agreement
with the PLS trustee. The PLS trustee, its agent or a custodian will take
possession of the underlying loans. The underlying loans will be serviced by the
PLS servicer directly or by one or more sub-servicers subject to the supervision
of the PLS servicer.

         The issuer Private Label Securities will be


         o  a financial institution or other entity engaged generally in the
            business of lending,

         o  a public agency or instrumentality of a state, local or federal
            government, or

         o  a limited purpose corporation organized for the purpose of, among
            other things, establishing trusts and acquiring and selling loans to
            such trusts, and selling beneficial interests in trusts.


                                       29


         If specified in the prospectus supplement, the PLS issuer may be an
affiliate of the depositor. The obligations of the PLS issuer generally will be
limited to certain representations and warranties that it makes with respect to
the assets it conveys to the related trust. Unless otherwise specified in the
related prospectus supplement, the PLS issuer will not have guaranteed any of
the assets conveyed to the related trust or any of the Private Label Securities
issued under the PLS agreement.

         Distributions of principal and interest will be made on the Private
Label Securities on the dates specified in the related prospectus supplement.
The Private Label Securities may be entitled to receive nominal or no principal
distributions or nominal or no interest distributions. Principal and interest
distributions will be made on the Private Label Securities by the PLS trustee or
the PLS servicer. The PLS issuer or the PLS servicer may have the right to
repurchase the underlying loans after a certain date or under other
circumstances specified in the related prospectus supplement.

         The loans underlying the Private Label Securities may be fixed rate,
level payment, fully amortizing loans or adjustable rate loans or loans having
balloon or other irregular payment features. The underlying loans will be
secured by mortgages on mortgaged properties.

         Credit Support Relating to Private Label Securities. Credit support in
the form of reserve funds, subordination of other private securities issued
under the PLS agreement, guarantees, cash collateral accounts, security policies
or other types of credit support may be provided with respect to the underlying
loans or with respect to the Private Label Securities themselves. The type,
characteristics and amount of credit support will be a function of the
characteristics of the underlying loans and other factors and will be based on
the requirements of the nationally recognized statistical rating organization
that rated the Private Label Securities.

         Additional Information. If the primary assets of a trust fund include
Private Label Securities, the related prospectus supplement will specify the
items listed below, to the extent relevant and to the extent information is
reasonably available to the depositor and the depositor reasonably believes the
information to be reliable:

         o  the total approximate principal amount and type of the Private Label
            Securities to be included in the trust fund,

         o  the maximum original term to stated maturity of the Private Label
            Securities,

         o  the weighted average term to stated maturity of the Private Label
            Securities,

         o  the pass-through or certificate rate or range of rates of the
            Private Label Securities,

         o  the PLS issuer, the PLS servicer (if other than the PLS issuer) and
            the PLS trustee,

         o  certain characteristics of any credit support such as reserve funds,
            security policies or guarantees relating to the underlying loans or
            to the Private Label Securities themselves;


                                       30


         o  the terms on which underlying loans may, or are required to, be
            purchased prior to their stated maturity or the stated maturity of
            the Private Label Securities, and

         o  the terms on which underlying loans may be substituted for those
            originally underlying the Private Label Securities.

In addition, the related prospectus supplement will provide information about
the loans underlying the Private Label Securities, including

         o  the payment features of the underlying loans (i.e., whether
            closed-end loans or revolving credit line loans, whether fixed rate
            or adjustable rate, whether level payment or balloon payment loans),

         o  the approximate aggregate principal balance, if known, of the
            underlying loans insured guaranteed by a governmental entity,

         o  the servicing fee or range of servicing fees with respect to the
            underlying loans,

         o  the minimum and maximum stated maturities of the underlying loans at
            origination,

         o  the lien priority of the underlying loans, and

         o  the delinquency status and year of origination of the underlying
            loans.

         The above disclosure may be on an approximate basis and will be as of
the date specified in the related prospectus supplement. If information of the
nature described above for the Private Label Securities is not known to the
depositor at the time the securities are initially offered, more general or
approximate information of a similar nature will be provided in the prospectus
supplement and the additional information, if available, will be set forth in a
Current Report on Form 8-K to be available to investors on the date of issuance
of the related series of securities and to be filed with the SEC within 15 days
of the initial issuance of the securities.

Agency Securities

         Ginnie Mae. The Government National Mortgage Association (Ginnie Mae)
is a wholly-owned corporate instrumentality of HUD. Section 306(g) of Title II
of the National Housing Act of 1934, as amended, authorizes Ginnie Mae to, among
other things, guarantee the timely payment of principal of and interest on
certificates which represent an interest in a pool of mortgage loans insured by
the FHA under the National Housing Act of 1934 or Title V of the National
Housing Act of 1949, or partially guaranteed by the VA under the Servicemen's
Readjustment Act of 1944, as amended, or Chapter 37 of Title 38 of the United
States Code.

         Section 306 (g) of the National Housing Act of 1934 provides that "the
full faith and credit of the United States is pledged to the payment of all
amounts which may be required to be paid under any guarantee under this
subsection." In order to meet its obligations under any guarantee under Section
306 (g) of the National Housing Act, Ginnie Mae may, under Section 306(d) of the
National Housing Act, borrow from the United States Treasury in an amount which

                                       31



is at any time sufficient to enable Ginnie Mae, with no limitations as to
amount, to perform its obligations under its guarantee.

         Ginnie Mae Certificates. Each Ginnie Mae certificate held in a trust
fund for a series of securities will be a "fully modified pass-through"
mortgaged-backed certificate issued and serviced by a mortgage banking company
or other financial concern approved by Ginnie Mae or approved by Fannie Mae as a
seller-servicer of FHA loans and/or VA loans. Each Ginnie Mae certificate may be
a GNMA I certificate or a GNMA II certificate. The mortgage loans underlying the
Ginnie Mae certificates will consist of FHA loans and/or VA loans. Each mortgage
loan of this type is secured by a one- to four-family residential property or a
manufactured home. Ginnie Mae will approve the issuance of each Ginnie Mae
certificate in accordance with a guaranty agreement between Ginnie Mae and the
issuer and servicer of the Ginnie Mae certificate. Pursuant to its guaranty
agreement, a Ginnie Mae servicer will be required to advance its own funds in
order to make timely payments of all amounts due on each of the related Ginnie
Mae certificates, even if the payments received by the Ginnie Mae servicer on
the FHA loans or VA loans underlying each of those Ginnie Mae certificates are
less than the amounts due on those Ginnie Mae certificates.

         The full and timely payment of principal of and interest on each Ginnie
Mae certificate will be guaranteed by Ginnie Mae, which obligation is backed by
the full faith and credit of the United States. Each Ginnie Mae certificate will
have an original maturity of not more than 40 years (but may have original
maturities of substantially less than 40 years). Each Ginnie Mae certificate
will provide for the payment by or on behalf of the Ginnie Mae servicer to the
registered holder of the Ginnie Mae certificate of scheduled monthly payments of
principal and interest equal to the registered holder's proportionate interest
in the aggregate amount of the monthly principal and interest payment on each
FHA loan or VA loan underlying the Ginnie Mae certificate, less the applicable
servicing and guarantee fee which together equal the difference between the
interest on the FHA loans or VA loans and the pass-through rate on the Ginnie
Mae certificate. In addition, each payment will include proportionate
pass-through payments of any prepayments of principal on the FHA loans or VA
loans underlying the Ginnie Mae certificate and liquidation proceeds in the
event of a foreclosure or other disposition of any the related FHA loans or VA
loans.

         If a Ginnie Mae servicer is unable to make the payments on a Ginnie Mae
certificate as it becomes due, it must promptly notify Ginnie Mae and request
Ginnie Mae to make the payment. Upon notification and request, Ginnie Mae will
make payments directly to the registered holder of a Ginnie Mae certificate. In
the event no payment is made by a Ginnie Mae servicer and the Ginnie Mae
servicer fails to notify and request Ginnie Mae to make the payment, the holder
of the related Ginnie Mae certificate will have recourse only against Ginnie Mae
to obtain the payment. The trustee or its nominee, as registered holder of the
Ginnie Mae certificates held in a trust fund, will have the right to proceed
directly against Ginnie Mae under the terms of the guaranty agreements relating
to the Ginnie Mae certificates for any amounts that are not paid when due.

         Except for pools of mortgage loans secured by manufactured homes, all
mortgage loans underlying a particular Ginnie Mae certificate must have the same
interest rate over the term of the loan. The interest rate on a GNMA I
certificate will equal the interest rate on the mortgage



                                       32



loans included in the pool of mortgage loans underlying the GNMA I certificate,
less one-half percentage point per year of the unpaid principal balance of the
mortgage loans.

         Mortgage loans underlying a particular GNMA II certificate may have
annual interest rates that vary from each other by up to one percentage point.
The interest rate on each GNMA II certificate will be between one-half
percentage point and one and one-half percentage points lower than the highest
interest rate on the mortgage loans included in the pool of mortgage loans
underlying the GNMA II certificate (except for pools of mortgage loans secured
by manufactured homes).

         Regular monthly installment payments on each Ginnie Mae certificate
will be comprised of interest due as specified on a Ginnie Mae certificate plus
the scheduled principal payments on the FHA loans or VA loans underlying the
Ginnie Mae certificate due on the first day of the month in which the scheduled
monthly installments on the Ginnie Mae certificate is due. Regular monthly
installments on each Ginnie Mae certificate, are required to be paid to the
trustee identified in the related prospectus supplement as registered holder by
the 15th day of each month in the case of a GNMA I certificate, and are required
to be mailed to the trustee by the 20th day of each month in the case of a GNMA
II certificate. Any principal prepayments on any FHA loans or VA loans
underlying a Ginnie Mae certificate held in a trust fund or any other early
recovery of principal on a loan will be passed through to the trustee identified
in the related prospectus supplement as the registered holder of the Ginnie Mae
certificate.

         Ginnie Mae certificates may be backed by graduated payment mortgage
loans or by "buydown" mortgage loans for which funds will have been provided,
and deposited into escrow accounts, for application to the payment of a portion
of the borrowers' monthly payments during the early years of those mortgage
loans. Payments due the registered holders of Ginnie Mae certificates backed by
pools containing "buydown" mortgage loans will be computed in the same manner as
payments derived from other Ginnie Mae certificates and will include amounts to
be collected from both the borrower and the related escrow account. The
graduated payment mortgage loans will provide for graduated interest payments
that, during the early years of the mortgage loans, will be less than the amount
of stated interest on the mortgage loans. The interest not so paid will be added
to the principal of the graduated payment mortgage loans and, together with
interest on that interest, will be paid in subsequent years. The obligations of
Ginnie Mae and of a Ginnie Mae issuer/servicer will be the same irrespective of
whether the Ginnie Mae certificates are backed by graduated payment mortgage
loans or "buydown" mortgage loans. No statistics comparable to the FHA's
prepayment experience on level payment, non-buydown loans are available in
inspect of graduated payment or buydown mortgages. Ginnie Mae certificates
related to a series of certificates may be held in book-entry form.

         Fannie Mae. The Federal National Mortgage Association (Fannie Mae) is a
federally chartered and privately owned corporation organized and existing under
the Federal National Mortgage Association Charter Act. Fannie Mae was originally
established in 1938 as a United States government agency to provide supplemental
liquidity to the mortgage market and was transformed into a stockholder-owned
and privately managed corporation by legislation enacted in 1968.


                                       33


         Fannie Mae provides funds to the mortgage market primarily by
purchasing mortgage loans from lenders. Fannie Mae acquires funds to purchase
mortgage loans from many capital market investors that may not ordinarily invest
in mortgages. In so doing, it expands the total amount of funds available for
housing. Operating nationwide, Fannie Mae helps to redistribute mortgage funds
from capital-surplus to capital-short areas.

         Fannie Mae Certificates. Fannie Mae certificates are either guaranteed
mortgage pass-through certificates or stripped mortgage-backed securities. The
following discussion of Fannie Mae certificates applies equally to both types of
Fannie Mae certificates, except as otherwise indicated. Each Fannie Mae
certificate to be included in the trust fund for a series of securities will
represent a fractional undivided interest in a pool of mortgage loans formed by
Fannie Mae. Each pool formed by Fannie Mae will consist of mortgage loans of one
of the following types:

         o  fixed-rate level installment conventional mortgage loans,

         o  fixed-rate level installment mortgage loans that are insured by FHA
            or partially guaranteed by the VA,

         o  adjustable rate conventional mortgage loans, or

         o  adjustable rate mortgage loans that are insured by the FHA or
            partially guaranteed by the VA.

Each mortgage loan must meet the applicable standards set forth under the Fannie
Mae purchase program and will be secured by a first lien on a one- to
four-family residential property.

         Each Fannie Mae certificate will be issued pursuant to a trust
indenture. Original maturities of substantially all of the conventional, level
payment mortgage loans underlying a Fannie Mae certificate are expected to be
between either eight to 15 years or 20 to 40 years. The original maturities of
substantially all of the fixed rate level payment FHA loans or VA loans are
expected to be 30 years.

         Mortgage loans underlying a Fannie Mae certificate may have annual
interest rates that vary by as much as two percentage points from one another.
The rate of interest payable on a Fannie Mae guaranteed mortgage-backed
certificate and the series pass-through rate payable with respect to a Fannie
Mae stripped mortgage-backed security is equal to the lowest interest rate of
any mortgage loan in the related pool, less a specified minimum annual
percentage representing servicing compensation and Fannie Mae's guaranty fee.
Under a regular servicing option pursuant to which the mortgagee or other
servicer assumes the entire risk of foreclosure losses, the annual interest
rates on the mortgage loans underlying a Fannie Mae certificate will be between
50 basis points and 250 basis points greater than the annual pass-through rate,
in the case of a Fannie Mae guaranteed mortgage-backed certificate, or the
series pass-through rate in the case of a Fannie Mae stripped mortgage-backed
security. Under a special servicing option pursuant to which Fannie Mae assumes
the entire risk for foreclosure losses, the annual interest rates on the
mortgage loans underlying a Fannie Mae certificate will generally be between 55
basis points and 255 basis points greater than the annual pass-through rate, in
the case of a

                                       34



Fannie Mae guaranteed mortgage-backed certificate, or the series pass-through
rate in the case of a Fannie Mae stripped mortgage-backed security.

         Fannie Mae guarantees to each registered holder of a Fannie Mae
certificate that it will distribute on a timely basis amounts representing the
holder's proportionate share of scheduled principal and interest payments at the
applicable pass-through rate provided for by the Fannie Mae certificate on the
underlying mortgage loans, whether or not received, and the holder's
proportionate share of the full principal amount of any foreclosed or other
finally liquidated mortgage loan, whether or not the principal amount is
actually recovered. The obligations of Fannie Mae under its guarantees are
obligations solely of Fannie Mae and are not backed by, or entitled to, the full
faith and credit of the United States. If Fannie Mae were unable to satisfy its
obligations, distributions to holders of Fannie Mae certificates would consist
solely of payments and other recoveries on the underlying mortgage loans and,
accordingly, monthly distributions to holders of Fannie Mae certificates would
be affected by delinquent payments and defaults on those mortgage loans.

         Fannie Mae stripped mortgage-backed securities are issued in series of
two or more classes, with each class representing a specified undivided
fractional interest in principal distributions and interest distributions,
adjusted to the series pass-through rate, on the underlying pool of mortgage
loans. The fractional interests of each class in principal and interest
distributions are not identical, but the classes in the aggregate represent 100%
of the principal distributions and interest distributions, adjusted to the
series pass-through rate, on the respective pool. Because of the difference
between the fractional interests in principal and interest of each class, the
effective rate of interest on the principal of each class of Fannie Mae stripped
mortgage-backed securities may be significantly higher or lower than the series
pass-through rate and/or the weighted average interest rate of the underlying
mortgage loans.

         Unless otherwise specified by Fannie Mae, Fannie Mae certificates
evidencing interests in pools of mortgages formed on or after May 1, 1985 will
be available in book-entry form only. Distributions of principal and interest on
each Fannie Mae certificate will be made by Fannie Mae on the 25th day of each
month to the persons in whose name the Fannie Mae certificate is entered in the
books of the Federal Reserve Banks, or registered on the Fannie Mae certificate
register in the case of fully registered Fannie Mae certificates as of the close
of business on the last day of the preceding month. With respect to Fannie Mae
certificates issued in book-entry form, distributions on the Fannie Mae
certificates will be made by wire, and with respect to fully registered Fannie
Mae certificates, distributions on the Fannie Mae certificates will be made by
check.

         Freddie Mac. The Federal Home Loan Mortgage Corporation (Freddie Mac)
is a shareholder-owned, United States government-sponsored enterprise created
pursuant to the Federal Home loan Mortgage Corporation Act, Title III of the
Emergency Home Finance Act of 1970, as amended. The common stock of Freddie Mac
is owned by the Federal Home loan Banks. Freddie Mac was established primarily
for the purpose of increasing the availability of mortgage credit for the
financing of urgently needed housing. It seeks to provide an enhanced degree of
liquidity for residential mortgage investments primarily by assisting in the
development of secondary markets for conventional mortgages. The principal
activity of Freddie Mac currently consists of the purchase of first lien
conventional mortgage loans FHA loans, VA

                                       35



loans or participation interests in those mortgage loans and the sale of the
loans or participations so purchased in the form of mortgage securities,
primarily Freddie Mac certificates. Freddie Mac is confined to purchasing, so
far as practicable, mortgage loans that it deems to be of the quality, type and
class which meet generally the purchase standards imposed by private
institutional mortgage investors.

         Freddie Mac Certificates. Each Freddie Mac certificate included in a
trust fund for a series will represent an undivided interest in a pool of
mortgage loans that may consist of first lien conventional loans, FHA loans or
VA loans. Freddie Mac certificates are sold under the terms of a mortgage
participation certificate agreement. A Freddie Mac certificate may be issued
under either Freddie Mac's Cash Program or Guarantor Program. Typically,
mortgage loans underlying the Freddie Mac certificates held by a trust fund will
consist of mortgage loans with original terms to maturity of from ten to 40
years. Each of those mortgage loans must meet the applicable standards set forth
in the law governing Freddie Mac. A Freddie Mac certificate group may include
whole loans, participation interests in whole loans and undivided interests in
whole loans and/or participations comprising another Freddie Mac certificate
group. Under the guarantor program, any Freddie Mac certificate group may
include only whole loans or participation interests in whole loans.

         Freddie Mac guarantees to each registered holder of a Freddie Mac
certificate the timely payment of interest on the underlying mortgage loans to
the extent of the applicable certificate rate on the registered holder's pro
rata share of the unpaid principal balance outstanding on the underlying
mortgage loans in the Freddie Mac certificate group represented by a Freddie Mac
certificate, whether or not received. Freddie Mac also guarantees to each
registered holder of a Freddie Mac certificate ultimate receipt by a holder of
all principal on the underlying mortgage loans, without any offset or deduction,
to the extent of that holder's pro rata share. However, Freddie Mac does not
guarantee, except if and to the extent specified in the prospectus supplement
for a series, the timely payment of scheduled principal. Under Freddie Mac's
Gold PC Program, Freddie Mac guarantees the timely payment of principal based on
the difference between the pool factor published in the month preceding the
month of distribution and the pool factor published in the related month of
distribution. Pursuant to its guarantees, Freddie Mac indemnifies holders of
Freddie Mac certificates against any diminution in principal by reason of
charges for property repairs, maintenance and foreclosure. Freddie Mac may remit
the amount due on account of its guarantee of collection of principal at any
time after default on an underlying mortgage loan, but not later than (x) 30
days following foreclosure sale, (y) 30 days following payment of the claim by
any mortgage insurer, or (z) 30 days following the expiration of any right of
redemption, whichever occurs later, but in any event no later than one year
after demand has been made upon the mortgagor for accelerated payment of
principal. In taking actions regarding the collection of principal after default
on the mortgage loans underlying Freddie Mac certificates, including the timing
of demand for acceleration, Freddie Mac reserves the right to exercise its
judgment with respect to the mortgage loans in the same manner as for mortgage
loans which it has purchased but not sold. The length of time necessary for
Freddie Mac to determine that a mortgage loan should be accelerated varies with
the particular circumstances of each borrower, and Freddie Mac has not adopted
standards which require that the demand be made within any specified period.

                                       36


         Freddie Mac certificates are not guaranteed by the United States or by
any Federal Home loan Bank and do not constitute debts or obligations of the
United States or any Federal Home loan Bank. The obligations of Freddie Mac
under its guarantee are obligations solely of Freddie Mac and are not backed by,
nor entitled to, the full faith and credit of the United States. If Freddie Mac
were unable to satisfy its obligations, distributions to holders of Freddie Mac
certificates would consist solely of payments and other recoveries on the
underlying mortgage loans and, accordingly, monthly distributions to holders of
Freddie Mac certificates would be affected by delinquent payments and defaults
on those mortgage loans.

         Registered holders of Freddie Mac certificates are entitled to receive
their monthly pro rata share of all principal payments on the underlying
mortgage loans received by Freddie Mac, including any scheduled principal
payments, full and partial prepayments of principal and principal received by
Freddie Mac by virtue of condemnation, insurance, liquidation or foreclosure,
and repurchases of the mortgage loans by Freddie Mac or by the party that sold
the related mortgage loans to Freddie Mac. Freddie Mac is required to remit each
registered Freddie Mac certificateholder's pro rata share of principal payments
on the underlying mortgage loans, interest at the Freddie Mac pass-through rate
and any other sums like prepayment fees, within 60 days of the date on which
those payments are deemed to have been received by Freddie Mac.

         Under Freddie Mac's Cash Program, with respect to pools formed prior to
June 1, 1987, there is no limitation on be amount by which interest rates on the
mortgage loans underlying a Freddie Mac certificate may exceed the pass-through
rate on the Freddie Mac certificate. With respect to Freddie Mac certificates
issued on or after June 1, 1987, the maximum interest rate on the mortgage loans
underlying the Freddie Mac certificates may exceed the pass-through rate of the
Freddie Mac certificates by 50 to 100 basis points. Under that program, Freddie
Mac purchases group of whole mortgage loans from sellers at specified
percentages of their unpaid principal balances, adjusted for accrued or prepaid
interest, which when applied to the interest rate of the mortgage loans and
participations purchased, results in the yield expressed as a percentage
required by Freddie Mac. The required yield, which includes a minimum servicing
fee retained by the servicer, is calculated using the outstanding principal
balance. The range of interest rates on the mortgage loans and participations in
a Freddie Mac certificate group under the Cash Program will vary since mortgage
loans and participations are purchased and assigned to a Freddie Mac certificate
group based upon their yield to Freddie Mac rather than on the interest rate on
the underlying mortgage loans.

         Under Freddie Mac's Guarantor Program, the pass-through rate on a
Freddie Mac certificate is established based upon the lowest interest rate on
the underlying mortgage loans, minus a minimum servicing fee and the amount of
Freddie Mac's management and guaranty income as agreed upon between the seller
and Freddie Mac. For Freddie Mac certificate group formed under the Guarantor
Program with certificate numbers beginning with 18-012, the range between the
lowest and the highest annual interest rates on the mortgage loans in a Freddie
Mac certificate group may not exceed two percentage points.

         Freddie Mac certificates duly presented for registration of ownership
on or before the last business day of a month are registered effective as of the
first day of the month. The first remittance to a registered holder of a Freddie
Mac certificate will be distributed so as to be received normally by the 15th
day of the second month following the month in which the

                                       37



purchaser became a registered holder of the Freddie Mac certificates. Subsequent
remittances will be distributed monthly to the registered holder so as to be
received normally by the 15th day of each month. The Federal Reserve Bank of New
York maintains book-entry accounts with respect to Freddie Mac certificates sold
by Freddie Mac on or after January 2, 1985, and makes payments of principal and
interest each month to the registered holders of Freddie Mac certificates in
accordance with the holders' instructions.

         Stripped Mortgage-Backed Securities. Agency Securities may consist of
one or more stripped mortgage-backed securities, each as described in this
prospectus and in the related prospectus supplement. Each Agency Security of
this type will represent an undivided interest in all or part of either the
principal distributions or the interest distributions, or in some specified
portion of the principal and interest distributions, on particular Freddie Mac,
Fannie Mae, Ginnie Mae or other government agency or government-sponsored agency
certificates. The underlying securities will be held under a trust agreement by
Freddie Mac, Fannie Mae, Ginnie Mae or another government agency or
government-sponsored agency, each as trustee, or by another trustee named in the
related prospectus supplement. Freddie Mac, Fannie Mae, Ginnie Mae or another
government agency or government-sponsored agency will guarantee each stripped
agency security to the same extent as the applicable entity guarantees the
underlying securities backing the stripped Agency Security, unless otherwise
specified in the related prospectus supplement.

         Other Agency Securities. If specified in the related prospectus
supplement, a trust fund may include other mortgage pass-through certificates
issued or guaranteed by Ginnie Mae, Fannie Mae, Freddie Mac or other government
agencies or government-sponsored agencies. The characteristics of any other
mortgage pass-through certificates issued or guaranteed by Ginnie Mae, Fannie
Mae, Freddie Mac or other government agencies or government-sponsored agencies
will be described in that prospectus supplement. If so specified, a combination
of different types of Agency Securities may be held in a trust fund.

Collection and Distribution Accounts

         A separate collection account will be established by the trustee, or by
the servicer in the name of the trustee, for each series of securities for
receipt of

         o  the amount of any cash specified in the related prospectus
            supplement to be initially deposited by the depositor in the
            collection account,

         o  all amounts received with respect to the primary assets of the
            related trust fund, and

         o  unless otherwise specified in the related prospectus supplement,
            income earned on the foregoing amounts.

As provided in the related prospectus supplement, certain amounts on deposit in
the collection account and certain amounts available under any credit
enhancement for the securities of that series will be deposited into the
applicable distribution account for distribution to the holders of the related
securities. The trustee will establish a separate distribution account for each
series of securities. Unless otherwise specified in the related prospectus
supplement, the trustee will


                                       38



invest the funds in the collection account and the distribution account in
eligible investments including, among other investments, obligations of the
United States and certain of its agencies, federal funds, certificates of
deposit, commercial paper, demand and time deposits and banker's acceptances,
certain repurchase agreements of United States government securities and certain
guaranteed investment contracts, in each case acceptable to the rating agencies
named in the prospectus supplement. With certain exceptions, all such eligible
investments must mature, in the case of funds in the collection account, not
later than the day preceding the date when the funds are due to be deposited
into the distribution account or otherwise distributed and, in the case of funds
in the distribution account, not later than the day preceding the next
distribution date for the related series of securities.

         Notwithstanding any of the foregoing, amounts may be deposited and
withdrawn pursuant to any deposit agreement or minimum principal payment
agreement that may be specified in the related prospectus supplement.

         If specified in the related prospectus supplement, a trust fund will
include one or more pre-funding accounts that are segregated trust accounts
established and maintained with the trustee for the related series. If specified
in the prospectus supplement, a portion of the proceeds of the sale of the
securities equal to the pre-funded amount will be deposited into the pre-funding
account on the closing date and may be used to purchase additional primary
assets during the pre-funding period specified in the prospectus supplement. In
no case will the pre-funded amount exceed 50% of the total principal amount of
the related securities, and in no case will the pre-funding period exceed one
year. The primary assets to be purchased generally will be selected on the basis
of the same criteria as those used to select the initial primary assets of the
trust fund, and the same representations and warranties will be made with
respect to them. If any pre-funded amount remains on deposit in the pre-funding
account at the end of the pre-funding period, the remaining amount will be
applied in the manner specified in the related prospectus supplement to prepay
the notes and/or the certificates of that series.

         If a pre-funding account is established, one or more capitalized
interest accounts that are segregated trust accounts may be established and
maintained with the trustee for the related series. On the closing date for the
series, a portion of the proceeds of the sale of the related securities will be
deposited into the capitalized interest account and used to fund the excess, if
any, of

         o  the sum of

            o  the amount of interest accrued on the securities of the series,
               and

            o  if specified in the related prospectus supplement, certain fees
               or expenses during the pre-funding period,

over

         o  the amount of interest available from the primary assets in the
            trust fund.


                                       39



         Any amounts on deposit in the capitalized interest account at the end
of the pre-funding period that are not necessary for these purposes will be
distributed to the person specified in the related prospectus supplement.

                               Credit Enhancement

         If so provided in the prospectus supplement relating to a series of
securities, simultaneously with the depositor's assignment of the primary assets
to the trustee, the depositor will obtain from an institution or by other means
acceptable to the rating agencies named in the prospectus supplement one or more
types of credit enhancement in favor of the trustee on behalf of the holders of
the related series or designated classes of the series. The credit enhancement
will support the payment of principal of and interest on the securities, and may
be applied for certain other purposes to the extent and under the conditions set
forth in the prospectus supplement. Credit enhancement for a series may include
one or more of the forms described below or any other form as may be specified
in the related prospectus supplement. If so specified in the related prospectus
supplement, the credit enhancement may be structured so as to protect against
losses relating to more than one trust fund.

Subordinated Securities

         If specified in the related prospectus supplement, credit enhancement
for a series may consist of one or more classes of subordinated securities. The
rights of the holders of subordinated securities to receive distributions on any
distribution date will be subordinate in right and priority to the rights of
holders of senior securities of the same series, but only to the extent
described in the related prospectus supplement.

Insurance Policies, Surety Bonds and Guaranties

         If so provided in the prospectus supplement for a series of securities,
deficiencies in amounts otherwise payable on the securities or on specified
classes will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Those instruments may cover, with
respect to one or more classes of securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related prospectus supplement. In addition, if specified in the
related prospectus supplement, a trust fund may also include bankruptcy bonds,
special hazard insurance policies, other insurance or guaranties for the purpose
of:

         o  maintaining timely payments or providing additional protection
            against losses on the trust fund assets;

         o  paying administrative expenses; or

         o  establishing a minimum reinvestment rate on the payments made in
            respect of those assets or principal payment rate on those assets.

                                       40



Arrangements may include agreements under which securityholders are entitled to
receive amounts deposited in various accounts held by the trustee upon the terms
specified in the related prospectus supplement. A copy of any arrangement
instrument for a series will be filed with the SEC as an exhibit to a Current
Report on Form 8-K to be filed with the SEC following issuance of the securities
of the related series.

Over-Collateralization

         If so provided in the prospectus supplement for a series of securities,
a portion of the interest payment on each loan included in the trust fund may be
applied as an additional distribution in respect of principal to reduce the
principal balance of a class or classes of securities and, thus, accelerate the
rate of payment of principal on that class or those classes of securities.

Other Insurance Policies

         If specified in the related prospectus supplement, credit enhancement
for a series may consist of pool insurance policies, special hazard insurance
policies, bankruptcy bonds and other types of insurance relating to the primary
assets, as described below and in the related prospectus supplement.

         Pool Insurance Policy. If so specified in the related prospectus
supplement, the depositor will obtain a pool insurance policy for the loans in
the related trust fund. The pool insurance policy will cover any loss (subject
to the limitations described in the prospectus supplement) by reason of default,
but will not cover the portion of the principal balance of any loan that is
required to be covered by any primary mortgage insurance policy. The amount and
terms of any pool insurance coverage will be set forth in the related prospectus
supplement.

         Special Hazard Insurance Policy. Although the terms of such policies
vary to some degree, a special hazard insurance policy typically provides that,
where there has been damage to property securing a defaulted or foreclosed loan
(title to which has been acquired by the insured) and to the extent the damage
is not covered by a standard hazard insurance policy (or any flood insurance
policy, if applicable) required to be maintained with respect to the property,
or in connection with partial loss resulting from the application of the
coinsurance clause in a standard hazard insurance policy, the special hazard
insurer will pay the lesser of

         o  the cost of repair or replacement of the property, and

         o  upon transfer of the property to the special hazard insurer, the
            unpaid principal balance of the loan at the time of acquisition of
            the property by foreclosure or deed in lieu of foreclosure, plus
            accrued interest to the date of claim settlement and certain
            expenses incurred by the servicer with respect to the property.

         If the unpaid principal balance of the loan plus accrued interest and
certain expenses is paid by the special hazard insurer, the amount of further
coverage under the special hazard insurance policy will be reduced by that
amount less any net proceeds from the sale of the related property. Any amount
paid as the cost of repair of the property will reduce coverage by that

                                       41


amount. Special hazard insurance policies typically do not cover losses
occasioned by war, civil insurrection, certain governmental actions, errors in
design, faulty workmanship or materials (except under certain circumstances),
nuclear reaction, flood (if the mortgaged property is in a federally designated
flood area), chemical contamination and certain other risks.

         Restoration of the property with the proceeds described in the first
bullet of the second previous paragraph is expected to satisfy the condition
under any pool insurance policy that the property be restored before a claim
under the pool insurance policy may be validly presented with respect to the
defaulted loan secured by the property. The payment described in the second
bullet of the second previous paragraph will render unnecessary presentation of
a claim in respect of the loan under any pool insurance policy. Therefore, so
long as a pool insurance policy remains in effect, the payment by the special
hazard insurer of the cost of repair or of the unpaid principal balance of the
related loan plus accrued interest and certain expenses will not affect the
total amount in respect of insurance proceeds paid to holders of the securities,
but will affect the relative amounts of coverage remaining under the special
hazard insurance policy and pool insurance policy.

         Bankruptcy Bond. In the event of a bankruptcy of a borrower, the
bankruptcy court may establish the value of the property securing the related
loan at an amount less than the then-outstanding principal balance of the loan.
The amount of the secured debt could be reduced to that value, and the holder of
the loan thus would become an unsecured creditor to the extent the principal
balance of the loan exceeds the value assigned to the property by the bankruptcy
court. In addition, certain other modifications of the terms of a loan can
result from a bankruptcy proceeding. See "Material Legal Aspects of the Loans"
in this prospectus. If the related prospectus supplement so provides, the
depositor or other entity specified in the prospectus supplement will obtain a
bankruptcy bond or similar insurance contract covering losses resulting from
proceedings with respect to borrowers under the Federal Bankruptcy Code. The
bankruptcy bond will cover certain losses resulting from a reduction by a
bankruptcy court of scheduled payments of principal of and interest on a loan or
a reduction by the court of the principal amount of a loan and will cover
certain unpaid interest on the amount of any principal reduction from the date
of the filing of a bankruptcy petition.

         The bankruptcy bond will provide coverage in the aggregate amount
specified in the prospectus supplement for all loans in the trust fund for the
related series. The amount will be reduced by payments made under the bankruptcy
bond in respect of the loans, unless otherwise specified in the related
prospectus supplement, and will not be restored.

Reserve Funds

         If the prospectus supplement relating to a series of securities so
specifies, the depositor will deposit into one or more reserve funds cash, a
letter or letters of credit, cash collateral accounts, eligible investments, or
other instruments meeting the criteria of the rating agencies in the amount
specified in the prospectus supplement. Each reserve fund will be established by
the trustee as part of the trust fund for that series or for the benefit of the
credit enhancement provider for that series. In the alternative or in addition
to the initial deposit by the depositor, a reserve fund for a series may be
funded over time through application of all or a portion of the excess cash flow
from the primary assets for the series, to the extent described in the related



                                       42


prospectus supplement. If applicable, the initial amount of the reserve fund and
the reserve fund maintenance requirements for a series of securities will be
described in the related prospectus supplement.

         Amounts withdrawn from any reserve fund will be applied by the trustee
to make payments on the securities of the related series, to pay expenses, to
reimburse any credit enhancement provider for the series or for any other
purpose, in the manner and to the extent specified in the related prospectus
supplement.

         Amounts deposited into a reserve fund will be invested by the trustee
in eligible investments maturing no later than the day specified in the related
prospectus supplement.

Cross-Collateralization

         If specified in the related prospectus supplement, the beneficial
ownership of separate groups of assets included in a trust fund may be evidenced
by separate classes of the related series of securities. In that case, credit
support may be provided by a cross-collateralization feature which requires that
distributions be made with respect to securities evidencing a beneficial
ownership interest in, or secured by, one or more asset groups within the same
trust fund prior to distributions to subordinated securities evidencing a
beneficial ownership interest in, or secured by, one or more other asset groups
within that trust fund. Cross-collateralization may be provided by

         o  the allocation of a portion of excess amounts generated by one or
            more asset groups within the same trust fund to one or more other
            asset groups within the same trust fund, or

         o  the allocation of losses with respect to one or more asset groups to
            one or more other asset groups within the same trust fund.

Excess amounts will be applied and/or losses will be allocated to the class or
classes of subordinated securities of the related series then outstanding having
the lowest rating assigned by any rating agency or the lowest payment priority,
in each case to the extent and in the manner more specifically described in the
related prospectus supplement. The prospectus supplement for a series which
includes a cross-collateralization feature will describe the manner and
conditions for applying the cross-collateralization feature.

         If specified in the related prospectus supplement, the coverage
provided by one or more forms of credit support described in this prospectus may
apply concurrently to two or more related trust funds. If applicable, the
related prospectus supplement will identify the trust funds to which credit
support relates and the manner of determining the amount of coverage the credit
support provides to the identified trust funds.

Minimum Principal Payment Agreement

         If provided in the prospectus supplement relating to a series of
securities, the depositor will enter into a minimum principal payment agreement
with an entity meeting the criteria of the

                                       43


rating agencies named in the prospectus supplement under which the entity will
provide certain payments on the securities of the series in the event that
aggregate scheduled principal payments and/or prepayments on the primary assets
for the series are not sufficient to make payments on the securities of the
series as provided in the prospectus supplement.

Deposit Agreement

         If specified in a prospectus supplement, the depositor and the trustee
for a series of securities will enter into a deposit agreement with the entity
specified in the prospectus supplement on or before the sale of the related
series of securities. The deposit agreement is intended to accumulate available
cash for investment so that the cash, together with income thereon, can be
applied to future distributions on one or more classes of securities. The
related prospectus supplement will describe the terms of any deposit agreement.

Financial Instruments

         If provided in the related prospectus supplement, the trust fund may
include one or more financial instruments that are intended to meet the
following goals:

         o  to convert the payments on some or all of the loans and Private
            Label Securities from fixed to floating payments, or from floating
            to fixed, or from floating based on a particular index to floating
            based on another index;

         o  to provide payments if any index rises above or falls below
            specified levels; or

         o  to provide protection against interest rate changes, certain types
            of losses or other payment shortfalls to one or more classes of the
            related series.

If a trust fund includes financial instruments of this type, the instruments may
be structured to be exempt from the registration requirements of the Securities
Act of 1933, as amended.

         The related prospectus supplement will include, or incorporate by
reference, material financial and other information about the provider of the
financial instruments.


                                       44



                               Servicing of Loans

General

         Under the pooling and servicing agreement or the servicing agreement
for a series of securities, the servicer will provide customary servicing
functions with respect to the loans comprising the primary assets of the related
trust fund.

Collection Procedures; Escrow Accounts

         The servicer will make reasonable efforts to collect all payments
required to be made under the loans and will, consistent with the terms of the
related governing agreement for a series and any applicable credit enhancement,
follow such collection procedures as it follows with respect to comparable loans
held in its own portfolio. Consistent with the above, the servicer has the
discretion to

         o  waive any assumption fee, late payment charge, or other charge in
            connection with a loan, and

         o  to the extent provided in the related agreement, arrange with a
            borrower a schedule for the liquidation of delinquencies by
            extending the due dates for scheduled payments on the loan.

         If the related prospectus supplement so provides, the servicer, to the
extent permitted by law, will establish and maintain escrow or impound accounts
with respect to loans in which borrower payments for taxes, assessments,
mortgage and hazard insurance policy premiums and other comparable items will be
deposited. In the case of loans that do not require such payments under the
related loan documents, the servicer will not be required to establish any
escrow or impound account for those loans. The servicer will make withdrawals
from the escrow accounts to effect timely payment of taxes, assessments and
mortgage and hazard insurance, to refund to borrowers amounts determined to be
overages, to pay interest to borrowers on balances in the escrow accounts to the
extent required by law, to repair or otherwise protect the related property and
to clear and terminate the escrow accounts. The servicer will be responsible for
the administration of the escrow accounts and generally will make advances to
the escrow accounts when a deficiency exists.

Deposits to and Withdrawals from the Collection Account

         Unless the related prospectus supplement specifies otherwise, the
trustee or the servicer will establish a separate collection account in the name
of the trustee. Unless the related prospectus supplement provides otherwise, the
collection account will be

         o  an account maintained at a depository institution, the long-term
            unsecured debt obligations of which at the time of any deposit are
            rated by each rating agency named in the prospectus supplement at
            levels satisfactory to the rating agency; or

                                       45


         o  an account the deposits in which are insured to the maximum extent
            available by the Federal Deposit Insurance Corporation or an account
            secured in a manner meeting requirements established by each rating
            agency named in the prospectus supplement.

         Unless otherwise specified in the related prospectus supplement, the
funds held in the collection account may be invested in eligible investments. If
so specified in the related prospectus supplement, the servicer will be entitled
to receive as additional compensation any interest or other income earned on
funds in the collection account.

         Unless otherwise specified in the related prospectus supplement, the
servicer, the depositor, the trustee or the seller, as appropriate, will deposit
into the collection account for each series, on the business day following the
closing date, all scheduled payments of principal and interest on the primary
assets due after the related cut-off date but received by the servicer on or
before the closing date, and thereafter, within two business days after the date
of receipt thereof, the following payments and collections received or made by
the servicer (other than, unless otherwise provided in the related prospectus
supplement, in respect of principal of and interest on the related primary
assets due on or before the cut-off date):

         o  all payments in respect of principal, including prepayments, on the
            primary assets;

         o  all payments in respect of interest on the primary assets after
            deducting, at the discretion of the servicer (but only to the extent
            of the amount permitted to be withdrawn or withheld from the
            collection account in accordance with the related agreement),
            related servicing fees payable to the servicer;

         o  all Liquidation Proceeds after deducting, at the discretion of the
            servicer (but only to the extent of the amount permitted to be
            withdrawn from the collection account in accordance with the related
            agreement), the servicing fee, if any, in respect of the related
            primary asset;

         o  all Insurance Proceeds;

         o  all amounts required to be deposited into the collection account
            from any reserve fund for the series pursuant to the related
            agreement;

         o  all advances of cash made by the servicer in respect of delinquent
            scheduled payments on a loan and for any other purpose as required
            pursuant to the related agreement; and

         o  all repurchase prices of any primary assets repurchased by the
            depositor, the servicer or the seller pursuant to the related
            agreement.

         Unless otherwise specified in the related prospectus supplement, the
servicer is permitted, from time to time, to make withdrawals from the
collection account for each series for the following purposes:



                                       46


         o  to reimburse itself for advances that it made in connection with
            that series under the related agreement; provided that the
            servicer's right to reimburse itself is limited to amounts received
            on or in respect of particular loans (including, for this purpose,
            Liquidation Proceeds and proceeds of insurance policies covering the
            related loans and Mortgaged Properties ("Insurance Proceeds")) that
            represent late recoveries of scheduled payments with respect to
            which the Advance was made;

         o  to the extent provided in the related agreement, to reimburse itself
            for any advances that it made in connection with the series which
            the servicer determines in good faith to be nonrecoverable from
            amounts representing late recoveries of scheduled payments
            respecting which the advance was made or from Liquidation Proceeds
            or Insurance Proceeds;

         o  to reimburse itself from Liquidation Proceeds for liquidation
            expenses and for amounts expended by it in good faith in connection
            with the restoration of damaged property and, in the event deposited
            into the collection account and not previously withheld, and to the
            extent that Liquidation Proceeds after such reimbursement exceed the
            principal balance of the related loan, together with accrued and
            unpaid interest thereon to the due date for the loan next succeeding
            the date of its receipt of the Liquidation Proceeds, to pay to
            itself out of the excess the amount of any unpaid servicing fee and
            any assumption fees, late payment charges, or other charges on the
            related loan;

         o  in the event the servicer has elected not to pay itself the
            servicing fee out of the interest component of any scheduled
            payment, late payment or other recovery with respect to a particular
            loan prior to the deposit of the scheduled payment, late payment or
            recovery into the collection account, to pay to itself the servicing
            fee, as adjusted pursuant to the related agreement, from any
            scheduled payment, late payment or other recovery to the extent
            permitted by the related agreement;

         o  to reimburse itself for expenses incurred by and recoverable by or
            reimbursable to it pursuant to the related agreement;

         o  to pay to the applicable person with respect to each primary asset
            or related real property that has been repurchased or removed from
            the trust fund by the depositor, the servicer or the seller pursuant
            to the related agreement, all amounts received thereon and not
            distributed as of the date on which the related repurchase price was
            determined;

         o  to make payments to the trustee of the series for deposit into the
            related distribution account or for remittance to the holders of the
            series in the amounts and in the manner provided for in the related
            agreement; and

         o  to clear and terminate the collection account pursuant to the
            related agreement.


                                       47



         In addition, if the servicer deposits into the collection account for a
series any amount not required to be deposited therein, the servicer may, at any
time, withdraw the amount from the collection account.

Advances and Limitations on Advances

         The related prospectus supplement will describe the circumstances, if
any, under which the servicer will make advances with respect to delinquent
payments on loans. If specified in the related prospectus supplement, the
servicer will be obligated to make advances. Its obligation to make advances may
be limited in amount, or may not be activated until a certain portion of a
specified reserve fund is depleted. Advances are intended to provide liquidity
and, except to the extent specified in the related prospectus supplement, not to
guarantee or insure against losses. Accordingly, any funds advanced are
recoverable by the servicer out of amounts received on particular loans that
represent late recoveries of scheduled payments, Insurance Proceeds or
Liquidation Proceeds respecting which an advance was made. If an advance is made
and subsequently determined to be nonrecoverable from late collections,
Insurance Proceeds or Liquidation Proceeds from the related loan, the servicer
may be entitled to reimbursement from other funds in the collection account or
distribution account(s), as the case may be, or from a specified reserve fund,
as applicable, to the extent specified in the related prospectus supplement.

Maintenance of Insurance Policies and Other Servicing Procedures

         Standard Hazard Insurance; Flood Insurance. Except as otherwise
specified in the related prospectus supplement, the servicer will be required to
maintain (or to cause the borrower under each loan to maintain) a standard
hazard insurance policy providing the standard form of fire insurance coverage
with extended coverage for certain other hazards as is customary in the state in
which the related property is located. The standard hazard insurance policies
will provide for coverage at least equal to the applicable state standard form
of fire insurance policy with extended coverage for property of the type
securing the related loans. In general, the standard form of fire and extended
coverage policy will cover physical damage to, or destruction of, the related
property caused by fire, lightning, explosion, smoke, windstorm, hail, riot,
strike and civil commotion, subject to the conditions and exclusions in each
policy. Because the standard hazard insurance policies relating to the loans
will be underwritten by different hazard insurers and will cover properties
located in various states, the policies will not contain identical terms and
conditions. The basic terms, however, generally will be determined by state law
and generally will be similar. Most such policies typically will not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related causes, earth movement (including earthquakes, landslides
and mudflows), nuclear reaction, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. The foregoing list is
merely indicative of certain kinds of uninsured risks and is not intended to be
all inclusive. Uninsured risks not covered by a special hazard insurance policy
or other form of credit enhancement will adversely affect distributions to
holders. When a property securing a loan is located in a flood area identified
by HUD pursuant to the Flood Disaster Protection Act of 1973, as amended, the
servicer will be required to cause flood insurance to be maintained with respect
to the property, to the extent available.

                                       48

         The standard hazard insurance policies covering properties typically
will contain a "coinsurance" clause, which in effect will require that the
insured at all times carry hazard insurance of a specified percentage (generally
80% to 90%) of the full replacement value of the property, including any
improvements on the property, in order to recover the full amount of any partial
loss. If the insured's coverage falls below this specified percentage, the
coinsurance clause will provide that the hazard insurer's liability in the event
of partial loss will not exceed the greater of

         o  the actual cash value (i.e., replacement cost less physical
            depreciation) of the property, including the improvements, if any,
            damaged or destroyed, and

         o  such proportion of the loss, without deduction for depreciation, as
            the amount of insurance carried bears to the specified percentage of
            the full replacement cost of the property and improvements.

Since the amount of hazard insurance to be maintained on the improvements
securing the loans declines as their principal balances decrease, and since the
value of the properties will fluctuate over time, the effect of this requirement
in the event of partial loss may be that hazard insurance proceeds will be
insufficient to restore fully the damage to the affected property.

         Unless otherwise specified in the related prospectus supplement,
coverage will be in an amount at least equal to the greater of

         o  the amount necessary to avoid the enforcement of any co-insurance
            clause contained in the policy, and

         o  the outstanding principal balance of the related loan.

Unless otherwise specified in the related prospectus supplement, the servicer
will also maintain on REO property a standard hazard insurance policy in an
amount that is at least equal to the maximum insurable value of the REO
property. No earthquake or other additional insurance will be required of any
borrower or will be maintained on REO property other than pursuant to such
applicable laws and regulations as shall at any time be in force and shall
require the additional insurance.

         Any amounts collected by the servicer under insurance policies (other
than amounts to be applied to the restoration or repair of the property,
released to the borrower in accordance with normal servicing procedures or used
to reimburse the servicer for amounts to which it is entitled to reimbursement)
will be deposited into the collection account. In the event that the servicer
obtains and maintains a blanket policy insuring against hazard losses on all of
the loans, written by an insurer then acceptable to each rating agency named in
the prospectus supplement, it will conclusively be deemed to have satisfied its
obligations to cause to be maintained a standard hazard insurance policy for
each loan or related REO property. This blanket policy may contain a deductible
clause, in which case the servicer will be required, in the event that there has
been a loss that would have been covered by the policy absent the deductible
clause, to deposit into the collection account the amount not otherwise payable
under the blanket policy because of the application of the deductible clause.

                                       49


Realization upon Defaulted Loans

         The servicer will use its reasonable best efforts to foreclose upon,
repossess or otherwise comparably convert the ownership of the properties
securing the related loans that come into and continue in default and as to
which no satisfactory arrangements can be made for collection of delinquent
payments. In this connection, the servicer will follow such practices and
procedures as it deems necessary or advisable and as are normal and usual in its
servicing activities with respect to comparable loans that it services. However,
the servicer will not be required to expend its own funds in connection with any
foreclosure or towards the restoration of the property unless it determines that

         o  the restoration or foreclosure will increase the Liquidation
            Proceeds of the related loan available to the holders after
            reimbursement to itself for its expenses, and

         o  its expenses will be recoverable either through Liquidation Proceeds
            or Insurance Proceeds.

However, in the case of a trust fund for which a REMIC election has been made,
the servicer will be required to liquidate any REO property by the end of the
third calendar year after the trust fund acquires beneficial ownership of the
REO property. While the holder of an REO property can often maximize its
recovery by providing financing to a new purchaser, the trust fund will have no
ability to do so and neither the servicer nor the depositor will be required to
do so.

         The servicer may arrange with the borrower on a defaulted loan a change
in the terms of the loan to the extent provided in the related prospectus
supplement. This type of modification may only be entered into if it meets the
underwriting policies and procedures employed by the servicer in servicing
receivables for its own account and meets the other conditions set forth in the
related prospectus supplement.

Enforcement of Due-on-Sale Clauses

         Unless otherwise specified in the related prospectus supplement for a
series, when any property is about to be conveyed by the borrower, the servicer
will, to the extent it has knowledge of the prospective conveyance and prior to
the time of the consummation of the conveyance, exercise its rights to
accelerate the maturity of the related loan under any applicable "due-on-sale"
clause, unless it reasonably believes that the clause is not enforceable under
applicable law or if enforcement of the clause would result in loss of coverage
under any primary mortgage insurance policy. In that event, the servicer is
authorized to accept from or enter into an assumption agreement with the person
to whom the property has been or is about to be conveyed. Under the assumption,
the transferee of the property becomes liable under the loan and the original
borrower is released from liability and the transferee is substituted as the
borrower and becomes liable under the loan. Any fee collected in connection with
an assumption will be retained by the servicer as additional servicing
compensation. The terms of a loan may not be changed in connection with an
assumption.


                                       50

Servicing Compensation and Payment of Expenses

         Except as otherwise provided in the related prospectus supplement, the
servicer will be entitled to a periodic servicing fee in an amount to be
determined as specified in the related prospectus supplement. The servicing fee
may be fixed or variable, as specified in the related prospectus supplement. In
addition, unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to additional servicing compensation in the form of
assumption fees, late payment charges and similar items, and excess proceeds
following disposition of property in connection with defaulted loans.

         Unless otherwise specified in the related prospectus supplement, the
servicer will pay certain expenses incurred in connection with the servicing of
the loans, including, without limitation, the payment of the fees and expenses
of each trustee and independent accountants, payment of security policy and
insurance policy premiums, if applicable, and the cost of any credit
enhancement, and payment of expenses incurred in preparation of reports to
holders.

         When a borrower makes a principal prepayment in full between due dates
on the related loan, the borrower generally will be required to pay interest on
the amount prepaid only to the date of prepayment. If and to the extent provided
in the related prospectus supplement, in order that one or more classes of the
securities of a series will not be adversely affected by any resulting shortfall
in interest, the amount of the servicing fee may be reduced to the extent
necessary to include in the servicer's remittance to the applicable trustee for
deposit into the related distribution account an amount equal to one month's
interest on the related loan (less the servicing fee). If the total amount of
these shortfalls in a month exceeds the servicing fee for that month, a
shortfall to holders may occur.

         Unless otherwise specified in the related prospectus supplement, the
servicer will be entitled to reimbursement for certain expenses that it incurs
in connection with the liquidation of defaulted loans. The related holders will
suffer no loss by reason of the servicer's expenses to the extent the expenses
are covered under related insurance policies or from excess Liquidation
Proceeds. If claims are either not made or paid under the applicable insurance
policies or if coverage under the policies has been exhausted, the related
holders will suffer a loss to the extent that Liquidation Proceeds, after
reimbursement of the servicer's expenses, are less than the principal balance of
and unpaid interest on the related loan that would be distributable to holders.
In addition, the servicer will be entitled to reimbursement of its expenses in
connection with the restoration of REO property This right of reimbursement is
prior to the rights of the holders to receive any related Insurance Proceeds,
Liquidation Proceeds or amounts derived from other credit enhancement. The
servicer generally is also entitled to reimbursement from the collection account
for advances.

         Unless otherwise specified in the related prospectus supplement, the
rights of the servicer to receive funds from the collection account for a
series, whether as the servicing fee or other compensation, or for the
reimbursement of advances, expenses or otherwise, are not subordinate to the
rights of holders of securities of the series.

                                       51


Evidence as to Compliance

         If so specified in the related prospectus supplement, the applicable
governing agreement will provide that, each year, a firm of independent public
accountants will furnish a statement to the trustee to the effect that the firm
has examined certain documents and records relating to the servicing of the
loans by the servicer and that, on the basis of the examination, the firm is of
the opinion that the servicing has been conducted in compliance with the
agreement, except for such exceptions as the firm believes to be immaterial and
any other exceptions set forth in the statement.

         If so specified in the related prospectus supplement, the applicable
agreement will also provide for delivery to the trustee of an annual statement
signed by an officer of the servicer to the effect that the servicer has
fulfilled its obligations under the agreement throughout the preceding calendar
year.

Certain Matters Regarding the Servicer

         The servicer for each series will be identified in the related
prospectus supplement. The servicer may be an affiliate of the depositor and may
have other business relationships with the depositor and its affiliates.

         If an event of default occurs under either a servicing agreement or a
pooling and servicing agreement, the servicer may be replaced by the trustee or
a successor servicer. Unless otherwise specified in the related prospectus
supplement, the events of default and the rights of a trustee upon a default
under the agreement for the related series will be substantially similar to
those described under "The Agreements--Events of Default; Rights upon Event of
Default--Pooling and Servicing Agreement; Servicing Agreement" in this
prospectus.

         Unless otherwise specified in the prospectus supplement, the servicer
does not have the right to assign its rights and delegate its duties and
obligations under the related agreement unless the successor servicer accepting
such assignment or delegation

         o  services similar loans in the ordinary course of its business;

         o  is reasonably satisfactory to the trustee;

         o  has a net worth of not less than the amount specified in the
            prospectus supplement;

         o  would not cause the rating of the related securities by a rating
            agency named in the prospectus supplement, as such rating is in
            effect immediately prior to the assignment, sale or transfer, to be
            qualified, downgraded or withdrawn as a result of the assignment,
            sale or transfer; and

         o  executes and delivers to the trustee an agreement, in form and
            substance reasonably satisfactory to the trustee, that contains an
            assumption by the successor servicer of the due and punctual
            performance and observance of each covenant and condition

                                       52

            required to be performed or observed by the servicer under the
            agreement from and after the date of the agreement.

         No assignment will become effective until the trustee or a successor
servicer has assumed the servicer's obligations and duties under the related
agreement. To the extent that the servicer transfers its obligations to a
wholly-owned subsidiary or affiliate, the subsidiary or affiliate need not
satisfy the criteria set forth above. In this instance, however, the assigning
servicer will remain liable for the servicing obligations under the agreement.
Any entity into which the servicer is merged or consolidated or any successor
corporation resulting from any merger, conversion or consolidation will succeed
to the servicer's obligations under the agreement provided that the successor or
surviving entity meets the requirements for a successor servicer set forth
above.

         Except to the extent otherwise provided, each agreement will provide
that neither the servicer nor any director, officer, employee or agent of the
servicer will be under any liability to the related trust fund, the depositor or
the holders for any action taken or for failing to take any action in good faith
pursuant to the related agreement, or for errors in judgment. However, neither
the servicer nor any such person will be protected against any breach of
warranty or representations made under the agreement, or the failure to perform
its obligations in compliance with any standard of care set forth in the
agreement, or liability that would otherwise be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of their duties or by
reason of reckless disregard of their obligations and duties under the
agreement. Each agreement will further provide that the servicer and any
director, officer, employee or agent of the servicer is entitled to
indemnification from the related trust fund and will be held harmless against
any loss, liability or expense incurred in connection with any legal action
relating to the agreement or the securities, other than any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence in
the performance of duties under the agreement or by reason of reckless disregard
of those obligations and duties. In addition, the agreement will provide that
the servicer is not under any obligation to appear in, prosecute or defend any
legal action that is not incidental to its servicing responsibilities under the
agreement that, in its opinion, may involve it in any expense or liability. The
servicer may, in its discretion, undertake any such action that it may deem
necessary or desirable with respect to the agreement and the rights and duties
of the parties thereto and the interests of the holders thereunder. In that
event, the legal expenses and costs of the action and any resulting liability
may be expenses, costs, and liabilities of the trust fund and the servicer may
be entitled to be reimbursed therefor out of the collection account.

                                 The Agreements

         The following summaries describe the material provisions of the pooling
and servicing agreement or trust agreement, in the case of a series of
certificates, and the indenture and servicing agreement, in the case of a series
of notes. The summaries do not purport to be complete and are subject to, and
qualified in their entirety by reference to, the provisions of the agreements
applicable to the particular series of securities. Where particular provisions
or terms used in the agreements are referred to, the provisions or terms are as
specified in the agreements.

                                       53


Assignment of Primary Assets

         General. At the time of issuance of the securities of a series, the
depositor will transfer, convey and assign to the related trust fund all right,
title and interest of the depositor in the primary assets and other property to
be transferred to the trust fund. This assignment will include all principal and
interest due on or with respect to the primary assets after the cut-off date
(except for any retained interests). The trustee will, concurrently with the
assignment, execute and deliver the securities.

         Assignment of Mortgage Loans. Unless otherwise specified in the related
prospectus supplement, the depositor will deliver to the trustee (or, if
specified in the prospectus supplement, a custodian on behalf of the trustee),
as to each Residential Loan and Home Equity Loan, the related note endorsed
without recourse to the order of the trustee or in blank, the original mortgage,
deed of trust or other security instrument with evidence of recording indicated
thereon (except for any mortgage not returned from the public recording office,
in which case a copy of the mortgage will be delivered, together with a
certificate that the original of the mortgage was delivered to such recording
office), and an assignment of the mortgage in recordable form. The trustee or,
if so specified in the related prospectus supplement, the custodian will hold
these documents in trust for the benefit of the holders.

         If so specified in the related prospectus supplement, at the time of
issuance of the securities, the depositor will cause assignments to the trustee
of the mortgages relating to the loans to be recorded in the appropriate public
office for real property records, except in states where, in the opinion of
counsel acceptable to the trustee, recording is not required to protect the
trustee's interest in the related loans. If specified in the prospectus
supplement, the depositor will cause the assignments to be recorded within the
time after issuance of the securities as is specified in the related prospectus
supplement. In this event, the prospectus supplement will specify whether the
agreement requires the depositor to repurchase from the trustee any loan the
related mortgage of which is not recorded within that time, at the price
described below with respect to repurchases by reason of defective
documentation. Unless otherwise provided in the prospectus supplement, the
enforcement of the repurchase obligation would constitute the sole remedy
available to the holders or the trustee for the failure of a mortgage to be
recorded.

         Assignment of Home Improvement Contracts. Unless otherwise specified in
the related prospectus supplement, the depositor will deliver to the trustee or
the custodian each original Home Improvement Contract and copies of related
documents and instruments and, except in the case of unsecured Home Improvement
Contracts, the security interest in the related home improvements. In order to
give notice of the right, title and interest of holders to the Home Improvement
Contracts, the depositor will cause a UCC-1 financing statement to be executed
by the depositor or the seller identifying the trustee as the secured party and
identifying all Home Improvement Contracts as collateral. Unless otherwise
specified in the related prospectus supplement, the Home Improvement Contracts
will not be stamped or otherwise marked to reflect their assignment to the trust
fund. Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the Home Improvement
Contracts without notice of the assignment, the interest of holders in the Home
Improvement Contracts could be defeated. See "Material Legal Aspects of the
Loans--The Home Improvement Contracts and the Manufactured Housing Contracts" in
this prospectus.

                                       54


         Assignment of Manufactured Housing Contracts. If specified in the
related prospectus supplement, the depositor or the seller will deliver to the
trustee the original contract as to each Manufactured Housing Contract and
copies of documents and instruments related to each contract and, other than in
the case of unsecured contracts, the security interest in the property securing
that contract. In order to give notice of the right, title and interest of
securityholders to the contracts, if specified in the related prospectus
supplement, the depositor or the seller will cause a UCC-1 financing statement
to be executed by the depositor or the seller identifying the trustee as the
secured party and identifying all contracts as collateral. If so specified in
the related prospectus supplement, the contracts will not be stamped or
otherwise marked to reflect their assignment to the trustee. Therefore, if,
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the contracts without notice of the assignment, the
interest of securityholders in the contracts could be defeated. See "Material
Legal Aspects of the Loans -- The Home Improvement Contracts and the
Manufactured Housing Contracts."

         Loan Schedule. Each loan will be identified in a schedule appearing as
an exhibit to the related agreement and will specify with respect to each loan:

         o  the original principal amount,

         o  its unpaid principal balance as of the cut-off date,

         o  the current interest rate,

         o  the current scheduled payment of principal and interest,

         o  the maturity date, if any, of the related note, and

         o  if the loan is an adjustable rate loan, the lifetime rate cap, if
            any, and the current index.

         Assignment of Agency and Private Label Securities. The depositor will
cause the Agency and Private Label Securities to be registered in the name of
the trustee (or its nominee or correspondent). The trustee (or its nominee or
correspondent) will take possession of any certificated Agency or Private Label
Securities. Unless otherwise specified in the related prospectus supplement, the
trustee will not be in possession of, or be assignee of record of, any loans
underlying the Agency or Private Label Securities. See "The Trust Funds--Private
Label Securities" in this prospectus. Each Agency and Private Label Security
will be identified in a schedule appearing as an exhibit to the related
agreement, which will specify the original principal amount, principal balance
as of the cut-off date, annual pass-through rate or interest rate and maturity
date for each Agency and Private Label Security conveyed to the related trust
fund. In the agreement, the depositor will represent and warrant to the trustee
that:

         o  the information contained in the Agency or Private Label Securities
            schedule is true and correct in all material respects,

                                       55


         o  immediately prior to the conveyance of the Agency or Private Label
            Securities, the depositor had good title and was the sole owner of
            the Agency or Private Label Securities (subject to any retained
            interest),

         o  there has been no other sale of the Agency or Private Label
            Securities, and

         o  there is no existing lien, charge, security interest or other
            encumbrance on the Agency or Private Label Securities (other than
            any retained interest).

         Repurchase and Substitution of Non-Conforming Primary Assets. Unless
otherwise provided in the related prospectus supplement, if any document in the
file relating to the primary assets delivered by the depositor to the trustee
(or custodian) is found by the trustee, within 90 days of the execution of the
related agreement (or promptly after the trustee's receipt of any document
permitted to be delivered after the closing date), to be defective in any
material respect and the depositor or seller does not cure such defect within 90
days after the discovery of such defect (or within any other period specified in
the related prospectus supplement) the depositor or seller will, not later than
90 days after the discovery of such defect (or within such any period specified
in the related prospectus supplement), repurchase from the trustee the related
primary asset or any property acquired in respect of the asset. Unless otherwise
specified in the related prospectus supplement, the repurchase shall be effected
at a price equal to the sum of:

         o  the lesser of

            o  the principal balance of the primary asset, and

            o  the trust fund's federal income tax basis in the primary asset;

plus

         o  accrued and unpaid interest to the date of the next scheduled
            payment on the primary asset at the rate set forth in the related
            agreement.

However, the purchase price shall not be limited to the trust fund's federal
income tax basis in the asset, if the repurchase at a price equal to the
principal balance of the repurchased primary asset will not result in any
prohibited transaction tax under Section 860F(a) of the Code.

         If provided in the related prospectus supplement, the depositor or
seller, as the case may be, may, rather than repurchase the primary asset as
described above, remove the non-conforming primary asset from the trust fund and
substitute in its place one or more other qualifying substitute primary assets.
If no REMIC election is made with respect to the trust fund, the substitution
must be effected within 120 days of the date of initial issuance of the
securities. If a REMIC election is made with respect to the trust fund the
trustee must have received a satisfactory opinion of counsel that the
substitution will not cause the trust fund to lose its status as a REMIC or
otherwise subject the trust fund to a prohibited transaction tax.

         Unless otherwise specified in the related prospectus supplement, any
qualifying substitute primary asset will, on the date of substitution, meet the
following criteria:


                                       56



         o  it has a principal balance, after deduction of all scheduled
            payments due in the month of substitution, not in excess of the
            principal balance of the deleted primary asset (the amount of any
            shortfall to be deposited to the collection account in the month of
            substitution for distribution to holders),

         o  it has an interest rate not less than (and not more than 2% greater
            than) the interest rate of the deleted primary asset,

         o  it has a remaining term-to-stated maturity not greater than (and not
            more than two years less than) that of the deleted primary asset,

         o  it complies with all of the representations and warranties set forth
            in the applicable agreement as of the date of substitution, and

         o  if a REMIC election is made with respect to the trust fund, the
            qualifying substitute primary asset is a qualified replacement
            mortgage under Section 860G(a) of the Code.

         Unless otherwise provided in the related prospectus supplement, the
above-described cure, repurchase or substitution obligations constitute the sole
remedies available to the holders or the trustee for a material defect in the
documentation for a primary asset.

         The depositor or another entity will make representations and
warranties with respect to primary assets for each series. If the depositor or
the other entity cannot cure a breach of any such representations and warranties
in all material respects within the time period specified in the related
prospectus supplement after notification by the trustee of such breach, and if
the breach is of a nature that materially and adversely affects the value of the
primary asset, the depositor or the other entity will be obligated to repurchase
the affected primary asset or, if provided in the prospectus supplement, provide
a qualifying substitute primary asset, subject to the same conditions and
limitations on purchases and substitutions as described above.

         The depositor's only source of funds to effect any cure, repurchase or
substitution will be through the enforcement of the corresponding obligations,
if any, of the responsible originator or seller of the non-conforming primary
assets. See "Risk Factors--Only the assets of the related trust fund are
available to pay your certificates" in this prospectus.

         No holder of securities of a series, solely by virtue of the holder's
status as a holder, will have any right under the applicable agreement to
institute any proceeding with respect to agreement, unless holder previously has
given to the trustee for the series written notice of default and unless the
holders of securities evidencing not less than 51% of the aggregate voting
rights of the securities of the series have made written request upon the
trustee to institute the proceeding in its own name as trustee thereunder and
have offered to the trustee reasonable indemnity, and the trustee for 60 days
has neglected or refused to institute the proceeding.


                                       57

Reports to Holders

         The applicable trustee or other entity specified in the related
prospectus supplement will prepare and forward to each holder on each
distribution date, or as soon thereafter as is practicable, a statement setting
forth, to the extent applicable to any series, among other things:

         o  the amount of principal distributed to holders of the related
            securities and the outstanding principal balance of the securities
            following the distribution;

         o  the amount of interest distributed to holders of the related
            securities and the current interest on the securities;

         o  the amount of any overdue accrued interest included in such
            distribution, any remaining overdue accrued interest with respect to
            the securities, or any current shortfall in amounts to be
            distributed as accrued interest to holders of the securities;

         o  the amount of any overdue payments of scheduled principal included
            in the distribution, any remaining overdue principal amounts with
            respect to the securities, any current shortfall in receipt of
            scheduled principal payments on the related primary assets, or any
            realized losses or Liquidation Proceeds to be allocated as
            reductions in the outstanding principal balances of the securities;

         o  the amount received under any related credit enhancement, and the
            remaining amount available under the credit enhancement;

         o  the amount of any delinquencies with respect to payments on the
            related primary assets;

         o  the book value of any REO property acquired by the related trust
            fund; and

         o  other information specified in the related agreement.

         In addition, within a reasonable period of time after the end of each
calendar year, the applicable trustee, unless otherwise specified in the related
prospectus supplement, will furnish to each holder of record at any time during
the calendar year:

         o  the total of the amounts reported pursuant to clauses under the
            first and second bullets above and under the last clause of the
            fourth bullet above for the calendar year, and

         o  the information specified in the related agreement to enable holders
            to prepare their tax returns including, without limitation, the
            amount of any original issue discount accrued on the securities.

         Information in the distribution date statements and annual statements
provided to the holders will not have been examined and reported upon by an
independent public accountant. However, the servicer will provide to the trustee
a report by independent public accountants with

                                       58


respect to its servicing of the loans. See "Servicing of Loans--Evidence as to
Compliance" in this prospectus.

         If so specified in the prospectus supplement, the related series of
securities (or one or more classes of the series) will be issued in book-entry
form. In that event, owners of beneficial interests in those securities will not
be considered holders and will not receive such reports directly from the
trustee. The trustee will forward reports only to the entity or its nominee that
is the registered holder of the global certificate that evidences the book-entry
securities. Beneficial owners will receive reports from the participants and
indirect participants of the applicable book-entry system in accordance with the
policies and procedures of the participants and indirect participants.

Events of Default; Rights upon Event of Default

         Pooling and Servicing Agreement; Servicing Agreement. Unless otherwise
specified in the related prospectus supplement, "events of default under the
pooling and servicing agreement for each series of certificates include:

         o  any failure by the servicer to deposit amounts in the collection
            account and distribution account(s) to enable the trustee to
            distribute to holders of securities of the series any required
            payment, provided that this failure continues unremedied for the
            number of days specified in the related prospectus supplement after
            the giving of written notice to the servicer by the trustee, or to
            the servicer and the trustee by holders having not less than 25% of
            the total voting rights of the series;

         o  any failure by the servicer duly to observe or perform in any
            material respect any other of its covenants or agreements in the
            agreement provided that this failure continues unremedied for the
            number of days specified in the related prospectus supplement after
            the giving of written to the servicer by the trustee, or to the
            servicer and the trustee by the holders having not less than 25% of
            the total voting rights of the of the series; and

         o  certain events of insolvency, readjustment of debt, marshalling of
            assets and liabilities or similar proceedings and certain actions by
            the servicer indicating its insolvency, reorganization or inability
            to pay its obligations.

         So long as an event of default remains unremedied under the applicable
agreement for a series of securities relating to the servicing of loans, unless
otherwise specified in the related prospectus supplement, the trustee or holders
of securities of the series having not less than 51% of the total voting rights
of the series may terminate all of the rights and obligations of the servicer as
servicer under the applicable agreement (other than its right to recovery of
other expenses and amounts advanced pursuant to the terms of the agreement,
which rights the servicer will retain under all circumstances), whereupon the
trustee will succeed to all the responsibilities, duties and liabilities of the
servicer under the agreement and will be entitled to reasonable servicing
compensation not to exceed the applicable servicing fee, together with other
servicing compensation in the form of assumption fees, late payment charges or
otherwise as provided in the agreement.

                                       59


         In the event that the trustee is unwilling or unable so to act, it may
select (or petition a court of competent jurisdiction to appoint) a finance
institution, bank or loan servicing institution with a net worth specified in
the related prospectus supplement to act as successor servicer under the
provisions of the agreement. The successor servicer would be entitled to
reasonable servicing compensation in an amount not to exceed the servicing fee
as set forth in the related prospectus supplement, together with other servicing
compensation in the form of assumption fees, late payment charges or otherwise,
as provided in the agreement.

         During the continuance of any event of default of a servicer under an
agreement for a series of securities, the trustee will have the right to take
action to enforce its rights and remedies and to protect and enforce the rights
and remedies of the holders of securities of the series, and, unless otherwise
specified in the related prospectus supplement, holders of securities having not
less than 51% of the total voting rights of the series may direct the time,
method and place of conducting any proceeding for any remedy available to the
trustee or exercising any trust or power conferred upon the trustee. However,
the trustee will not be under any obligation to pursue any such remedy or to
exercise any of such trusts or powers unless the holders have offered the
trustee reasonable security or indemnity against the cost, expenses and
liabilities that may be incurred by the trustee as a result. The trustee may
decline to follow any such direction if it determines that the action or
proceeding so directed may not lawfully be taken or would involve it in personal
liability or be unjustly prejudicial to the non-assenting holders.

         Indenture. Unless otherwise specified in the related prospectus
supplement, "events of default" under the indenture for each series of notes
include:

         o  a default for thirty (30) days or more in the payment of any
            principal of or interest on any note of the series;

         o  failure to perform any other covenant of the depositor or the trust
            fund in the indenture, provided that the failure continues for a
            period of sixty (60) days after notice is given in accordance with
            the procedures described in the related prospectus supplement;

         o  any representation or warranty made by the depositor or the trust
            fund in the indenture or in any certificate or other writing
            delivered pursuant to it or in connection with it with respect to or
            affecting such series having been incorrect in a material respect as
            of the time made, provided that the breach is not cured within sixty
            (60) days after notice is given in accordance with the procedures
            described in the related prospectus supplement;

         o  certain events of bankruptcy, insolvency, receivership or
            liquidation of the depositor or the trust fund; and

         o  any other event of default specified with respect to notes of that
            series.

         If an event of default with respect to the then-outstanding notes of
any series occurs and is continuing, either the indenture trustee or the holders
of a majority of the total amount of those notes may declare the principal
amount of all the notes of the series (or, if the notes of that series

                                       60


are zero coupon securities, such portion of the principal amount as may be
specified in the related prospectus supplement) to be due and payable
immediately. Under certain circumstances of this type the declaration may be
rescinded and annulled by the holders of a majority of the total amount of those
notes.

         If, following an event of default with respect to any series of notes,
the related notes have been declared to be due and payable, the indenture
trustee may, in its discretion, and notwithstanding such acceleration, elect to
maintain possession of the collateral securing the notes and to continue to
apply distributions on the collateral as if there had been no declaration of
acceleration, provided that the collateral continues to provide sufficient funds
for the payment of principal of and interest on the notes as they would have
become due if there had not been a declaration. In addition, the indenture
trustee may not sell or otherwise liquidate the collateral securing the notes of
a series following an event of default (other than a default in the payment of
any principal of or interest on any note of the series for thirty (30) days or
more), unless:

         o  the holders of 100% of the total amount of the then-outstanding
            notes of the series consent to the sale; or

         o  the proceeds of the sale or liquidation are sufficient to pay in
            full the principal of and accrued interest due and unpaid on the
            outstanding notes of the series at the date of sale; or

         o  the indenture trustee determines that the collateral would not be
            sufficient on an ongoing basis to make all payments on the notes as
            such payments would have become due if the notes had not been
            declared due and payable, and the indenture trustee obtains the
            consent of the holders of 66 2/3% of the total amount of the
            then-outstanding notes of the series.

         In the event that the indenture trustee liquidates the collateral in
connection with an event of default involving a default for thirty (30) days or
more in the payment of principal of or interest on the notes of a series, the
indenture provides that the indenture trustee will have a prior lien on the
proceeds of any liquidation for its unpaid fees and expenses. As a result, upon
the occurrence of an event of default of this type, the amount available for
distribution to the noteholders may be less than would otherwise be the case.
However, the indenture trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the indenture for the benefit of the noteholders
after the occurrence of the event of default.

         Unless otherwise specified in the related prospectus supplement, in the
event that the principal of the notes of a series is declared due and payable as
described above, holders of the notes issued at a discount from par may be
entitled to receive no more than an amount equal to the unpaid principal amount
of those notes less the amount of the discount that remains unamortized.

         Subject to the provisions of the indenture relating to the duties of
the indenture trustee, in case an event of default shall occur and be continuing
with respect to a series of notes, the indenture trustee will be under no
obligation to exercise any of its rights or powers under the


                                       61


indenture at the request or direction of any of the holders of notes of the
series, unless the holders offer security or indemnity satisfactory to the
indenture trustee against the costs, expenses and liabilities it might incur in
complying with their request or direction. Subject to the provisions for
indemnification and certain limitations contained in the indenture, the holders
of a majority of amount of the then-outstanding notes of the series shall have
the right to direct the time, method and place of conducting any proceeding for
any remedy available to the indenture trustee or exercising any trust or power
conferred on the indenture trustee with respect to those notes, and the holders
of a majority of the amount of the amount of the then- outstanding notes of the
series may, in certain cases, waive any default with respect to the notes,
except a default in the payment of principal or interest or a default in respect
of a covenant or provision of the indenture that cannot be modified without the
waiver or consent of all affected holders of the outstanding notes.

The Trustees

         The identity of the commercial bank, savings and loan association or
trust company named as the trustee or indenture trustee, as the case may be, for
each series of securities will be set forth in the related prospectus
supplement. Entities serving as trustee may have normal banking relationships
with the depositor or the servicer. In addition, for the purpose of meeting the
legal requirements of certain local jurisdictions, each trustee will have the
power to appoint co-trustees or separate trustees. In the event of an
appointment, all rights, powers, duties and obligations conferred or imposed
upon the trustee by the related agreement will be conferred or imposed upon that
trustee and each separate trustee or co-trustee jointly, or, in any jurisdiction
in which the trustee shall be incompetent or unqualified to perform certain
acts, singly upon the separate trustee or co-trustee who will exercise and
perform such rights, powers, duties and obligations solely at the direction of
the trustee. The trustee may also appoint agents to perform any of its
responsibilities, which agents will have any or all of the rights, powers,
duties and obligations of the trustee conferred on them by their appointment;
provided, however, that the trustee will continue to be responsible for its
duties and obligations under the agreement.

Duties of Trustees

         No trustee will make any representations as to the validity or
sufficiency of the related agreement, the securities or of any primary asset or
related documents. If no event of default (as defined in the related agreement)
has occurred, the applicable trustee will be required to perform only those
duties specifically required of it under the agreement. Upon receipt of the
various certificates, statements, reports or other instruments required to be
furnished to it, the trustee will be required to examine them to determine
whether they are in the form required by the related agreement. However, the
trustee will not be responsible for the accuracy or content of any documents
furnished to it by the holders or the servicer under the agreement.

         Each trustee may be held liable for its own negligent action or failure
to act, or for its own misconduct; provided, however, that no trustee will be
personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance with the direction of the related
holders in an event of default. No trustee will be required to expend or risk
its own funds or otherwise incur any financial liability in the performance of
any of its duties under the related agreement, or in the exercise of any of its
rights or powers, if it has reasonable grounds


                                       62


for believing that repayment of such funds or adequate indemnity against such
risk or liability is not reasonably assured to it.

Resignation of Trustees

         Each trustee may, upon written notice to the depositor, resign at any
time, in which event the depositor will be obligated to use its best efforts to
appoint a successor trustee. If no successor trustee has been appointed and has
accepted such appointment within 30 days after the giving of such notice of
resignation, the resigning trustee may petition any court of competent
jurisdiction for appointment of a successor trustee. Each trustee may also be
removed at any time

         o  if the trustee ceases to be eligible to continue as such under the
            related agreement, or

         o  if the trustee becomes insolvent, or

         o  the holders of securities having more than over 50% of the total
            voting rights of the securities in the trust fund give written
            notice to the trustee and to the depositor.

Any resignation or removal of a trustee and appointment of a successor trustee
will not become effective until the successor trustee accepts its appointment.

Amendment of Agreement

         Unless otherwise specified in the prospectus supplement, the Agreement
for each series of securities may be amended by the depositor, the servicer
(with respect to a series relating to loans), and the trustee, without notice to
or consent of the holders, for the following purposes:

         o  to cure any ambiguity,

         o  to correct any defective provisions or to correct or supplement any
            provision in the agreement,

         o  to add to the duties of the depositor, the applicable trustee or the
            servicer,

         o  to add any other provisions with respect to matters or questions
            arising under the agreement or related credit enhancement,

         o  to add or amend any provisions of the agreement as required by any
            rating agency named in the prospectus supplement in order to
            maintain or improve the rating of the securities (it being
            understood that none of the depositor, the seller, the servicer or
            any trustee is obligated to maintain or improve the rating), or

         o  to comply with any requirements imposed by the Code.

In no event, however, shall any amendment (other than an amendment to comply
with Code requirements) adversely affect in any material respect the interests
of any holders of the series, as evidenced by an opinion of counsel delivered to
the trustee. Unless otherwise specified in the


                                       63


prospectus supplement, an amendment shall be deemed not to adversely affect in
any material respect the interests of any holder if the trustee receives written
confirmation from each rating agency named in the prospectus supplement that the
amendment will not cause the rating agency to reduce its then-current rating.

         Unless otherwise specified in the prospectus supplement, each agreement
for a series may also be amended by the applicable trustee, the servicer, if
applicable, and the depositor with the consent of the holders possessing not
less than 66 2/3% of the total outstanding principal amount of the securities of
the series (or, if only certain classes are affected by the amendment, 66 2/3%
of the total outstanding principal amount of each affected class), for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the agreement, or modifying in any manner the rights of
holders of the series. In no event, however, shall any amendment

         o  reduce the amount or delay the timing of payments on any security
            without the consent of the holder of the security, or

         o  reduce the percentage of the total outstanding principal amount of
            securities of each class, the holders of which are required to
            consent to any such amendment, without the consent of the holders of
            100% of the total outstanding principal amount of each affected
            class.

Voting Rights

         The prospectus supplement will set forth the method of determining
allocation of voting rights with respect to the related series of securities.

List of Holders

         Upon written request of three or more holders of record of a series for
purposes of communicating with other holders with respect to their rights under
the agreement (which request is accompanied by a copy of the communication such
holders propose to transmit), the trustee will afford them access during
business hours to the most recent list of holders of that series held by the
trustee.

         No agreement will provide for the holding of any annual or other
meeting of holders.

Book-Entry Securities

         If specified in the related prospectus supplement for a series of
securities, the securities (or one or more of the securities) may be issued in
book-entry form. In that event, beneficial owners of those securities will not
be considered "Holders" under the agreements and may exercise the rights of
holders only indirectly through the participants in the applicable book-entry
system.


                                       64


REMIC Administrator

         For any series with respect to which a REMIC election is made,
preparation of certain reports and certain other administrative duties with
respect to the trust fund may be performed by a REMIC administrator, which may
be an affiliate of the depositor.

Termination

         Pooling and Servicing Agreement; Trust Agreement. The obligations
created by the pooling and servicing agreement or trust agreement for a series
will terminate upon the distribution to holders of all amounts distributable to
them under the agreement in the circumstances described in the related
prospectus supplement. See "Description of the Securities--Optional Redemption,
Purchase or Termination" in this prospectus.

         Indenture. The indenture will be discharged with respect to a series of
notes (except with respect to certain continuing rights specified in the
indenture) upon the delivery to the indenture trustee for cancellation of all
the notes of that series or, with certain limitations, upon deposit with the
indenture trustee of funds sufficient for the payment in full of all of the
notes of the series.

         In addition to such discharge with certain limitations, if so specified
with respect to the notes of any series, the indenture will provide that the
related trust fund will be discharged from any and all obligations in respect of
the notes of that series (except for certain obligations relating to temporary
notes and exchange of notes, registration of the transfer or exchange of those
notes, replacing stolen, lost or mutilated notes, maintaining paying agencies
and holding monies for payment in trust) upon the deposit with the indenture
trustee, in trust, of money and/or direct obligations of or obligations
guaranteed by the United States of America that, through the payment of interest
and principal in accordance with their terms, will provide money in an amount
sufficient to pay the principal of and each installment of interest on the notes
on the final scheduled distribution date for the notes and any installment of
interest on the notes in accordance with the terms of the indenture and the
notes. In the event of any such defeasance and discharge of notes of a series,
holders of notes of that series would be able to look only to such money and/or
direct obligations for payment of principal of and interest on, if any, their
notes until maturity.

                       Material Legal Aspects of the Loans

         The following discussion contains general summaries of material legal
matters mortgage loans, home improvement installment sales contracts and home
improvement installment loan agreements that are general in nature. Because the
legal matters are determined primarily by applicable state law and because state
laws may differ substantially, the summaries do not purport to be complete, to
reflect the laws of any particular state, or to encompass the laws of all states
in which the properties securing the loans may be situated.


                                       65


Mortgages

         The Residential Loans and Home Equity Loans for a series will, and the
Home Improvement Contracts for a series may, be secured by mortgages or deeds of
trust or deeds to secure debt, depending upon the prevailing practice in the
state in which the property subject to a mortgage loan is located. We refer to
Residential Loans, Home Equity Loans and Home Improvement Contracts that are
secured by mortgages as "mortgage loans." The filing of a mortgage, deed of
trust or deed to secure debt creates a lien or title interest upon the real
property covered by that instrument and represents the security for the
repayment of an obligation that is customarily evidenced by a promissory note.
It is not prior to the lien for real estate taxes and assessments or other
charges imposed under governmental police powers and may also be subject to
other liens pursuant to the laws of the jurisdiction in which the mortgaged
property is located. Priority with respect to the instruments depends on their
terms, the knowledge of the parties to the mortgage and generally on the order
of recording with the applicable state, county or municipal office. There are
two parties to a mortgage: the mortgagor, who is the borrower/property owner or
the land trustee (as described below), and the mortgagee, who is the lender.
Under the mortgage instrument, the mortgagor delivers to the mortgagee a note or
bond and the mortgage. In the case of a land trust, there are three parties
because title to the property is held by a land trustee under a land trust
agreement of which the borrower/property owner is the beneficiary; at
origination of a mortgage loan, the borrower executes a separate undertaking to
make payments on the mortgage note. A deed of trust transaction normally has
three parties: the trustor, who is the borrower/property owner; the beneficiary,
who is the lender; and the trustee, a third-party grantee. Under a deed of
trust, the trustor grants the property, irrevocably until the debt is paid, in
trust, generally with a power of sale, to the trustee to secure payment of the
obligation. The mortgagee's authority under a mortgage and the trustee's
authority under a deed of trust are governed by the law of the state in which
the real property is located, the express provisions of the mortgage or deed of
trust, and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

Foreclosure on Mortgages

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties having an interest of record in the real property. Delays in completion
of the foreclosure occasionally may result from difficulties in locating
necessary parties defendant. When the mortgagee's right to foreclosure is
contested, the legal proceedings necessary to resolve the issue can be
time-consuming and expensive. After the completion of a judicial foreclosure
proceeding, the court may issue a judgment of foreclosure and appoint a receiver
or other officer to conduct the sale of the property. In some states, mortgages
may also be foreclosed by advertisement, pursuant to a power of sale provided in
the mortgage. Foreclosure of a mortgage by advertisement is essentially similar
to foreclosure of a deed of trust by nonjudicial power of sale.

         Foreclosure of a deed of trust generally is accomplished by a
nonjudicial trustee's sale under a specific provision in the deed of trust that
authorizes the trustee to sell the property upon any default by the borrower
under the terms of the note or deed of trust. In certain states, foreclosure
also may be accomplished by judicial action in the manner provided for
foreclosure of mortgages. In some states, the trustee must record a notice of
default and send a copy to the

                                       66



borrower-trustor and to any person who has recorded a request for a copy of a
notice of default and notice of sale. In addition, the trustee in some states
must provide notice to any other individual having an interest in the real
property, including any junior lienholders. If the deed of trust is not
reinstated within any applicable cure period, a notice of sale must be posted in
a public place and, in most states, published for a specified period of time in
one or more newspapers. In addition, some state laws require that a copy of the
notice of sale be posted on the property and sent to all parties having an
interest of record in the property. The trustor, borrower or any person having a
junior encumbrance on the real estate may, during a reinstatement period, cure
the default by paying the entire amount in arrears plus the costs and expenses
incurred in enforcing the obligation. Generally, state law controls the amount
of foreclosure expenses and costs, including attorney's fees, which may be
recovered by a lender.

         An action to foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a mortgagor is bound by the terms of the related mortgage note and
the mortgage as made and cannot be relieved from his default if the mortgagee
has exercised its rights in a commercially reasonable manner. However, since a
foreclosure action historically was equitable in nature, the court may exercise
equitable powers to relieve a mortgagor of a default and deny the mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in bad faith or the mortgagee's action established a waiver, fraud, bad faith,
or oppressive or unconscionable conduct such as to warrant a court of equity to
refuse affirmative relief to the mortgagee. Under certain circumstances, a court
of equity may relieve the mortgagor from an entirely technical default where the
default was not willful.

         A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed, and sometimes
requires up to several years to complete. Moreover, a non-collusive, regularly
conducted foreclosure sale may be challenged as a fraudulent conveyance,
regardless of the parties' intent, if a court determines that the sale was for
less than fair consideration and the sale occurred while the mortgagor was
insolvent and within one year (or within the state statute of limitations if the
trustee in bankruptcy elects to proceed under state fraudulent conveyance law)
of the filing of bankruptcy. Similarly, a suit against the debtor on the related
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

         In the case of foreclosure under either a mortgage or a deed of trust,
a public sale is conducted by the referee or other designated officer or by the
trustee. However, because of the difficulty potential third party purchasers at
the sale have in determining the exact status of title and because the physical
condition of the property may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the property at a
foreclosure sale. Rather, it is common for the lender to purchase the property
from the trustee or referee for an amount that may be equal to the unpaid
principal amount of the mortgage note secured by the mortgage or deed of trust
plus accrued and unpaid interest and the expenses of foreclosure, in which event
the mortgagor's debt will be extinguished. The lender may purchase the property
for a lesser amount in order to preserve its right against the borrower to seek
a deficiency judgment in states where such a judgment is available. Thereafter,
subject to the right of the


                                       67


borrower in some states to remain in possession during the redemption period,
the lender will assume the burdens of ownership, including obtaining hazard
insurance, paying taxes and making such repairs at its own expense as are
necessary to render the property suitable for sale. The lender will commonly
obtain the services of a real estate broker and pay the broker's commission in
connection with the sale of the property. Depending upon market conditions, the
ultimate proceeds of the sale of the property may not equal the lender's
investment in the property. Any loss may be reduced by the receipt of any
mortgage guaranty insurance proceeds.

Environmental Risks

         Federal, state and local laws and regulations impose a wide range of
requirements on activities that may affect the environment, health and safety.
These include laws and regulations governing air pollutant emissions, hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks
and the management, removal and disposal of lead- and asbestos-containing
materials. In certain circumstances, these laws and regulations impose
obligations on the owners or operators of residential properties such as those
subject to the loans. The failure to comply with these laws and regulations may
result in fines and penalties.

         Moreover, under various federal, state and local laws and regulations,
an owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs.
Liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of hazardous substances, and could
exceed the value of the property and the aggregate assets of the owner or
operator. In addition, persons who transport or dispose of hazardous substances,
or arrange for the transportation, disposal or treatment of hazardous
substances, at off-site locations may also be held liable if there are releases
or threatened releases of hazardous substances at such off-site locations.

         In addition, under the laws of some states and under the Federal
Comprehensive Environmental Response, Compensation and Liability Act (CERCLA),
contamination of property may give rise to a lien on the property to assure the
payment of the costs of clean-up. In several states, such a lien has priority
over the lien of an existing mortgage against the property. Under CERCLA, the
clean-up lien is subordinate to pre-existing, perfected security interests.

         Under the laws of some states, and under CERCLA, there is a possibility
that a lender may be held liable as an "owner or operator" for costs of
addressing releases or threatened releases of hazardous substances at a
property, regardless of whether or not the environmental damage or threat was
caused by the current or prior owner or operator. CERCLA and some state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in the management" of a facility, holds
indicia of ownership primarily to protect its security interest in the facility.
The Solid Waste Disposal Act (SWDA) provides similar protection to secured
creditors in connection with liability for releases of petroleum from certain
underground storage tanks. However, if a lender "participates in the management"
of the facility in question or is found not to have held its interest primarily
to protect a security interest, the lender may forfeit its secured creditor
exemption status.



                                       68



         A regulation promulgated by the U.S. Environmental Protection Agency
(EPA) in April 1992 attempted to clarify the activities in which lenders could
engage both prior to and subsequent to foreclosure of a security interest
without forfeiting the secured creditor exemption under CERCLA. The rule was
struck down in 1994 by the United States Court of Appeals for the District of
Columbia Circuit in Kelley ex rel State of Michigan v. Environmental Protection
Agency, 15 F.3d 1100 (D.C. Cir. 1994), reh'g denied, 25 F.3d 1088, cert. denied
sub nom. Am. Bankers Ass'n v. Kelley, 115 S.Ct. 900 (1995). Another EPA
regulation promulgated in 1995 clarifies the activities in which lenders may
engage without forfeiting the secured creditor exemption under the underground
storage tank provisions of SWDA. That regulation has not been struck down.

         On September 30, 1996, Congress enacted the Asset Conservation, Limited
Liability and Deposit Insurance Protection Act (ACA) which amended both CERCLA
and SWDA to provide additional clarification regarding the scope of the lender
liability exemptions under the two statutes. Among other things, ACA specifies
the circumstances under which a lender will be protected by the CERCLA and SWDA
exemptions, both while the borrower is still in possession of the secured
property and following foreclosure on the secured property.

         Generally, ACA states that a lender who holds indicia of ownership
primarily to protect a security interest in a facility will be considered to
participate in management only if, while the borrower is still in possession of
the facility encumbered by the security interest, the lender

         o  exercises decision-making control over environmental compliance
            related to the facility such that the lender has undertaken
            responsibility for hazardous substance handling or disposal
            practices related to the facility or

         o  exercises control at a level comparable to that of a manager of the
            facility such that the lender has assumed or manifested
            responsibility for (a) overall management of the facility
            encompassing daily decision-making with respect to environmental
            compliance or (b) overall or substantially all of the operational
            functions (as distinguished from financial or administrative
            functions) of the facility other than the function of environmental
            compliance.

ACA also specifies certain activities that are not considered to be
"participation in management," including monitoring or enforcing the terms of
the extension of credit or security interest, inspecting the facility, and
requiring a lawful means of addressing the release or threatened release of a
hazardous substance.

         ACA also specifies that a lender who did not participate in management
of a facility prior to foreclosure will not be considered an "owner or
operator," even if the lender forecloses on the facility and after foreclosure
sells or liquidates the facility, maintains business activities, winds up
operations, undertakes an appropriate response action, or takes any other
measure to preserve, protect, or prepare the facility prior to sale or
disposition, if the lender seeks to sell or otherwise divest the facility at the
earliest practicable, commercially reasonable time, on commercially reasonable
terms, taking into account market conditions and legal and regulatory
requirements.

                                       69


         ACA specifically addresses the potential liability of lenders who hold
mortgages or similar conventional security interests in real property, such as
the trust fund does in connection with the mortgage loans and the Home
Improvement Contracts.

         If a lender is or becomes liable under CERCLA, it may be authorized to
bring a statutory action for contribution against any other "responsible
parties," including a previous owner or operator. However, these persons or
entities may be bankrupt or otherwise judgment proof, and the costs associated
with environmental cleanup and related actions may be substantial. Moreover,
some state laws imposing liability for addressing hazardous substances do not
contain exemptions from liability for lenders. Whether the costs of addressing a
release or threatened release at a property pledged as collateral for one of the
loans would be imposed on the related trust fund, and thus occasion a loss to
the holders, therefore depends on the specific factual and legal circumstances
at issue.

Rights of Redemption

         In some states, after sale pursuant to a deed of trust or foreclosure
of a mortgage, the trustor or mortgagor and foreclosed junior lienors are given
a statutory period in which to redeem the property from the foreclosure sale.
The right of redemption should be distinguished from the equity of redemption,
which is a non-statutory right that must be exercised prior to the foreclosure
sale. In some states, redemption may occur only upon payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure. In
other states, redemption may be authorized if the former borrower pays only a
portion of the sums due. The effect of a statutory right of redemption is to
diminish the ability of the lender to sell the foreclosed property. The exercise
of a right of redemption would defeat the title of any purchaser at a
foreclosure sale, or of any purchaser from the lender subsequent to foreclosure
or sale under a deed of trust. Consequently, the practical effect of a right of
redemption is to force the lender to retain the property and pay the expenses of
ownership until the redemption period has run. In some states, there is no right
to redeem property after a trustee's sale under a deed of trust.

Junior Mortgages; Rights of Senior Mortgages

         The mortgage loans comprising or underlying the primary assets included
in the trust fund for a series will be secured by mortgages or deeds of trust,
which may be second or more junior mortgages to other mortgages held by other
lenders or institutional investors. The rights of the related trust fund (and
therefore of the security holders), as mortgagee under a junior mortgage, are
subordinate to those of the mortgagee under the senior mortgage, including the
prior rights of the senior mortgagee to receive hazard insurance and
condemnation proceeds and to cause the property securing the mortgage loan to be
sold upon default of the mortgagor, thereby extinguishing the junior mortgagee's
lien unless the junior mortgagee asserts its subordinate interest in the
property in foreclosure litigation and, possibly, satisfies the defaulted senior
mortgage. A junior mortgagee may satisfy a defaulted senior loan in full and, in
some states, may cure the default and bring the senior loan current, in either
event adding the amounts expended to the balance due on the junior loan. In most
states, absent a provision in the mortgage or deed of trust, no notice of
default is required to be given to a junior mortgagee.


                                       70


         The standard form of the mortgage used by most institutional lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and all awards made in connection with condemnation
proceedings, and to apply the proceeds and awards to any indebtedness secured by
the mortgage, in such order as the mortgagee may determine. Thus, in the event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the event the property is taken by condemnation, the mortgagee or
beneficiary under underlying senior mortgages will have the prior right to
collect any insurance proceeds payable under a hazard insurance policy and any
award of damages in connection with the condemnation and to apply the same to
the indebtedness secured by the senior mortgages. Proceeds in excess of the
amount of senior mortgage indebtedness, in most cases, may be applied to the
indebtedness of a junior mortgage.

         Another provision sometimes found in the form of the mortgage or deed
of trust used by institutional lenders obligates the mortgagor to pay before
delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property that appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon a
failure of the mortgagor to perform any of these obligations, the mortgagee is
given the right under certain mortgages to perform the obligation itself, at its
election, with the mortgagor agreeing to reimburse the mortgagee for any sums
expended by the mortgagee on behalf of the mortgagor. All sums so expended by
the mortgagee become part of the indebtedness secured by the mortgage.

Anti-Deficiency Legislation and Other Limitations on Lenders

         Certain states have imposed statutory prohibitions that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states, statutes limit the right of the beneficiary or mortgagee to
obtain a deficiency judgment against the borrower following foreclosure or sale
under a deed of trust. A deficiency judgment is a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In other states, the lender has the option of bringing a personal action against
the borrower on the debt without first exhausting the security. However, in some
of these states, the lender, following judgment on the personal action, may be
deemed to have elected a remedy and may be precluded from exercising remedies
with respect to the security. Consequently, the practical effect of the election
requirement, when applicable, is that lenders will usually proceed first against
the security rather than bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a foreclosure sale to the excess of the outstanding
debt over the fair market value of the property at the time of the public sale.
The purpose of these statutes is generally to prevent a beneficiary or a
mortgagee from obtaining a large deficiency judgment against the former borrower
as a result of low or no bids at the foreclosure sale.


                                       71


         In addition to laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including the Federal Bankruptcy Code, the
Servicemembers Civil Relief Act and state laws affording relief to debtors, may
interfere with or affect the ability of the secured lender to realize upon
collateral and/or enforce a deficiency judgment. For example, with respect to
Federal Bankruptcy Code, the filing of a petition acts as a stay against the
enforcement of remedies for collection of a debt. Moreover, a court with federal
bankruptcy jurisdiction may permit a debtor through a rehabilitation plan under
chapter 13 of the Federal Bankruptcy Code to cure a monetary default with
respect to a loan on his residence by paying arrearages within a reasonable time
period and reinstating the original loan payment schedule even though the lender
accelerated the loan and the lender has taken all steps to realize upon its
security (provided no sale of the property has yet occurred) prior to the filing
of the debtor's chapter 13 petition. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular facts of the
reorganization case, that effected the curing of a loan default by permitting
the obligor to pay arrearages over a number of years.

         Courts with federal bankruptcy jurisdiction have also indicated that
the terms of a mortgage loan may be modified if the borrower has filed a
petition under chapter 13. These courts have suggested that such modifications
may include reducing the amount of each monthly payment, changing the rate of
interest, altering the repayment schedule and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Federal bankruptcy law and limited case law
indicate that the foregoing modifications could not be applied to the terms of a
loan secured by property that is the principal residence of the debtor. In all
cases, the secured creditor is entitled to the value of its security plus
post-petition interest, attorney's fees and costs to the extent the value of the
security exceeds the debt.

         In a chapter 11 case under the Federal Bankruptcy Code, the lender is
precluded from foreclosing without authorization from the bankruptcy court. The
lender's lien may be transferred to other collateral and/or be limited in amount
to the value of the lender's interest in the collateral as of the date of the
bankruptcy. The loan term may be extended, the interest rate may be adjusted to
market rates and the priority of the loan may be subordinated to bankruptcy
court-approved financing. The bankruptcy court can, in effect, invalidate
due-on-sale clauses through confirmed Chapter 11 plans of reorganization.

         The Federal Bankruptcy Code provides priority to certain tax liens over
the lender's security. This may delay or interfere with the enforcement of
rights in respect of a defaulted mortgage loan. In addition, substantive
requirements are imposed upon lenders in connection with the origination and the
servicing of mortgage loans by numerous federal and some state consumer
protection laws. The laws include the federal Truth in Lending Act, Real Estate
Settlement Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and regulations. These
federal laws impose specific statutory liabilities upon lenders that originate
loans and that fail to comply with the provisions of the law. In some cases,
this liability may affect assignees of the loans.

                                       72


Due-on-Sale Clauses in Mortgage Loans

         Due-on-sale clauses permit the lender to accelerate the maturity of the
loan if the borrower sells or transfers, whether voluntarily or involuntarily,
all or part of the real property securing the loan without the lender's prior
written consent. The enforceability of these clauses has been the subject of
legislation or litigation in many states, and in some cases, typically involving
single family residential mortgage transactions, their enforceability has been
limited or denied. In any event, the Garn-St. Germain Depository Institutions
Act of 1982 preempts state constitutional, statutory and case law that prohibits
the enforcement of due-on-sale clauses and permits lenders to enforce these
clauses in accordance with their terms, subject to certain exceptions. As a
result, due-on-sale clauses have become generally enforceable except in those
states whose legislatures exercised their authority to regulate the
enforceability of such clauses with respect to mortgage loans that were (i)
originated or assumed during the "window period" under the Garn-St. Germain Act,
which ended in all cases not later than October 15, 1982, and (ii) originated by
lenders other than national banks, federal savings institutions and federal
credit unions. Freddie Mac has taken the position in its published mortgage
servicing standards that, out of a total of eleven "window period states," five
states (Arizona, Michigan, Minnesota, New Mexico and Utah) have enacted statutes
extending, on various terms and for varying periods, the prohibition on
enforcement of due-on-sale clauses with respect to certain categories of window
period loans. Also, the Garn-St. Germain Act does "encourage" lenders to permit
assumption of loans at the original rate of interest or at some other rate less
than the average of the original rate and the market rate.

         In addition, under the Federal Bankruptcy Code, due-on-sale clauses may
not be enforceable in bankruptcy proceedings and may, under certain
circumstances, be eliminated in any modified mortgage resulting from bankruptcy
proceedings.

Enforceability of Prepayment and Late Payment Fees

         Forms of notes, mortgages and deeds of trust used by lenders may
contain provisions obligating the borrower to pay a late charge if payments are
not timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon the late charges a lender may collect
from a borrower for delinquent payments. Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid. Late charges and prepayment fees are typically retained by servicers as
additional servicing compensation.

Equitable Limitations on Remedies

         In connection with lenders' attempts to realize upon their security,
courts have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his default
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from

                                       73


temporary financial disability. In other cases, courts have limited the right of
a lender to realize upon its security if the default under the security
agreement is not monetary, such as the borrower's failure to adequately maintain
the property or the borrower's execution of secondary financing affecting the
property. Finally, some courts have been faced with the issue of whether or not
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that borrowers under security agreements receive notices
in addition to the statutorily-prescribed minimums. For the most part, these
cases have upheld the notice provisions as being reasonable or have found that,
in cases involving the sale by a trustee under a deed of trust or by a mortgagee
under a mortgage having a power of sale, there is insufficient state action to
afford constitutional protections to the borrower.

         Most conventional single-family mortgage loans may be prepaid in full
or in part without penalty. The regulations of the Office of Thrift Supervision
prohibit the imposition of a prepayment penalty or equivalent fee for or in
connection with the acceleration of a loan by exercise of a due-on-sale clause.
A mortgagee to whom a prepayment in full has been tendered may be compelled to
give either a release of the mortgage or an instrument assigning the existing
mortgage. The absence of a restraint on prepayment, particularly with respect to
mortgage loans having higher mortgage rates, may increase the likelihood of
refinancing or other early retirements of such mortgage loans.

Applicability of Usury Laws

         Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980 provides that state usury limitations shall not apply to
certain types of residential first mortgage loans originated by certain lenders
after March 31, 1980. Similar federal statutes were in effect with respect to
mortgage loans made during the first three months of 1980. The Office of Thrift
Supervision, as successor to the Federal Home Loan Bank Board, is authorized to
issue rules and regulations and to publish interpretations governing
implementation of Title V.

         Title V authorizes any state to reimpose interest rate limits by
adopting a state law before April 1, 1983 or by certifying that the voters of
such state have voted in favor of any provision, constitutional or otherwise,
which expressly rejects an application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V is not rejected, any state is authorized by the law to adopt a provision
limiting discount points or other charges on mortgage loans covered by Title V.

The Home Improvement Contracts and the Manufactured Housing Contracts

         General

         The Home Improvement Contracts and Manufactured Housing Contracts,
other than those that are unsecured or secured by mortgages on real estate,
generally are "chattel paper" or constitute "purchase money security interests,"
each as defined in the Uniform Commercial Code (UCC) in effect in the applicable
jurisdiction. Pursuant to the UCC, the sale of chattel paper is treated in a
manner similar to perfection of a security interest in chattel paper. Under the
related agreement, the depositor will transfer physical possession of the
contracts to the trustee or a custodian or may retain possession of the
contracts as custodian for the trustee. In addition, the


                                       74


depositor will make an appropriate filing of a UCC-1 financing statement in the
appropriate states to give notice of the trustee's ownership of the contracts.
Unless otherwise specified in the related prospectus supplement, the contracts
will not be stamped or otherwise marked to reflect their assignment from the
depositor to the trustee. Therefore, if through negligence, fraud or otherwise,
a subsequent purchaser were able to take physical possession of the contracts
without notice of such assignment, the trustee's interest in the contracts could
be defeated.

         Security Interests in Home Improvements

         A Home Improvement Contract that is secured by the related home
improvements grants to the originator of the contract a purchase money security
interest in the related home improvements to secure all or part of the purchase
price of the home improvements and related services. A financing statement
generally is not required to be filed to perfect a purchase money security
interest in consumer goods. Purchase money security interests of this type are
assignable. In general, a purchase money security interest grants to the holder
a security interest that has priority over a conflicting security interest in
the same collateral and the proceeds of the collateral. However, to the extent
that the collateral subject to a purchase money security interest becomes a
fixture, in order for the related purchase money security interest to take
priority over a conflicting interest in the fixture, the holder's interest in
the home improvement must generally be perfected by a timely fixture filing. In
general, under the UCC, a security interest does not exist under the UCC in
ordinary building material incorporated into an improvement on land. Home
Improvement Contracts that finance lumber, bricks, other types of ordinary
building material or other goods that are deemed to lose their characterization,
upon incorporation of the materials into the related property, will not be
secured by a purchase money security interest in the home improvement being
financed.

         Enforcement of Security Interest in Home Improvements

         So long as the home improvement has not become subject to real estate
law, a creditor can repossess a home improvement securing a Home Improvement
Contract by voluntary surrender, by "self-help" repossession that is "peaceful"
(i.e., without breach of the peace) or, in the absence of voluntary surrender
and the ability to repossess without breach of the peace, by judicial process.
The holder of a Home Improvement Contract must give the debtor a number of days'
notice, which varies from ten to 30 days depending on the state, prior to
commencement of any repossession. The UCC and consumer protection laws in most
states place restrictions on repossession sales, including requiring prior
notice to the debtor and commercial reasonableness in effecting the sale. The
law in most states also requires that the debtor be given notice of any sale
prior to resale of the unit that the debtor may redeem it at or before resale.

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


                                       75



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

         Security Interests in the Manufactured Homes

         The manufactured homes securing the Manufactured Housing Contracts may
be located in all 50 states and the District of Columbia. Security interests in
manufactured homes may be perfected either by notation of the secured party's
lien on the certificate of title or by delivery of the required documents and
payment of a fee to the state motor vehicle authority, depending on state law.
The security interests of the trustee in the manufactured homes will not be
noted on the certificates of title or by delivery of the required documents and
payment of fees to the applicable state motor vehicle authorities unless the
related prospectus supplement so requires. With respect to each transaction, a
decision will be made as to whether or not the security interests of the trustee
in the manufactured homes will be noted on the certificates of title and the
required documents and fees will be delivered to the applicable state motor
vehicle authorities based upon, among other things, the practices and procedures
of the related originator and servicer and after consultation with the
applicable rating agency or rating agencies. In some nontitle states, perfection
pursuant to the provisions of the UCC is required. As manufactured homes have
become large and often have been attached to their sites without any apparent
intention to move them, courts in many states have held that manufactured homes,
under particular circumstances, may become governed by real estate title and
recording laws. As a result, a security interest in a manufactured home could be
rendered subordinate to the interests of other parties claiming an interest in
the manufactured home under applicable state real estate law. In order to
perfect a security interest in a manufactured home under real estate laws, the
secured party must file either a "fixture filing" under the provisions of the
UCC or a real estate mortgage under the real estate laws of the state where the
home is located. These filings must be made in the real estate records office of
the county where the manufactured home is located. If so specified in the
related prospectus supplement, the Manufactured Housing Contracts may contain
provisions prohibiting the borrower from permanently attaching the manufactured
home to its site. So long as the borrower does not violate this agreement, a
security interest in the manufactured home will be governed by the certificate
of title laws or the UCC, and the notation of the security interest on the
certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the manufactured
home. If, however, a manufactured home is permanently attached to its site, the
related lender may be required to perfect a security interest in the
manufactured home under applicable real estate laws.

         In the event that the owner of a manufactured home moves it to a state
other than the state in which the manufactured home initially is registered,
under the laws of most states the perfected security interest in the
manufactured home would continue for four months after relocation and, after
expiration of the four months, only if and after the owner re-registers the
manufactured home in the new state. If the owner were to relocate a manufactured
home to another state and not re-register a security interest in that state, the
security interest in the manufactured home would cease to be perfected. A
majority of states generally require surrender of a certificate of title to
re-register a manufactured home. Accordingly, the secured party must surrender
possession if it holds the certificate of title to the manufactured home or, in
the case of manufactured homes registered in states which provide for notation
of lien on the


                                       76


certificate of title, notice of surrender would be given to the secured party
noted on the certificate of title. In states which do not require a certificate
of title for registration of a manufactured home, re-registration could defeat
perfection.

         Under the laws of most states, liens for repairs performed on a
manufactured home and liens for personal property taxes take priority over a
perfected security interest in the manufactured home.

         Consumer Protection Laws

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

         Applicability of Usury Laws

         Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980 provides that, subject to the following conditions, state
usury limitations shall not apply to any contract that is secured by a first
lien on certain kinds of consumer goods. The Home Improvement Contracts or
Manufactured Housing Contracts would be covered if they satisfy certain
conditions, among other things, governing the terms of any prepayments, late
charges and deferral fees and requiring a 30-day notice period prior to
instituting any action leading to repossession of the related unit.

         Title V authorized any state to reimpose limitations on interest rates
and finance charges by adopting before April 1, 1983 a law or constitutional
provision that expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.

Installment Sales Contracts

         The loans may also consist of installment sales contracts. Under an
installment sales contract the seller/lender retains legal title to the property
and enters into an agreement with the purchaser/borrower for the payment of the
purchase price, plus interest, over the term of the contract. Only after full
performance by the purchaser/borrower of the contract is the seller/lender
obligated to convey title to the property to the borrower. As with mortgage or
deed



                                       77


of trust financing, during the effective period of the installment sales
contract, the borrower is generally responsible for maintaining the property in
good condition and for paying real estate taxes, assessments and hazard
insurance policy premiums associated with the property.

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

Civil Relief Act

         Under the Servicemembers Civil Relief Act, members of all branches of
the military on active duty, including draftees and reservists in military
service,

         o  are entitled to have their interest rates reduced and capped at 6%
            per year, on obligations (including loans) incurred prior to the
            commencement of military service for the duration of military
            service, and

         o  may be entitled to a stay of proceedings on any kind of foreclosure
            or repossession action in the case of defaults on such obligations
            entered into prior to military service for the duration of military
            service, and

         o  may have the maturity of their obligations incurred prior to
            military service extended, the payments lowered and the payment
            schedule readjusted for a period of time after the completion of
            military service.


                                       78



However, these benefits are subject to challenge by creditors and if, in the
opinion of the court, the ability of a person to comply with his obligations is
not materially impaired by military service, the court may apply equitable
principles accordingly.

If a borrower's obligation to repay amounts otherwise due on a loan included in
a trust fund for a series is relieved pursuant to the Relief Act, none of the
trust fund, the servicer, the depositor or the trustee will be required to
advance such amounts, and any related loss may reduce the amounts available to
be paid to the holders of the related securities. Unless otherwise specified in
the related prospectus supplement, any shortfalls in interest collections on
loans (or underlying loans), included in a trust fund for a series resulting
from application of the Relief Act will be allocated to each class of securities
of the series that is entitled to receive interest in respect of the loans (or
underlying loans) in proportion to the interest that each class of securities
would have otherwise been entitled to receive in respect of the loans (or
underlying loans) had the interest shortfall not occurred.

                                  The Depositor

         The depositor, Bear Stearns Asset Backed Securities I LLC, was formed
in the state of Delaware in January 2004, and is a wholly-owned subsidiary of
The Bear Stearns Companies Inc. The depositor's principal executive offices are
located at 383 Madison Avenue, New York, New York 10179. Its telephone number is
(212) 272-2000.

         The depositor will not engage in any activities other than to
authorize, issue, sell, deliver, purchase and invest in (and enter into
agreements in connection with), and/or to engage in the establishment of one or
more trusts, which will issue and sell, bonds, notes, debt or equity securities,
obligations and other securities and instruments. The depositor securities must
be collateralized or otherwise secured or backed by, or otherwise represent an
interest in, among other things, receivables or pass-through certificates or
participations or certificates of participation or beneficial ownership in one
or more pools of receivables, and the proceeds of the foregoing, that arise in
connection with loans secured by senior or junior mortgages on real estate or
manufactured housing and any and all other commercial transactions and
commercial, sovereign, student or consumer loans or indebtedness. The depositor
may purchase, acquire, own, hold, transfer, convey, service, sell, pledge,
assign, finance and otherwise deal with such receivables, pass-through
certificates, or participations or certificates of participation or beneficial
ownership. Article Three of the depositor's Limited Liability Company Agreement
limits the depositor's activities to the above activities and certain related
activities, such as credit enhancement with respect to depositor securities, and
to any activities incidental to and necessary or convenient for the
accomplishment of those purposes.


                                       79


                                 Use of Proceeds

         The depositor will apply all or substantially all of the net proceeds
from the sale of each of the related trust fund series of securities for one or
more of the following purposes:

         o  to purchase the primary assets of the related trust fund,

         o  to repay indebtedness incurred to obtain funds to acquire the
            primary assets of the related trust fund,

         o  to establish any reserve funds described in the related prospectus
            supplement, and

         o  to pay costs of structuring and issuing the securities, including
            the costs of obtaining any credit enhancement.

         If specified in the related prospectus supplement, the purchase of the
primary assets for a series may be effected by delivering the securities to the
seller in exchange for the primary assets.

                   Material Federal Income Tax Considerations

General

         The following summary of the material federal income tax consequences
of the purchase, ownership, and disposition of the securities is based on the
opinion of any one of Sidley Austin Brown & Wood LLP, Stroock & Stroock & Lavan
LLP, Thacher Proffitt & Wood LLP or other tax counsel designated in the
prospectus supplement as tax counsel to the depositor or the trust. This summary
is based upon the provisions of the Internal Revenue Code, the regulations
promulgated thereunder, including, where applicable, proposed regulations, and
the judicial and administrative rulings and decisions now in effect, all of
which are subject to change or possible differing interpretations. The statutory
provisions, regulations, and interpretations on which this interpretation is
based are subject to change either prospectively or retroactively.

         The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances. This summary focuses primarily upon investors who will hold
securities as "capital assets" (generally, property held for investment) within
the meaning of section 1221 of the Code. Prospective investors should consult
their own tax advisers concerning the federal, state, local and any other tax
consequences as relates specifically to such investors in connection with the
purchase, ownership and disposition of the securities.

         The federal income tax consequences to security holders will vary
depending on whether

         o  the securities of a series are classified as indebtedness;

         o  an election is made to treat the trust fund relating to a particular
            series of securities as a real estate mortgage investment conduit or
            REMIC under the Code;



                                       80


         o  the securities represent an ownership interest in some or all of the
            assets included in the trust fund for a series;

         o  an election is made to treat the trust fund relating to a particular
            series of certificates as a partnership; or

         o  an election is made to treat the trust fund relating to a particular
            series of securities as a financial asset securitization investment
            trust or FASIT under the Code.

         The prospectus supplement for each series of securities will specify
how the securities will be treated for federal income tax purposes and will
discuss whether one or more REMIC elections, if any, will be made with respect
to the series.

Taxation of Debt Securities

         Status as Real Property Loans. Except to the extent otherwise provided
in the related prospectus supplement, if the securities are regular interests in
a REMIC or represent interests in a grantor trust, in the opinion of tax
counsel:

         o  securities held by a domestic building and loan association will
            constitute "loans... secured by an interest in real property" within
            the meaning of section 7701(a)(19)(C)(v) of the Code; and

         o  securities held by a real estate investment trust will constitute
            "real estate assets" within the meaning of section 856(c)(4)(A) of
            the Code and interest on securities will be considered "interest on
            obligations secured by mortgages on real property or on interests in
            real property" within the meaning of section 856(c)(3)(B) of the
            Code.

         Interest and Acquisition Discount. In the opinion of tax counsel,
securities that are REMIC regular interests are generally taxable to holders in
the same manner as evidences of indebtedness issued by the REMIC. Stated
interest on the securities that are REMIC regular interests will be taxable as
ordinary income and taken into account using the accrual method of accounting,
regardless of the holder's regular method of accounting. Interest (other than
original issue discount) on securities (other than securities that are REMIC
regular interests) which are characterized as indebtedness for federal income
tax purposes will be includible in income by holders thereof in accordance with
their usual methods of accounting. When we refer to "debt securities" in this
section, we mean securities characterized as debt for federal income tax
purposes and securities that are REMIC regular interests.

         In the opinion of tax counsel, "compound interest securities" (i.e.,
debt securities that permit all interest to accrue for more than one year before
payments of interest are scheduled to begin) and certain of the other debt
securities issued at a discount may be issued with "original issue discount" or
OID. The following discussion is based in part on the OID Regulations. A holder
should be aware, however, that the OID Regulations do not adequately address
certain issues relevant to prepayable securities, such as the debt securities.


                                       81




         In general, OID is the difference between the stated redemption price
at maturity of a debt security and its issue price. In the opinion of tax
counsel, a holder of a debt security must include OID in gross income as
ordinary interest income as it accrues under a method taking into account an
economic accrual of the discount. In general, OID must be included in income in
advance of the receipt of the cash representing that income. The amount of OID
on a debt security will be considered to be zero if it is less than a de minimis
amount determined under the Code.

         The issue price of a debt security is the first price at which a
substantial amount of debt securities of that class are sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). If less than a
substantial amount of a particular class of debt securities is sold for cash on
or prior to the closing date, the issue price for that class will be treated as
the fair market value of that class on the closing date. The issue price of a
debt security also includes the amount paid by an initial debt security holder
for accrued interest that relates to a period prior to the issue date of the
debt security.

         The stated redemption price at maturity of a debt security is the sum
of all payments provided by the security other than "qualified stated interest"
payments. Under the OID Regulations, qualified stated interest generally means
interest payable at a single fixed rate or qualified variable rate (as described
below), provided that the interest payments are unconditionally payable at
intervals of one year or less during the entire term of the debt security. The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is expected to be penalized or reasonable remedies
exist to compel payment. Debt securities may provide for default remedies in the
event of late payment or nonpayment of interest. Although the matter is not free
from doubt, the trustee intends to treat interest on such debt securities as
unconditionally payable and constituting qualified stated interest. However,
absent clarification of the OID Regulations, where debt securities do not
provide for default remedies, the interest payments thereon will not be treated
as qualified stated interest. Interest is payable at a single fixed rate only if
the rate appropriately takes into account the length of the interval between
payments. Distributions of interest on debt securities with respect to which
deferred interest will accrue, will not constitute qualified stated interest
payments, in which case the stated redemption price at maturity of such debt
securities includes all distributions of interest thereon. Where the interval
between the issue date and the first distribution date on a debt security is
longer than the interval between subsequent distribution dates, the greater of
(i) the interest foregone and (ii) the excess of the stated principal amount
over the issue price will be included in the stated redemption price at maturity
and tested under the de minimis rule described below. Where the interval between
the issue date and the first distribution date on a debt security is shorter
than the interval between subsequent distribution dates, all of the additional
interest will be included in the stated redemption price at maturity and tested
under the de minimis rule described below. In the case of a debt security with a
long first period that has non-de minimis OID, all stated interest in excess of
interest payable at the effective interest rate for the long first period will
be included in the stated redemption price at maturity and the debt security
will generally have OID. Holders of debt securities should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a debt security.


                                       82



         Under the de minimis rule, OID on a debt security will generally be
considered to be zero if the OID is less than 0.25% of the stated redemption
price at maturity of the debt security multiplied by the weighted average
maturity of the debt security. For this purpose, the weighted average maturity
of the debt security is computed as the sum of the amounts determined by
multiplying the number of full years (i.e., rounding down partial years) from
the issue date until each distribution in reduction of stated redemption price
at maturity is scheduled to be made by a fraction, the numerator of which is the
amount of each distribution included in the stated redemption price at maturity
of the debt security and the denominator of which is the stated redemption price
at maturity of the debt security. Holders generally must report de minimis OID
pro rata as principal payments are received, and such income will be capital
gain if the debt security is held as a capital asset. However, holders may elect
to accrue all de minimis OID as well as market discount under a constant yield
method. See "--Election to Treat All Interest as Original Issue Discount" below.

         In addition, under the OID Regulations, there is a special method for
determining whether the original issue discount for a debt security that bears
interest for one or more accrual periods at a rate below the rate applicable for
the remaining term of such debt security (e.g., a debt security with teaser
rates or interest holidays) is de minimis. In that case, the original issue
discount will be caused to be more than de minimis only if the greater of (x)
the foregone interest on such debt security resulting from the teaser rate or
interest holiday and (y) any "true" discount on such debt security (i.e., the
excess of the debt security's stated principal amount over its issue price)
exceeds the de minimis amount, then the stated interest on the debt security
will be treated as OID rather than qualified stated interest.

         Debt securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is generally treated as payable at a
qualified variable rate and not as contingent interest if

         o  the interest is unconditionally payable at least annually,

         o  the issue price of the debt instrument does not exceed the total
            noncontingent principal payments, and

         o  interest is based on a "qualified floating rate," an "objective
            rate," or a combination of "qualified floating rates" that do not
            operate in a manner that significantly accelerates or defers
            interest payments on the debt security.

In the case of compound interest securities, certain interest weighted
securities, and certain of the other debt securities, none of the payments under
the instrument will be considered qualified stated interest, and thus the
aggregate amount of all payments will be included in the stated redemption price
at maturity.

         The Internal Revenue Service issued contingent payment regulations
governing the calculation of OID on instruments having contingent interest
payments. These contingent payment regulations represent the only guidance
regarding the views of the IRS with respect to contingent interest instruments
and specifically do not apply for purposes of calculating OID on debt
instruments subject to section 1272(a)(6) of the Code, such as the debt
securities.


                                       83



Additionally, the OID Regulations do not contain provisions specifically
interpreting section 1272(a)(6) of the Code. Until the Treasury issues guidance
to the contrary, trustee intends to base its computation on section 1272(a)(6)
of the Code and the OID Regulations as described in this prospectus. However,
because no regulatory guidance currently exists under section 1272(a)(6) of the
Code, there can be no assurance that such methodology represents the correct
manner of calculating OID.

         The holder of a debt security issued with OID must include in gross
income, for all days during its taxable year on which it holds the debt
security, the sum of the "daily portions" of OID. The amount of OID includible
in income by a holder will be computed by allocating to each day during an
accrual period a pro rata portion of the original issue discount that accrued
during the accrual period. In the case of a debt security that is not a REMIC
regular interest security and the principal payments on which are not subject to
acceleration resulting from prepayments on the loans, the amount of OID
includible in income of a holder for an accrual period (generally the period
over which interest accrues on the debt instrument) will equal the product of
the yield to maturity of the debt security and the adjusted issue price of the
debt security, reduced by any payments of qualified stated interest. The
adjusted issue price is the sum of the debt security's issue price plus prior
accruals of OID, reduced by the total payments made with respect to the debt
security in all prior periods, other than qualified stated interest payments.

         Certain classes of the debt securities may be "pay-through securities,"
which are debt instruments that are subject to acceleration due to prepayments
on other debt obligations securing those instruments. The amount of OID to be
included in the income of a holder of a pay-through security is computed by
taking into account the prepayment rate assumed in pricing the debt instrument.
The amount of OID that will accrue during an accrual period on a pay-through
security is the excess, if any, of the

         o  sum of

                  (a)      the present value of all payments remaining to be
                           made on the pay-through security as of the close of
                           the accrual period and

                  (b)      the payments during the accrual period of amounts
                           included in the stated redemption price of the
                           pay-through security,

over

         o  the adjusted issue price of the pay-through security at the
            beginning of the accrual period.

The present value of the remaining payments is to be determined on the basis of
three factors:

         o  the original yield to maturity of the pay-through security
            (determined on the basis of compounding at the end of each accrual
            period and properly adjusted for the length of the accrual period),

         o  events that have occurred before the end of the accrual period and


                                       84



         o  the assumption that the remaining payments will be made in
            accordance with the original prepayment assumption.

The effect of this method is to increase the portions of OID required to be
included in income by a holder of a pay-through security to take into account
prepayments with respect to the loans at a rate that exceeds the prepayment
assumption, and to decrease (but not below zero for any period) the portions of
OID required to be included in income by a holder of a pay-through security to
take into account prepayments with respect to the loans at a rate that is slower
than the prepayment assumption. Although OID will be reported to holders of
pay-through securities based on the prepayment assumption, no representation is
made to holders that loans will be prepaid at that rate or at any other rate.

         The depositor may adjust the accrual of OID on a class of securities
that are REMIC regular interests in a manner that it believes to be appropriate,
to take account of realized losses on the loans, although the OID Regulations do
not provide for such adjustments. If the IRS were to require that OID be accrued
without such adjustments, the rate of accrual of OID for a class of securities
that are REMIC regular interests could increase.

         Certain classes of securities may represent more than one class of
REMIC regular interests. Unless otherwise provided in the related prospectus
supplement, the applicable trustee intends, based on the OID Regulations, to
calculate OID on such securities as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

         A subsequent holder of a debt security will also be required to include
OID in gross income, but a holder who purchases the debt security for an amount
that exceeds its adjusted issue price will be entitled (as will an initial
holder who pays more than a debt security's issue price) to offset such OID by
comparable economic accruals of portions of the excess.

         Effects of Defaults and Delinquencies. In the opinion of tax counsel,
holders will be required to report income with respect to the related securities
under an accrual method without giving effect to delays and reductions in
distributions attributable to a default or delinquency on the loans, except
possibly to the extent that it can be established that such amounts are
uncollectible. As a result, the amount of income (including OID) reported by a
holder of a security in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the securities is reduced as a
result of a loan default. However, the timing and character of losses or
reductions in income are uncertain and, accordingly, holders of securities
should consult their own tax advisors on this point.

         Interest Weighted Securities. An "interest weighted security" is a
security that is a REMIC regular interest or a "stripped" security (as discussed
under "--Tax Status as a Grantor Trust; General" below) the payments on which
consist solely or primarily of a specified portion of the interest payments on
qualified mortgages held by the REMIC or on loans underlying pass-through
securities. It is not clear how income should be accrued with respect to
interest weighted securities. The trustee intends to take the position that all
of the income derived from an interest weighted security should be treated as
OID and that the amount and rate of accrual of

                                       85



such OID should be calculated by treating the interest weighted security as a
compound interest security. However, in the case of interest weighted securities
that are entitled to some payments of principal and are REMIC regular interests,
the IRS could assert that income derived from the interest weighted security
should be calculated as if the security were a security purchased at a premium
equal to the excess of the price paid by the holder for the security over its
stated principal amount, if any. Under this approach, a holder would be entitled
to amortize such premium only if it has in effect an election under section 171
of the Code with respect to all taxable debt instruments held by such holder, as
described below. Alternatively, the IRS could assert that an interest weighted
security should be taxable under the rules governing bonds issued with
contingent payments. This treatment may be more likely in the case of interest
weighted securities that are stripped securities as described below. See "--Tax
Status as a Grantor Trust--Discount or Premium on Pass-Through Securities"
below.

         Variable Rate Debt Securities. In the opinion of tax counsel, in the
case of debt securities bearing interest at a rate that varies directly,
according to a fixed formula, with an objective index, it appears that the yield
to maturity of the debt securities and, in the case of pay-through securities,
the present value of all payments remaining to be made on the debt securities,
should be calculated as if the interest index remained at its value as of the
issue date of the securities. Because the proper method of adjusting accruals of
OID on a variable rate debt security is uncertain, holders of variable rate debt
securities should consult their own tax advisers regarding the appropriate
treatment of such securities for federal income tax purposes.

         Market Discount. In the opinion of tax counsel, a purchaser of a
security may be subject to the market discount rules of sections 1276 through
1278 of the Code. A holder that acquires a debt security with more than a
prescribed de minimis amount of "market discount" (generally, the excess of the
principal amount of the debt security over the purchaser's purchase price) will
be required to include accrued market discount in income as ordinary income in
each month, but limited to an amount not exceeding the principal payments on the
debt security received in that month and, if the securities are sold, the gain
realized. This market discount would accrue in a manner to be provided in
Treasury regulations but, until such regulations are issued, market discount
would in general accrue either

         o  on the basis of a constant yield (in the case of a pay-through
            security, taking into account a prepayment assumption) or

         o  in the ratio of (a) in the case of securities (or, in the case of a
            pass-through security, as set forth below, the loans underlying the
            security) not originally issued with OID, stated interest payable in
            the relevant period to total stated interest remaining to be paid at
            the beginning of the period or (b) in the case of securities (or, in
            the case of a pass-through security, as described below, the loans
            underlying the security) originally issued at a discount, OID in the
            relevant period to total OID remaining to be paid.

         Section 1277 of the Code provides that, regardless of the origination
date of the debt security (or, in the case of a pass-through security, the
loans), the excess of interest paid or accrued to purchase or carry the security
(or, in the case of a pass-through security, as described below, the underlying
loans) with market discount over interest received on the security is



                                       86


allowed as a current deduction only to the extent such excess is greater than
the market discount that accrued during the taxable year in which such interest
expense was incurred. In general, the deferred portion of any interest expense
will be deductible when such market discount is included in income, including
upon the sale, disposition, or repayment of the security (or, in the case of a
pass-through security, an underlying loan). A holder may elect to include market
discount in income currently as it accrues, on all market discount obligations
acquired by such holder during the taxable year such election is made and
thereafter, in which case the interest deferral rule will not apply.

         Premium. In the opinion of tax counsel, a holder who purchases a debt
security (other than an interest weighted security to the extent described
above) at a cost greater than its stated redemption price at maturity, generally
will be considered to have purchased the security at a premium, which it may
elect to amortize as an offset to interest income on the security (and not as a
separate deduction item) on a constant yield method. Although no regulations
addressing the computation of premium accrual on comparable securities have been
issued, the legislative history of The Tax Reform Act of 1986 indicates that
premium is to be accrued in the same manner as market discount. Accordingly, it
appears that the accrual of premium on a class of pay-through securities will be
calculated using the prepayment assumption used in pricing the class. If a
holder makes an election to amortize premium on a debt security, the election
will apply to all taxable debt instruments (including all REMIC regular
interests and all pass-through certificates representing ownership interests in
a trust holding debt obligations) held by the holder at the beginning of the
taxable year in which the election is made, and to all taxable debt instruments
acquired thereafter by the holder, and will be irrevocable without the consent
of the IRS. Purchasers who pay a premium for the securities should consult their
tax advisers regarding the election to amortize premium and the method to be
employed.

         On December 30, 1997, the IRS issued final amortizable bond premium
regulations dealing with amortizable bond premium. The regulations specifically
do not apply to prepayable debt instruments subject to section 1272(a)(6) of the
Code. Absent further guidance from the IRS, the trustee intends to account for
amortizable bond premium in the manner described above. Prospective purchasers
of the debt securities should consult their tax advisors regarding the possible
application of the amortizable bond premium regulations.

         Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit the holder of a debt security to elect to accrue all
interest, discount (including de minimis market discount or OID) and premium as
interest, based on a constant yield method for debt securities acquired on or
after April 4, 1994. If such an election were to be made with respect to a debt
security with market discount, the holder of the debt security would be deemed
to have made an election to include in income currently market discount with
respect to all other debt instruments having market discount that such holder of
the debt security acquires during the year of the election or thereafter.
Similarly, the holder of a debt security that makes this election for a debt
security that is acquired at a premium will be deemed to have made an election
to amortize bond premium with respect to all debt instruments having amortizable
bond premium that the holder owns or acquires. The election to accrue interest,
discount and premium on a constant yield method with respect to a debt security
is irrevocable.


                                       87


Taxation of the REMIC and its Holders

         General. In the opinion of tax counsel, if a REMIC election is made
with respect to a series of securities, then the arrangement by which the
securities of that series are issued will be treated as a REMIC as long as all
of the provisions of the applicable governing agreement are complied with and
the statutory and regulatory requirements are satisfied. Securities will be
designated as "regular interests" or "residual interests" in a REMIC, as
specified in the related prospectus supplement.

         Except to the extent specified otherwise in a prospectus supplement, if
a REMIC election is made with respect to a series of securities, in the opinion
of tax counsel:

         o  securities held by a domestic building and loan association will
            constitute "a regular or a residual interest in a REMIC" within the
            meaning of Section 7701(a)(19)(C)(xi) of the Code (assuming that at
            least 95% of the REMIC's assets consist of cash, government
            securities, "loans secured by an interest in real property," and
            other types of assets described in Code Section 7701(a)(19)(C)); and

         o  securities held by a real estate investment trust will constitute
            "real estate assets" within the meaning of Section 856(c)(4)(A) of
            the Code, and income with respect to the securities will be
            considered "interest on obligations secured by mortgages on real
            property or on interests in real property" within the meaning of
            Section 856(c)(3)(B) of the Code (assuming, for both purposes, that
            at least 95% of the REMIC's assets are qualifying assets).

If less than 95% of the REMIC's assets consist of assets described in the
immediately preceding bullets, then a security will qualify for the tax
treatment described in the previous sentence in the proportion that such REMIC's
assets are qualifying assets.

REMIC Expenses; Single Class REMICs

         As a general rule, in the opinion of tax counsel, all of the expenses
of a REMIC will be taken into account by holders of the residual interest
securities. In the case of a "single class REMIC," however, the expenses will be
allocated under Treasury regulations among the holders of the REMIC regular
interest securities and the holders of the REMIC residual interest securities on
a daily basis in proportion to the relative amounts of income accruing to each
holder on that day. In the case of a holder of a REMIC regular interest security
who is an individual or a "pass-through interest holder" (including certain
pass-through entities but not including real estate investment trusts), the
expenses will be deductible only to the extent that the expenses, plus other
"miscellaneous itemized deductions" of the holder, exceed 2% of the holder's
adjusted gross income. In addition, for taxable years beginning after December
31, 1990, the amount of itemized deductions otherwise allowable for the taxable
year for an individual whose adjusted gross income exceeds the applicable amount
(which amount will be adjusted for inflation for taxable years beginning after
1990) will be reduced by the lesser of


                                       88


         o  3% of the excess of adjusted gross income over the applicable
            amount, or

         o  80% of the amount of itemized deductions otherwise allowable for the
            taxable year.

This reduction is scheduled to be phased-out over a five-year period beginning
in 2006. The reduction or disallowance of this deduction may have a significant
impact on the yield of the REMIC regular interest security to the holder. In
general terms, a single class REMIC is one that either

         o  would qualify, under existing Treasury regulations, as a grantor
            trust if it were not a REMIC (treating all interests as ownership
            interests, even if they would be classified as debt for federal
            income tax purposes), or

         o  is similar to such a trust and is structured with the principal
            purpose of avoiding the single class REMIC rules.

Unless otherwise specified in the related prospectus supplement, the expenses of
the REMIC will be allocated to holders of the related REMIC residual interest
securities.

Taxation of the REMIC

         General. Although a REMIC is a separate entity for federal income tax
purposes, in the opinion of tax counsel, a REMIC is not generally subject to
entity-level tax. Rather, the taxable income or net loss of a REMIC is taken
into account by the holders of the REMIC residual interests. As described above,
the REMIC regular interests are generally taxable as debt of the REMIC.
Qualification as a REMIC requires ongoing compliance with certain conditions.
Although a REMIC is not generally subject to federal income tax, the Code
provides that failure to comply with one or more of the ongoing requirements of
the Code for REMIC status during any taxable year, including the implementation
of restrictions on the purchase and transfer of the residual interests in a
REMIC as described below under "--Taxation of Owners of Residual Interest
Securities", would cause the trust not to be treated as a REMIC for that year
and thereafter. In this event, the entity may be taxable as a separate
corporation and the related certificates may not be accorded the status or given
the tax treatment described below.

         Calculation of REMIC Income. In the opinion of tax counsel, the taxable
income or net loss of a REMIC is determined under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments. In general, the taxable income or net loss will be the difference
between

         o  the gross income produced by the REMIC's assets, including stated
            interest and any OID or market discount on loans and other assets,
            and

         o  deductions, including stated interest and original issue discount
            accrued on the REMIC regular interest securities, amortization of
            any premium with respect to loans, and servicing fees and other
            expenses of the REMIC.


                                       89



A holder of a REMIC residual interest security that is an individual or a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the loans or other administrative expenses of the REMIC for a given
taxable year, to the extent that these expenses, when aggregated with the
holder's other miscellaneous itemized deductions for that year, do not exceed 2%
of the holder's adjusted gross income.

         For purposes of computing its taxable income or net loss, a REMIC
should have an initial aggregate tax basis in its assets equal to the aggregate
fair market value of the regular interests and the residual interests on the
startup day (generally, the day that the interests are issued). That aggregate
basis will be allocated among the assets of the REMIC in proportion to their
respective fair market values.

         The OID provisions of the Code apply to loans of individuals originated
on or after March 2, 1984, and the market discount provisions apply to loans
originated after July 18, 1984. Subject to possible application of the de
minimis rules, the method of accrual by a REMIC of OID income on such loans will
be equivalent to the method under which holders of pay-through securities accrue
OID (i.e., under the constant yield method taking into account the prepayment
assumption). A REMIC will deduct OID on the regular interest securities in the
same manner that the holders of the regular interest securities include such
discount in income, but without regard to the de minimis rules. See "--Taxation
of Debt Securities" above. However, a REMIC that acquires loans at a market
discount must include such market discount in income currently, as it accrues,
on a constant interest basis.

         To the extent that a REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the prepayment assumption) on a constant yield
method. Although the law is somewhat unclear regarding recovery of premium
attributable to loans originated on or before that date, it is possible that the
premium may be recovered in proportion to payments of loan principal.

         Prohibited Transactions and Contributions Tax. A REMIC will be subject
to a 100% tax on any net income derived from a "prohibited transaction." For
this purpose, net income will be calculated without taking into account any
losses from prohibited transactions or any deductions attributable to any
prohibited transaction that resulted in a loss. In general, prohibited
transactions include:

         o  subject to limited exceptions, the sale or other disposition of any
            qualified mortgage transferred to the REMIC;

         o  subject to a limited exception, the sale or other disposition of a
            cash flow investment;

         o  the receipt of any income from assets not permitted to be held by
            the REMIC pursuant to the Code; or

         o  the receipt of any fees or other compensation for services rendered
            by the REMIC.


                                       90



It is anticipated that a REMIC will not engage in any prohibited transactions in
which it would recognize a material amount of net income. In addition, subject
to a number of exceptions, a tax is imposed at the rate of 100% on amounts
contributed to a REMIC after the close of the three-month period beginning on
the startup day. The holders of REMIC residual interest securities will
generally be responsible for the payment of any taxes imposed on the REMIC.
However, to the extent not paid by the holders of the REMIC residual interest
securities or otherwise, taxes will be paid out of the trust fund and will be
allocated pro rata to all outstanding classes of securities of the REMIC.

Taxation of Holders of Residual Interest Securities

         In the opinion of tax counsel, the holder of a certificate representing
a REMIC residual interest will take into account the "daily portion" of the
taxable income or net loss of the REMIC for each day during the taxable year on
which the holder held the residual interest security. The daily portion is
determined by allocating to each day in any calendar quarter its ratable portion
of the taxable income or net loss of the REMIC for that quarter, and by
allocating that amount among the holders (on that day) of the residual interest
securities in proportion to their respective holdings on that day.

         In the opinion of tax counsel, the holder of a residual interest
security must report its proportionate share of the taxable income of the REMIC
whether or not it receives cash distributions from the REMIC attributable to
income or loss. The reporting of taxable income without corresponding
distributions could occur, for example, if the loans held by the REMIC were
issued or acquired at a discount, since mortgage prepayments cause recognition
of discount income, while the corresponding portion of the prepayment could be
used in whole or in part to make principal payments on REMIC regular interests
securities issued without any discount or at an insubstantial discount. (If this
occurs, it is likely that cash distributions will exceed taxable income in later
years.) The taxable income of a REMIC may also be greater in earlier years as a
result of the fact that interest expense deductions, as a percentage of
outstanding principal on the REMIC regular interest securities, will typically
increase over time as lower yielding securities are paid, whereas interest
income with respect to loans will generally remain constant over time as a
percentage of loan principal.

         In any event, because the holder of a REMIC residual interest security
is taxed on the net income of the REMIC, the taxable income derived from the
residual interest security in a given taxable year will not be equal to the
taxable income associated with investment in a corporate bond or stripped
instrument having similar cash flow characteristics and pretax yield. Therefore,
the after-tax yield on a residual interest security may be less than that of a
corporate bond or stripped instrument.

         Limitation on Losses. In the opinion of tax counsel, the amount of the
REMIC's net loss that a holder may take into account currently is limited to the
holder's adjusted basis at the end of the calendar quarter in which the loss
arises. A holder's basis in a REMIC residual interest security will initially
equal the holder's purchase price, and will subsequently be increased by the
amount of the REMIC's taxable income allocated to the holder, and decreased (but
not below zero) by the amount of distributions made and the amount of the
REMIC's net loss allocated to the holder. Any disallowed loss may be carried
forward indefinitely, but may be used only to


                                       91



offset income generated by the same REMIC. The ability of holders of residual
interest securities to deduct net losses may be subject to additional
limitations under the Code. Holders should consult their tax advisers with
respect to such additional limitations.

         Distributions. In the opinion of tax counsel, distributions on a REMIC
residual interest security (whether at their scheduled times or as a result of
prepayments) will generally not result in any additional taxable income or loss
to a holder of the residual interest security. If the amount of the payment
exceeds the holder's adjusted basis in the residual interest security, however,
the holder will recognize gain (treated as gain from the sale of the residual
interest security) to the extent of the excess.

         Sale or Exchange. In the opinion of tax counsel, the holder of a
residual interest security will recognize gain or loss on the sale or exchange
of the residual interest security equal to the difference, if any, between the
amount realized and the holder's adjusted basis in the residual interest
security at the time of sale or exchange. A holder's adjusted basis in a
residual interest security generally equals the cost of the residual interest
security increased by the taxable income of the REMIC that was included in the
income of the holder and decreased by distributions received thereon by the
holder and amounts of the REMIC net loss allocated to the holder. Except to the
extent provided in regulations which have not yet been issued, any loss upon
disposition of a residual interest security will be disallowed if the selling
holder acquires any residual interest in a REMIC or similar mortgage pool within
six months before or after disposition. In that event, the loss will be used to
increase the residual interest security holder's adjusted basis in the newly
acquired asset.

         Excess Inclusions. In the opinion of tax counsel, the portion of the
REMIC taxable income of a holder of a residual interest security consisting of
"excess inclusion" income may not be offset by other deductions or losses,
including net operating losses, on the holder's federal income tax return.
Further, if the holder of a residual interest security is an organization
subject to the tax on unrelated business income imposed by Section 511 of the
Code, the holder's excess inclusion income will be treated as unrelated business
taxable income of the holder. In addition, under Treasury regulations yet to be
issued, if a real estate investment trust, a regulated investment company, a
common trust fund, or certain cooperatives were to own a residual interest
security, a portion of dividends (or other distributions) paid by the real
estate investment trust (or other entity) would be treated as excess inclusion
income. If a residual interest security is owned by a foreign person, excess
inclusion income is subject to tax at a rate of 30%, which may not be reduced by
treaty, is not eligible for treatment as "portfolio interest" and is subject to
certain additional limitations. See "--Tax Treatment of Foreign Investors"
below. The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 thrift institutions to use net operating losses and
other allowable deductions to offset their excess inclusion income from residual
interest securities that have "significant value" within the meaning of the
REMIC Regulations, effective for taxable years beginning after December 31,
1995, except with respect to residual interest securities continuously held by a
thrift institution since November 1, 1995.

         In addition, the Small Business Job Protection Act of 1996 provides
three rules for determining the effect of excess inclusions on the alternative
minimum taxable income of a residual holder.


                                       92



         o  First, alternative minimum taxable income for the residual holder is
            determined without regard to the special rule that taxable income
            cannot be less than excess inclusions.

         o  Second, the residual holder's alternative minimum taxable income for
            a tax year cannot be less than excess inclusions for the year.

         o  Third, the amount of any alternative minimum tax net operating loss
            deductions must be computed without regard to any excess inclusions.

These rules are effective for tax years beginning after December 31, 1986,
unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

         The excess inclusion portion of a REMIC's income is generally equal to
the excess, if any, of

         o  REMIC taxable income for the quarterly period allocable to a
            residual interest security,

over

         o  the daily accruals for such quarterly period of (i) 120% of the long
            term applicable federal rate on the startup day multiplied by (ii)
            the adjusted issue price of the residual interest security at the
            beginning of the quarterly period.

The adjusted issue price of a residual interest security at the beginning of
each calendar quarter will equal its issue price (calculated in a manner
analogous to the determination of the issue price of a regular interest
security), increased by the aggregate of the daily accruals for prior calendar
quarters, and decreased (but not below zero) by the amount of loss allocated to
a holder and the amount of distributions made on the residual interest security
before the beginning of the quarter. The long-term federal rate, which is
announced monthly by the Treasury Department, is an interest rate that is based
on the average market yield of outstanding marketable obligations of the United
States government having remaining maturities in excess of nine years.

         Under the REMIC Regulations, transfers of residual interest securities
may be disregarded in certain circumstances. See "--Restrictions on Ownership
and Transfer of Residual Interest Securities" and "--Tax Treatment of Foreign
Investors" below.

         Restrictions on Ownership and Transfer of Residual Interest Securities.
As a condition to qualification as a REMIC, reasonable arrangements must be made
to prevent the ownership of a REMIC residual interest by any "disqualified
organization" including the United States, any State or political subdivision
thereof, any foreign government, any international organization, or any agency
or instrumentality of any of the foregoing, a rural electric or telephone
cooperative described in Section 1381(a)(2)(C) of the Code, or any entity exempt
from the tax imposed by sections 1 through 1399 of the Code, if the entity is
not subject to tax on its unrelated business income. Accordingly, the applicable
pooling and servicing agreement will prohibit disqualified organizations from
owning a residual interest security. In addition, no transfer of a residual


                                       93



interest security will be permitted unless the proposed transferee shall have
furnished to the trustee an affidavit representing and warranting that it is
neither a disqualified organization nor an agent or nominee acting on behalf of
a disqualified organization.

         If a residual interest security is transferred to a disqualified
organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of the residual
interest security at the time of the transfer. In addition, if a disqualified
organization holds an interest in a pass-through entity after March 31, 1988
(including, among others, a partnership, trust, real estate investment trust,
regulated investment company, or any person holding as nominee an interest in a
pass-through entity), that owns a residual interest security, the pass-through
entity will be required to pay an annual tax on its allocable share of the
excess inclusion income of the REMIC.

         The REMIC Regulations disregard certain transfers of REMIC residual
interests, in which case the transferor continues to be treated as the owner of
the REMIC residual interests and thus continues 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 in "Tax Treatment of Foreign Investors") is disregarded for all federal
income tax purposes if a significant purpose of the transfer was to enable the
transferor 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 present value of the
anticipated excess inclusions and the present value of the expected futures
distributions are determined in the same manner as determined in connection with
the transfer of a residual interest to a disqualified organization. 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, (ii) the transferee represents to
the transferor that it understands that, as the holder of the non-economic
residual interest, the transferee may incur tax 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, (iii)
the transferee represents to the transferor that it will not cause income from
the non-economic residual interest to be attributable to a foreign permanent
establishment or fixed base (within the meaning of an applicable income tax
treaty) of the transferee or any other person, and (iv) one of the two following
tests is satisfied:


                                       94


         (a) the "formula test":

                  the present value of the anticipated tax liabilities
         associated with the holding of the noneconomic residual interest will
         not exceed the sum of:

                  (1)      the present value of any consideration given to the
                           transferee to acquire the residual interest;

                  (2)      the present value of the expected future
                           distributions on the residual; and

                  (3)      the present value of the anticipated tax savings
                           associated with holding the residual interest as the
                           REMIC generates losses; or

         (b) the "asset test":

                  (1)      at the time of the transfer, and at the close of each
                           of the transferee's two fiscal years preceding the
                           transferee's fiscal year of transfer, the
                           transferee's gross assets for financial reporting
                           purposes exceed $100 million and its net assets for
                           financial reporting purposes exceed $10 million,
                           excluding obligations of any related persons or any
                           other asset if a principal purpose for holding or
                           acquiring the other asset is to permit the transferee
                           to satisfy the asset test.

                  (2)      the transferee must be a domestic "C" corporation
                           (other than a corporation exempt from taxation or a
                           regulated investment company or real estate
                           investment trust); the transferee must agree in
                           writing that any subsequent transfer of the residual
                           interest would be to an eligible "C" corporation and
                           would meet the requirements for a safe harbor
                           transfer, and the facts and circumstances known to
                           the transferor on or before the date of the transfer
                           must not reasonably indicate that the taxes
                           associated with ownership of the residual interest
                           will not be paid by the transferee; and

                  (3)      a reasonable person would not conclude, based on the
                           facts and circumstances known to the transferor on or
                           before the date of the transfer (including the
                           consideration given to the transferee to acquire the
                           nonecomonic residual interest in the REMIC), that the
                           taxes associated with the residual interest will not
                           be paid.

         For purposes of the computation in clause (a), the transferee is
assumed to pay tax at the highest corporate rate of tax specified in the Code
or, in certain circumstances, the alternative minimum tax rate. Further, present
values generally are computed using a discount rate equal to the short-term
Federal rate set forth in Section 1274(d) of the Code for the month of the
transfer and the compounding period used by the transferee.

         Mark-to-Market Rules. A REMIC residual interest security acquired after
January 3, 1995 cannot be marked-to-market.


                                       95



Administrative Matters

         The REMIC's books must be maintained on a calendar year basis and the
REMIC must file an annual federal income tax return. The REMIC will also be
subject to the procedural and administrative rules of the Code applicable to
partnerships, including the determination of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in a
unified administrative proceeding.

Inducement Fees

         Regulations have been proposed addressing the federal income tax
treatment of "inducement fees" received by transferees of non-economic REMIC
residual interests. The proposed regulations would require inducement fees to be
included in income over a period reasonably related to the period in which the
related REMIC residual interest is expected to generate taxable income or net
loss to its holder. Under two proposed safe harbor methods, inducement fees
would be permitted to be included in income

         (i)      in the same amounts and over the same period that the taxpayer
                  uses for financial reporting purposes, provided that such
                  period is not shorter than the period the REMIC is expected to
                  generate taxable income or

         (ii)     ratably over the remaining anticipated weighted average life
                  of all the regular and residual interests issued by the REMIC,
                  determined based on actual distributions projected as
                  remaining to be made on such interests under the Prepayment
                  Assumption.

If the holder of a residual interest sells or otherwise disposes of the residual
interest, any unrecognized portion of the inducement fee would be required to be
taken into account at the time of the sale or disposition.

         If these rules are adopted without change, they will apply to taxable
years ending on or after the date that they are published as final regulations,
and consequently these rules may govern the treatment of any inducement fee
received in connection with the purchase of non-economic REMIC residual
interests. Prospective purchasers of the non-economic REMIC residual interests
should consult with their tax advisors regarding the effect of these proposed
regulations

Tax Status as a Grantor Trust

         General. As further specified in the related prospectus supplement, if
a REMIC election is not made and the trust fund is not structured as a
partnership, then, in the opinion of tax counsel, the trust fund relating to a
series of securities will be classified for federal income tax purposes as a
grantor trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association taxable as a corporation. We refer to the securities of a series of
this type as "pass-through securities". In some series there will be no
separation of the principal and interest payments on the loans. In these
circumstances, a holder will be considered to have purchased a pro rata
undivided interest in each of the loans. In the case of "stripped securities",
sale of the


                                       96


securities will produce a separation in the ownership of all or a portion of the
principal payments from all or a portion of the interest payments on the loans.

         In the opinion of tax counsel, each holder must report on its federal
income tax return its share of the gross income derived from the loans (not
reduced by the amount payable as trust expense fees to the applicable trustee
and the servicer and similar fees), at the same time and in the same manner as
the items would have been reported under the holder's tax accounting method had
it held its interest in the loans directly, received directly its share of the
amounts received with respect to the loans, and paid directly its share of the
trust expense fees. In the case of pass-through securities other than stripped
securities, income will consist of a pro rata share of all of the income derived
from all of the loans and, in the case of stripped securities, income will
consist of a pro rata share of the income derived from each stripped bond or
stripped coupon in which the holder owns an interest. The holder of a security
will generally be entitled to deduct trust expense fees under section 162 or
section 212 of the Code to the extent that such fees represent "reasonable"
compensation for the services rendered by the applicable trustee and the
servicer (or third parties that are compensated for the performance of
services). In the case of a noncorporate holder, however, trust expense fees (to
the extent not otherwise disallowed, e.g., because they exceed reasonable
compensation) will be deductible in computing the holder's regular tax liability
only to the extent that the fees, when added to other miscellaneous itemized
deductions, exceed 2% of adjusted gross income and may not be deductible to any
extent in computing the holder's alternative minimum tax liability. In addition,
for taxable years beginning after December 31, 1990, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount (which amount will be
adjusted for inflation in taxable years beginning after 1990) will be reduced by
the lesser of:

         o  3% of the excess of adjusted gross income over the applicable
            amount, or

         o  80% of the amount of itemized deductions otherwise allowable for
            that taxable year.

         This reduction is scheduled to be phased-out over a five-year period
beginning in 2006.

         Discount or Premium on Pass-Through Securities. In the opinion of tax
counsel, the holder's purchase price of a pass-through security is to be
allocated among the loans in proportion to their fair market values, determined
as of the time of purchase of the securities. In the typical case, the trustee
(to the extent necessary to fulfill its reporting obligations) will treat each
loan as having a fair market value proportional to the share of the aggregate
principal balances of all of the loans that it represents, since the securities,
unless otherwise specified in the related prospectus supplement, will have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a pass-through security allocated to a
loan (other than to a right to receive any accrued interest thereon and any
undistributed principal payments) is less than or greater than the portion of
the principal balance of the loan allocable to the security, the interest in the
loan allocable to the pass-through security will be deemed to have been acquired
at a discount or premium, respectively.

         The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a loan with OID in excess of a
prescribed de minimis amount or a


                                       97



stripped security, a holder of the security will be required to report as
interest income in each taxable year its share of the amount of OID that accrues
during that year in the manner described above. OID with respect to a loan could
arise, for example, by virtue of the financing of points by the originator of
the loan, or by virtue of the charging of points by the originator of the loan
in an amount greater than a statutory de minimis exception, in circumstances
under which the points are not currently deductible pursuant to applicable Code
provisions. Any market discount or premium on a loan will be includible in
income, generally in the manner described above, except that in the case of
pass-through securities, market discount is calculated with respect to the loans
underlying the security, rather than with respect to the security itself. A
holder that acquires an interest in a loan originated after July 18, 1984 with
more than a de minimis amount of market discount (generally, the excess of the
principal amount of the loan over the purchaser's allocable purchase price) will
be required to include accrued market discount in income in the manner set forth
above. See "--Taxation of Debt Securities --Market Discount" and "--Premium"
above.

         In the case of market discount on a pass-through security attributable
to loans originated on or before July 18, 1984, the holder generally will be
required to allocate the portion of the discount that is allocable to a loan
among the principal payments on the loan and to include the discount allocable
to each principal payment in ordinary income at the time the principal payment
is made. This treatment would generally result in discount being included in
income at a slower rate than discount would be required to be included in income
using the method described in the preceding paragraph.

         Stripped Securities. A stripped security may represent a right to
receive only a portion of the interest payments on the loans, a right to receive
only principal payments on the loans, or a right to receive certain payments of
both interest and principal. Ratio stripped securities may represent a right to
receive differing percentages of both the interest and principal on each loan.
Pursuant to section 1286 of the Code, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. Section 1286 of the Code applies the
OID rules to stripped bonds and stripped coupons. For purposes of computing OID,
a stripped bond or a stripped coupon is treated as a debt instrument issued on
the date that such stripped interest is purchased with an issue price equal to
its purchase price or, if more than one stripped interest is purchased, the
ratable share of the purchase price allocable to the stripped interest.

         Servicing fees in excess of reasonable servicing fees will be treated
under the stripped bond rules. If the excess servicing fee is less than 100
basis points (i.e., 1% interest on the loan's principal balance) or the
securities are initially sold with a de minimis discount (assuming no prepayment
assumption is required), any non-de minimis discount arising from a subsequent
transfer of the securities should be treated as market discount. The IRS appears
to require that reasonable servicing fees be calculated on a loan by loan basis,
which could result in some loans being treated as having more than 100 basis
points of interest stripped off.

         The Code, OID Regulations and judicial decisions provide no direct
guidance as to how the interest and OID rules are to apply to stripped
securities and other pass-through securities.


                                       98



Under the cash flow bond method described above for pay-through securities, a
prepayment assumption is used and periodic recalculations are made that take
into account with respect to each accrual period the effect of prepayments
during such period. However, the Tax Reform Act of 1986 does not, absent
Treasury regulations, appear specifically to cover instruments such as stripped
securities, which technically represent ownership interests in the underlying
loans, rather than being debt instruments "secured by" those loans.
Nevertheless, it is believed that the cash flow bond method is a reasonable
method of reporting income for such securities, and it is expected that OID will
be reported on that basis unless otherwise specified in the related prospectus
supplement. In applying the calculation to pass-through securities, the trustee
will treat all payments to be received by a holder with respect to the
underlying loans as payments on a single installment obligation. The IRS could,
however, assert that OID must be calculated separately for each loan underlying
a security.

         Under certain circumstances, if the loans prepay at a rate faster than
the prepayment assumption, the use of the cash flow bond method may accelerate
the holder's recognition of income. If, however, the loans prepay at a rate
slower than the Prepayment Assumption, in some circumstances the use of this
method may decelerate the holder's recognition of income.

         In the case of a stripped security that is an interest weighted
security, the applicable trustee intends, absent contrary authority, to report
income to holders as OID, in the manner described above for interest weighted
securities.

         Possible Alternative Characterizations. The characterizations of the
stripped securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that:

         o  in certain series, each non-interest weighted security is composed
            of an unstripped undivided ownership interest in loans and an
            installment obligation consisting of stripped principal payments;

         o  the non-interest weighted securities are subject to the contingent
            payment provisions of the regulations; or

         o  each interest weighted stripped security is composed of an
            unstripped undivided ownership interest in loans and an installment
            obligation consisting of stripped interest payments.

         Given the variety of alternatives for treatment of the stripped
securities and the different federal income tax consequences that result from
each alternative, potential purchasers are urged to consult their own tax
advisers regarding the proper treatment of the securities for federal income tax
purposes.

         Character as Qualifying Loans. In the case of stripped securities,
there is no specific legal authority existing regarding whether the character of
the securities, for federal income tax purposes, will be the same as the loans.
The IRS could take the position that the loans' character is not carried over to
the securities in such circumstances. Pass-through securities will be, and,
although the matter is not free from doubt, stripped securities should be
considered to represent:


                                       99


         o  "real estate assets" within the meaning of section 856(c)(4)(A) of
            the Code; and

         o  "loans secured by an interest in real property" within the meaning
            of section 7701(a)(19)(C)(v) of the Code.

Interest income attributable to pass-through securities and stripped securities
should be considered to represent "interest on obligations secured by mortgages
on real property or on interests in real property" within the meaning of section
856(c)(3)(B) of the Code. Reserves or funds underlying the securities may cause
a proportionate reduction in the above-described qualifying status categories of
securities.

Sale or Exchange

         Subject to the discussion below with respect to any trust fund as to
which a partnership election is made, in the opinion of tax counsel, a holder's
tax basis in a security is the price the holder pays for the security, increased
by amounts of OID or market discount included in income, and reduced by any
payments received (other than qualified stated interest payments) and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption of
a security, measured by the difference between the amount realized and the
security's basis as so adjusted, will generally be capital gain or loss,
assuming that the security is held as a capital asset and will generally be
long-term capital gain or loss if the holding period of the security is more
than one year and short-term capital gain or loss if the holding period of the
Security is one year or less. Non-corporate taxpayers are subject to reduced
maximum rates on long-term capital gains and are generally subject to tax at
ordinary income rates on short-term capital gains. The deductibility of capital
losses is subject to certain limitations. Prospective investors should consult
their own tax advisors concerning these tax law provisions.

         In the case of a security held by a bank, thrift, or similar
institution described in section 582 of the Code, however, gain or loss realized
on the sale or exchange of a REMIC regular interest security will be taxable as
ordinary income or loss. In addition, gain from the disposition of a regular
interest security that might otherwise be capital gain will be treated as
ordinary income to the extent of the excess, if any, of:

         o  the amount that would have been includible in the holder's income if
            the yield on the regular interest security had equaled 110% of the
            applicable federal rate as of the beginning of such holder's holding
            period,

over

         o  the amount of ordinary income actually recognized by the holder with
            respect to the regular interest security.

Miscellaneous Tax Aspects

         Backup Withholding. Subject to the discussion below with respect to any
trust fund as to which a partnership election is made, a holder, other than a
holder of a REMIC residual interest security, may, under certain circumstances,
be subject to "backup withholding" with respect to


                                      100



distributions or the proceeds of a sale of certificates to or through brokers
that represent interest or original issue discount on the securities. The
current backup withholding rate is 28%. This withholding generally applies if
the holder of a security:

         o  fails to furnish the applicable trustee with its taxpayer
            identification number;

         o  furnishes the applicable trustee an incorrect taxpayer
            identification number;

         o  fails to report properly interest, dividends or other "reportable
            payments" as defined in the Code; or

         o  under certain circumstances, fails to provide the applicable trustee
            or such holder's securities broker with a certified statement,
            signed under penalty of perjury, that the taxpayer identification
            number provided is its correct number and that the holder is not
            subject to backup withholding.

         Backup withholding will not apply, however, with respect to certain
payments made to holders, including payments to certain exempt recipients (such
as exempt organizations) and to certain nonresident alien individuals, foreign
partnerships or foreign corporations. Holders should consult their tax advisers
as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.

         The applicable trustee will report to the holders and to the servicer
for each calendar year the amount of any "reportable payments" during such year
and the amount of tax withheld, if any, with respect to payments on the
securities.

Tax Treatment of Foreign Investors

         Subject to the discussion below with respect to any trust fund as to
which a partnership election is made, under the Code, unless interest (including
OID) paid on a security (other than a residual interest security) is considered
to be "effectively connected" with a trade or business conducted in the United
States by a nonresident alien individual, foreign partnership or foreign
corporation, in the opinion of tax counsel, interest will normally qualify as
portfolio interest, and will be exempt from federal income tax. However,
interest will not qualify as portfolio interest where:

         o  the recipient is a holder, directly or by attribution, of 10% or
            more of the capital or profits interest in the issuer, or

         o  the recipient is a controlled foreign corporation to which the
            issuer is a related person.

         For interest to qualify for the portfolio interest exemption from U.S.
withholding tax, the holder must generally complete a Form W-8BEN indicating
that the holder is a non-U.S. Person. The Form W-8BEN, or in certain
circumstances other documentation, must be provided to the person otherwise
required to withhold U.S. tax. If a foreign holder is a partnership or other
type of pass-through entity that is not treated for U.S. withholding tax
purposes as the beneficial owner of the income with respect to the security, the
holder generally must receive the Form W-



                                      101


8BEN as described in the previous sentence from the holder's partners or other
beneficial owners of the income with respect to the security and may be required
to provide the forms, and certain additional information, to the person through
whom the holder holds the security. The forms provided by the holder or its
interestholders regarding status as a non-U.S. Person must generally be passed
through the ownership chain to the person otherwise required to withhold tax in
order for the exemption to apply. These provisions supersede the generally
applicable provisions of United States law that would otherwise require the
issuer to withhold at a 30% rate (unless such rate were reduced or eliminated by
an applicable tax treaty) on, among other things, interest and other fixed or
determinable, annual or periodic income paid to nonresident alien individuals,
foreign partnerships or foreign corporations. Holders of pass-through securities
and stripped securities, including ratio strip securities, however, may be
subject to withholding to the extent that the loans were originated on or before
July 18, 1984.

         Interest and OID of holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the holder and appropriate documentation is provided to the person
otherwise required to withhold. They will, however, generally be subject to the
regular United States income tax.

         Payments to holders of REMIC residual interest securities who are
foreign persons will generally be treated as interest for purposes of the 30%
(or lower treaty rate) United States withholding tax. Holders should assume that
such income does not qualify for exemption from United States withholding tax as
"portfolio interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes excess inclusion income, the
holder of a residual interest security will not be entitled to an exemption from
or reduction of the 30% (or lower treaty rate) withholding tax rule. If the
payments are subject to United States withholding tax, they generally will be
taken into account for withholding tax purposes only when paid or distributed
(or when the residual interest security is disposed of). The Treasury has
statutory authority, however, to promulgate regulations that would require such
amounts to be taken into account at an earlier time in order to prevent the
avoidance of tax. Regulations could, for example, require withholding prior to
the distribution of cash in the case of residual interest securities that do not
have significant value. Under the REMIC Regulations, if a residual interest
security has tax avoidance potential, a transfer of a residual interest security
to a nonresident alien individual, foreign partnership or foreign corporation
will be disregarded for all federal tax purposes. A residual interest security
has tax avoidance potential unless, at the time of the transfer the transferor
reasonably expects that the REMIC will distribute to the transferee residual
interest holder amounts that will equal at least 30% of each excess inclusion,
and that such amounts will be distributed at or after the time at which the
excess inclusions accrue and not later than the calendar year following the
calendar year of accrual. If a nonresident alien individual, foreign partnership
or foreign corporation transfers a residual interest security to a U.S. Person,
and if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions, then the transfer is disregarded and the transferor
continues to be treated as the owner of the residual interest security for
purposes of the withholding tax provisions of the Code. See "--Excess
Inclusions" above.


                                      102



Tax Characterization of the Trust Fund as a Partnership

         Tax counsel is of the opinion that a trust fund structured as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes. This opinion is based on the
assumption that the terms of the trust agreement and related documents will be
complied with, and on counsel's conclusions that the nature of the income of the
trust fund will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations or the issuance of the certificates has
been structured as a private placement under an IRS safe harbor, so that the
trust fund will not be characterized as a publicly traded partnership taxable as
a corporation.

         If the trust fund were taxable as a corporation for federal income tax
purposes, in the opinion of tax counsel, the trust fund would be subject to
corporate income tax on its taxable income. The trust fund's taxable income
would include all its income, possibly reduced by its interest expense on the
notes. Any such corporate income tax could materially reduce cash available to
make payments on the notes and distributions on the certificates, and holders of
certificates could be liable for any such tax that is unpaid by the trust fund.

Tax Consequences to Holders of the Notes

         Treatment of the Notes as Indebtedness. The trust fund will agree, and
the noteholders will agree by their purchase of notes, to treat the notes as
debt for federal income tax purposes. As a result, tax counsel is, (except as
otherwise provided in the related prospectus supplement,) of the opinion that
the notes will be classified as debt for federal income tax purposes. The
discussion below assumes this characterization of the notes is correct.

         OID, Indexed Securities, etc. The discussion below assumes that all
payments on the notes are denominated in U.S. dollars, and that the notes are
not "indexed securities" or "strip notes." Moreover, the discussion assumes that
the interest formula for the notes meets the requirements for "qualified stated
interest" under the OID Regulations, and that any OID on the notes (i.e., any
excess of the principal amount of the notes over their issue price) does not
exceed a de minimis amount (i.e., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID Regulations. If these conditions are not satisfied with respect to any given
series of notes, additional tax considerations with respect to the notes will be
disclosed in the applicable prospectus supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, in the opinion of tax counsel, the notes
will not be considered issued with OID. The stated interest on the notes will be
taxable to a noteholder as ordinary interest income when received or accrued in
accordance with the noteholder's method of tax accounting. Under the OID
Regulations, a holder of a note issued with a de minimis amount of OID must
include the OID in income, on a pro rata basis, as principal payments are made
on the note. It is believed that any prepayment premium paid as a result of a
mandatory redemption will be taxable as contingent interest when it becomes
fixed and unconditionally payable. A purchaser who buys a note for more or less
than its principal amount will generally be subject, respectively, to the
premium amortization or market discount rules of the Code.


                                      103


         A holder of a note that is a "short-term note" (i.e., it has a fixed
maturity date of not more than one year from the issue date) may be subject to
special rules. An accrual basis holder of a short-term note (and certain cash
method holders, including regulated investment companies, as set forth in
section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a short-term note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the short-term note). However, a cash basis holder of a
short-term note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the short-term note until the taxable disposition of the
short-term note. A cash basis taxpayer may elect under section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
short-term note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a short-term note is purchased for more or less than its
principal amount.

         Sale or Other Disposition. In the opinion of tax counsel, if a
noteholder sells a note, the holder will recognize gain or loss in an amount
equal to the difference between the amount realized on the sale and the holder's
adjusted tax basis in the note. The adjusted tax basis of a note to a particular
noteholder will equal the holder's cost for the note, increased by any market
discount, acquisition discount, OID and gain previously included by the
noteholder in income with respect to the note and decreased by the amount of
bond premium (if any) previously amortized and by the amount of principal
payments previously received by the noteholder with respect to the note. Any
such gain or loss will be capital gain or loss if the note was held as a capital
asset, except for gain representing accrued interest and accrued market discount
not previously included in income. Capital losses generally may be used only to
offset capital gains.

         Foreign Holders. In the opinion of tax counsel, interest payments made
(or accrued) to a noteholder who is a "foreign person" (i.e., nonresident alien,
foreign corporation or other non-U.S. Person) generally will be considered
"portfolio interest," and generally will not be subject to United States federal
income tax and withholding tax, if the interest is not effectively connected
with the conduct of a trade or business within the United States by the foreign
person and the foreign person:

         o  is not actually or constructively a "10 percent shareholder" of the
            trust fund or the seller (including a holder of 10% of the
            outstanding certificates) or a "controlled foreign corporation" with
            respect to which the trust fund or the seller is a "related person"
            within the meaning of the Code; and

         o  provides the trustee or other person who is otherwise required to
            withhold U.S. tax with respect to the notes with an appropriate
            statement (on Form W-8BEN), signed under penalties of perjury,
            certifying that the beneficial owner of the note is a foreign person
            and providing the foreign person's name and address.

If a foreign holder is a partnership or other type of pass-through entity that
is not treated for U.S. withholding tax purposes as the beneficial owner of the
income with respect to the certificate, the holder generally must receive the
Form W-8BEN as described in the previous sentence from the


                                      104


holder's partners or other beneficial owners of the income with respect to the
certificate and may be required to provide the forms, and certain additional
information, to the person through whom the holder holds the certificates. The
forms provided by the holder or its interestholders regarding status as a
non-U.S. Person must generally be passed through the ownership chain to the
person otherwise required to withhold tax in order for the exemption to apply.
If a note is held through a securities clearing organization or certain other
financial institutions, the foreign person that owns the note should furnish
such organization or institution with a Form W-8BEN or a similar form. The
organization or institution may then be required to forward the Form W-8BEN to
the withholding agent. If interest is not portfolio interest and is not
effectively connected with the conduct of a U.S. trade or business, then it will
be subject to United States federal income and withholding tax at a rate of 30%,
unless reduced or eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax; provided, that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.

         Backup Withholding. Each holder of a note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt noteholder fail
to provide the required certification, the trust fund will be required to backup
withhold from the amount otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.
The current backup withholding rate is 28%.

         Possible Alternative Treatments of the Notes. If, contrary to the
opinion of tax counsel, the IRS successfully asserted that one or more of the
notes did not represent debt for federal income tax purposes, the notes might be
treated as equity interests in the trust fund. If so treated, the trust fund
might be taxable as a corporation with the adverse consequences described above
(and the taxable corporation would not be able to reduce its taxable income by
deductions for interest expense on notes recharacterized as equity).
Alternatively, and most likely in the view of tax counsel, the trust fund might
be treated as a publicly traded partnership that would not be taxable as a
corporation because it would meet certain qualifying income tests. Nonetheless,
treatment of the notes as equity interests in such a publicly traded partnership
could have adverse tax consequences to certain holders. For example, income to
certain tax-exempt entities (including pension funds) may be "unrelated business
taxable income," income to foreign holders generally would be subject to U.S.
tax and U.S. tax return filing and withholding requirements, and individual
holders might be subject to certain limitations on their ability to deduct their
share of the trust fund's expenses.

                                      105


Tax Consequences to Holders of the Certificates

         Treatment of the Trust Fund as a Partnership. The trust fund and the
servicer will agree, and the certificateholders will agree by their purchase of
certificates, to treat the trust fund as a partnership for purposes of federal
and state income tax, franchise tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
trust fund, the partners of the partnership being the certificateholders, and
the notes being debt of the partnership. However, the proper characterization of
the arrangement involving the trust fund, the certificates, the notes, the trust
fund and the servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

         A variety of alternative characterizations are possible. For example,
because the certificates have certain features characteristic of debt, the
certificates might be considered debt of the trust fund. Any such
characterization would not result in materially adverse tax consequences to
certificateholders as compared to the consequences from treatment of the
certificates as equity in a partnership, described below. The following
discussion assumes that the certificates represent equity interests in a
partnership.

         Indexed Securities, etc. The following discussion assumes that all
payments on the certificates are denominated in U.S. dollars, none of the
certificates is an indexed security or a stripped certificate, and that a series
of securities includes a single class of certificates. If these conditions are
not satisfied with respect to any given series of certificates, additional tax
considerations with respect to such certificates will be disclosed in the
applicable prospectus supplement.

         Partnership Taxation. If the trust fund is a partnership, in the
opinion of tax counsel, the trust fund will not be subject to federal income
tax. Rather, in the opinion of tax counsel, each certificateholder will be
required to separately take into account the holder's allocated share of income,
gains, losses, deductions and credits of the trust fund. The trust fund's income
will consist primarily of interest and finance charges earned on the loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of loans. The trust fund's
deductions will consist primarily of interest accruing with respect to the
notes, servicing and other fees, and losses or deductions upon collection or
disposition of loans.

         In the opinion of tax counsel, the tax items of a partnership are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership agreement (here, the trust agreement and related documents). The
trust agreement will provide, in general, that the certificateholders will be
allocated taxable income of the trust fund for each month equal to the sum of:

         o  the interest that accrues on the certificates in accordance with
            their terms for such month, including interest accruing at the
            pass-through rate for that month and interest on amounts previously
            due on the certificates but not yet distributed;

         o  any trust fund income attributable to discount on the loans that
            corresponds to any excess of the principal amount of the
            certificates over their initial issue price;


                                      106


         o  prepayment premium payable to the certificateholders for that month;
            and

         o  any other amounts of income payable to the certificateholders for
            that month.

         This allocation will be reduced by any amortization by the trust fund
of premium on loans that corresponds to any excess of the issue price of
certificates over their principal amount. All remaining taxable income of the
trust fund will be allocated to the depositor. Based on the economic arrangement
of the parties, in the opinion of tax counsel, this approach for allocating
trust fund income should be permissible under applicable Treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to certificateholders. Moreover, in the opinion
of tax counsel, even under the foregoing method of allocation,
certificateholders may be allocated income equal to the entire pass-through rate
plus the other items described above even though the trust fund might not have
sufficient cash to make current cash distributions of that amount. Thus, cash
basis holders will in effect be required to report income from the certificates
on the accrual basis and certificateholders may become liable for taxes on trust
fund income even if they have not received cash from the trust fund to pay
taxes. In addition, because tax allocations and tax reporting will be done on a
uniform basis for all certificateholders but certificateholders may be
purchasing certificates at different times and at different prices,
certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the trust fund.

         In the opinion of tax counsel, all of the taxable income allocated to a
certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) may
constitute "unrelated business taxable income" generally taxable to the holder
under the Code.

         In the opinion of tax counsel, an individual taxpayer's share of
expenses of the trust fund (including fees to the servicer but not interest
expense) would be miscellaneous itemized deductions. Such deductions might be
disallowed to the individual in whole or in part and might result in such holder
being taxed on an amount of income that exceeds the amount of cash actually
distributed to the holder over the life of the trust fund.

         The trust fund intends to make all tax calculations relating to income
and allocations to certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each loan, the trust fund
might be required to incur additional expense but it is believed that there
would not be a material adverse effect on certificateholders.

         Discount and Premium. It is believed that the loans were not issued
with OID, and, therefore, the trust fund should not have OID income. However,
the purchase price paid by the trust fund for the loans may be greater or less
than the remaining principal balance of the loans at the time of purchase. If
so, in the opinion of tax counsel, the loan will have been acquired at a premium
or discount, as the case may be. (As indicated above, the trust fund will make
this calculation on an aggregate basis, but might be required to recompute it on
a loan-by-loan basis.)

         If the trust fund acquires the loans at a market discount or premium,
the trust fund will elect to include any discount in income currently as it
accrues over the life of the loans or to


                                      107


offset any premium against interest income on the loans. As indicated above, a
portion of market discount income or premium deduction may be allocated to
certificateholders.

         Section 708 Termination. In the opinion of tax counsel, under section
708 of the Code, the trust fund will be deemed to terminate for federal income
tax purposes if 50% or more of the capital and profits interests in the trust
fund are sold or exchanged within a 12-month period. Pursuant to final Treasury
regulations issued May 9, 1997 under section 708 of the Code, if such a
termination occurs, the trust fund would be deemed to contribute its assets to a
new partnership in exchange for interests in the new partnership. Such interests
would be deemed distributed to the partners of the original trust fund in
liquidation thereof, which would not constitute a sale or exchange.

         Disposition of Certificates. Generally, in the opinion of tax counsel,
capital gain or loss will be recognized on a sale of certificates in an amount
equal to the difference between the amount realized and the seller's tax basis
in the certificates sold. A certificateholder's tax basis in a certificate will
generally equal the holder's cost increased by the holder's share of trust fund
income (includible in income) and decreased by any distributions received with
respect to the certificate. In addition, both the tax basis in the certificates
and the amount realized on a sale of a certificate would include the holder's
share of the notes and other liabilities of the trust fund. A holder acquiring
certificates at different prices may be required to maintain a single aggregate
adjusted tax basis in the certificates, and, upon sale or other disposition of
some of the certificates, allocate a portion of the aggregate tax basis to the
certificates sold (rather than maintaining a separate tax basis in each
certificate for purposes of computing gain or loss on a sale of that
certificate).

         Any gain on the sale of a certificate attributable to the holder's
share of unrecognized accrued market discount on the loans would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The trust fund does not expect to have any other assets
that would give rise to such special reporting requirements. Thus, to avoid
those special reporting requirements, the trust fund will elect to include
market discount in income as it accrues.

         If a certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the certificates that exceeds the aggregate
cash distributions with respect thereto, this excess will generally give rise to
a capital loss upon the retirement of the certificates.

         Allocations Between Transferors and Transferees. In general, the trust
fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the certificateholders
in proportion to the principal amount of certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

         The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the trust fund might be reallocated among the


                                      108


certificateholders. The trust fund's method of allocation between transferors
and transferees may be revised to conform to a method permitted by future
regulations.

         Section 754 Election. In the event that a certificateholder sells its
certificates at a profit (loss), the purchasing certificateholder will have a
higher (lower) basis in the certificates than the selling certificateholder had.
The tax basis of the trust fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the trust fund were to file an election under
section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the trust fund will not make such
election. As a result, certificateholders might be allocated a greater or lesser
amount of trust fund income than would be appropriate based on their own
purchase price for certificates.

         Administrative Matters. The trustee is required to keep or have kept
complete and accurate books of the trust fund. Books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the trust fund will be the calendar year. The trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
trust fund and will report each certificateholder's allocable share of items of
trust fund income and expense to holders and the IRS on Schedule K-1. The trust
fund will provide the Schedule K-l information to nominees that fail to provide
the trust fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.

         Under section 6031 of the Code, any person that holds certificates as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement containing certain information on the nominee, the beneficial
owners and the certificates so held. Such information includes:

         o  the name, address and taxpayer identification number of the nominee;
            and

         o  as to each beneficial owner (a) the name, address and identification
            number of such person, (b) whether such person is a U.S. Person, a
            tax-exempt entity or a foreign government, an international
            organization or any wholly owned agency or instrumentality of either
            of the foregoing, and (c) certain information on certificates that
            were held, bought or sold on behalf of such person throughout the
            year.

         In addition, brokers and financial institutions that hold certificates
through a nominee are required to furnish directly to the trust fund information
as to themselves and their ownership of certificates. A clearing agency
registered under section 17A of the Securities Exchange Act of 1934 is not
required to furnish any such information statement to the trust fund. The
information referred to above for any calendar year must be furnished to the
trust fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the trust fund with the information
described above may be subject to penalties.


                                      109


         The depositor will be designated as the tax matters partner in the
related trust agreement and, as such, will be responsible for representing the
certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the trust fund by the appropriate taxing authorities
could result in an adjustment of the returns of the certificateholders, and,
under certain circumstances, a certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the trust fund. An
adjustment could also result in an audit of a certificateholder's returns and
adjustments of items not related to the income and losses of the trust fund.

         Tax Consequences to Foreign Certificateholders. It is not clear whether
the trust fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
Persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the trust fund would be engaged in a trade or business in the United States
for such purposes, the trust fund will withhold as if it were so engaged in
order to protect the trust fund from possible adverse consequences of a failure
to withhold. The trust fund expects to withhold on the portion of its taxable
income that is allocable to foreign certificateholders pursuant to section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 35% for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the trust fund to change its withholding procedures. In determining a holder's
withholding status, the trust fund may rely on IRS Form W-8BEN or a similar
form, IRS Form W-9 or the holder's certification of nonforeign status signed
under penalties of perjury.

         Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the trust fund's income. Each foreign holder must
obtain a taxpayer identification number from the IRS and submit that number to
the trust fund on Form W-8BEN in order to assure appropriate crediting of the
taxes withheld. A foreign holder generally would be entitled to file with the
IRS a claim for refund with respect to taxes withheld by the trust fund taking
the position that no taxes were due because the trust fund was not engaged in a
U.S. trade or business. However, interest payments made (or accrued) to a
certificateholder who is a foreign person generally will be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the trust fund. If these interest payments are properly
characterized as guaranteed payments, then the interest will not be considered
"portfolio interest." As a result, certificateholders will be subject to United
States federal income tax and withholding tax at a rate of 30%, unless reduced
or eliminated pursuant to an applicable treaty. In such case, a foreign holder
would only be entitled to claim a refund for that portion of the taxes in excess
of the taxes that should be withheld with respect to the guaranteed payments.

         Backup Withholding. Distributions made on the certificates and proceeds
from the sale of the certificates will be subject to "backup" withholding tax
if, in general, the certificateholder


                                      110


fails to comply with certain identification procedures, unless the holder is an
exempt recipient under applicable provisions of the Code. The current backup
withholding rate is 28%.

                             Reportable Transactions

         Recent Treasury pronouncements directed at potentially abusive tax
shelter activity appear to apply to transactions not conventionally regarded as
tax shelters. Treasury regulations require taxpayers to report certain
disclosures on IRS Form 8886 if they participate in a "reportable transaction."
Organizers and sellers of the transaction are required to maintain records
including investor lists containing identifying information and to furnish those
records to the IRS upon demand. A transaction may be a "reportable transaction"
based upon several indicia, including the existence of book-tax differences
common to financial transactions, one or more of which may be present with
respect to your investment in the securities. There are pending in Congress
legislative proposals that, if enacted, would impose significant penalties for
failing to comply with these disclosure requirements. Investors should consult
their own tax advisers concerning any possible disclosure obligation with
respect to their investment, and should be aware that Bear Stearns and other
participants in the transaction intend to comply with such disclosure and
investor list maintenance requirements as they determine apply to them with
respect to a transaction.

                            State Tax Considerations

         In addition to the federal income tax considerations described in this
prospectus under "Material Federal Income Tax Considerations," potential
investors should consider the state and local income tax consequences of the
acquisition, ownership, and disposition of the securities. State and local
income tax law may differ substantially from the corresponding federal law, and
this discussion does not purport to describe any aspect of the income tax laws
of any state or locality. Therefore, potential investors should consult their
own tax advisors with respect to the various state and local tax consequences of
an investment in the securities.

                                FASIT Securities

         General. The FASIT provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed securities effective on
September 1, 1997. On February 4, 2000, the IRS and Treasury issued proposed
Treasury regulations for FASITs. The regulations generally would not be
effective until final regulations are filed with the federal register. However,
it appears that certain anti-abuse rules would apply as of February 4, 2000.
Investors also should note that the FASIT discussions contained herein
constitutes only a summary of the federal income tax consequences to holders of
FASIT securities. With respect to each series of FASIT securities, the related
prospectus supplement will provide a detailed discussion regarding the federal
income tax consequences associated with the particular transaction.

         FASIT securities will be classified as either FASIT "regular
securities," which generally will be treated as debt for federal income tax
purposes, or FASIT "ownership securities," which generally are not treated as
debt for such purposes, but rather as representing rights and responsibilities
with respect to the taxable income or loss of the related series. The prospectus



                                       111


supplement for each series of securities will indicate whether one or more FASIT
elections will be made for the series, and which securities of the series will
be designated as regular securities, and which, if any, will be designated as
ownership securities.

         Qualification as a FASIT. The trust fund underlying a series (or one or
more designated pools of assets held in the trust fund) will qualify under the
Code as a FASIT in which the FASIT regular securities and the FASIT ownership
securities will constitute the "regular interests" and the "ownership
interests," respectively, if

         o  a FASIT election is in effect,

         o  certain tests concerning the composition of the FASIT's assets and
            the nature of the holders' interests in the FASIT are met on a
            continuing basis, and

         o  the trust fund is not a regulated investment company or RIC as
            defined in section 851(a) of the Code.

         However, the qualification as a FASIT of any trust fund for which a
FASIT election is made depends on the trust's ability to satisfy the
requirements of the FASIT provisions on an ongoing basis, including, without
limitation, the requirements of any final Treasury regulations that may be
promulgated in the future under the FASIT provisions or as a result of any
change in applicable law. Thus, no assurances can be made regarding the
qualification as a FASIT of any trust for which a FASIT election is made at any
particular time after the issuance of securities by the trust.

         Asset Composition. In order for a trust fund (on one or more designated
pools of assets held by a trust fund) to be eligible for FASIT status,
substantially all of the assets of the trust fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter. Permitted assets include o cash or
cash equivalents,

         o  debt instruments with fixed terms that would qualify as REMIC
            regular interests if issued by a REMIC (generally, instruments that
            provide for interest at a fixed rate, a qualifying variable rate, or
            a qualifying interest-only type rate,

         o  foreclosure property,

         o  certain hedging instruments (generally, interest and currency rate
            swaps and credit enhancement contracts) that are reasonably required
            to guarantee or hedge against the FASIT's risks associated with
            being the obligor on FASIT interests,

         o  contract rights to acquire qualifying debt instruments or qualifying
            hedging instruments,

         o  FASIT regular interests, and

         o  REMIC regular interests.


                                      112

         o  Permitted assets do not include any debt instruments issued by the
            holder of the FASIT's ownership interest or by any person related to
            the holder.

         Interests in a FASIT. In addition to the foregoing asset qualification
requirements, the interests in a FASIT must meet certain requirements. All of
the interests in a FASIT must belong to either

         o  one or more classes of regular interests or

         o  a single class of ownership interest that is held by a fully taxable
            domestic corporation. In the case of series that include FASIT
            ownership securities, the ownership interest will be represented by
            the FASIT ownership securities.

         A FASIT interest generally qualifies as a regular interest if

         o  it is designated as a regular interest,

         o  it has a stated maturity no greater than thirty years,

         o  it entitles its holder to a specified principal amount,

         o  the issue price of the interest does not exceed 125% of its stated
            principal amount,

         o  the yield to maturity of the interest is less than the applicable
            Treasury rate published by the IRS plus 5%, and

         o  if it pays interest, such interest is payable either at a fixed rate
            with respect to the principal amount of the regular interest or at a
            permissible variable rate with respect to the principal amount.

Permissible variable rates for FASIT regular interests are the same as those for
REMIC regular interest (i.e., certain qualified floating rates and weighted
average rates). See "Material Federal Income Tax Considerations--Taxation of
Debt Securities--Variable Rate Debt Securities" in this prospectus.

         If a FASIT security fails to meet one or more of the requirements set
out in the third, fourth or fifth bullet in the preceding paragraph, but
otherwise meets the above requirements, it may still qualify as a type of
regular interest known as a "high-yield interest." In addition, if a FASIT
security fails to meet the requirements of the final bullet in the preceding
paragraph, but the interest payable on the security consists of a specified
portion of the interest payments on permitted assets and that portion does not
vary over the life of the security, the security also will qualify as a
high-yield interest. A high-yield interest may be held only by domestic
corporations that are fully subject to corporate income tax, other FASITs and
dealers in securities who acquire such interests as inventory, rather than for
investment. In addition, holders of high-yield interests are subject to
limitations on offset of income derived from such interest. See "--Tax Treatment
of FASIT Regular Securities" and "--Treatment of High-Yield Interests" below.

                                      113


         Anti-Abuse Rule. Under proposed Treasury regulations, the IRS
Commissioner may make appropriate adjustments with regard to the FASIT and any
arrangement or transaction involving the FASIT if a principal purpose of forming
or using the FASIT is to achieve results inconsistent with the intent of the
FASIT provisions and the FASIT regulations. This determination would be based on
all of the facts and circumstances, including a comparison of the purported
business purpose for a transaction and the claimed tax benefits resulting from
the transaction.

         Consequences of the Failure of the FASIT Trust to Qualify as a FASIT.
If a FASIT trust fails to comply with one or more of the Code's ongoing
requirements for FASIT status during any taxable year, proposed Treasury
regulations provide that its FASIT status would be lost for that year and the
FASIT trust would be unable to elect FASIT status without the Commissioner's
approval. If FASIT status is lost, under proposed Treasury regulations the
entity classification of the former FASIT would be determined under general
federal income tax principles. The holder of the FASIT ownership security would
be treated as exchanging the assets of the former FASIT for an amount equal to
their value and gain recognized would be treated as gain from a prohibited
transaction that is subject to the 100% tax, without exception. Loss, if any,
would be disallowed. In addition, the holder of the FASIT ownership security
must recognize cancellation of indebtedness income, on a regular interest by
regular interest basis, in an amount equal to the adjusted issue price of each
FASIT regular security outstanding immediately before the loss of FASIT status
over its fair market value. If the holder of the FASIT ownership security has a
continuing economic interest in the former FASIT, the characterization of this
interest is determined under general federal income tax principles. Holders of
FASIT regular securities are treated as exchanging their securities for
interests in the new entity classification of the former FASIT, which
classification is determined under general federal income tax principles. Gain
is recognized to the extent the new interest either does not qualify as debt or
differs either in kind or extent. The basis of the interest in the new entity
classification of the former FASIT equals the basis in the FASIT regular
security increased by any gain recognized on the exchange.

         Tax Treatment of FASIT Regular Securities. Payments received by holders
of FASIT regular securities generally should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments
and on REMIC regular securities. As in the case of holders of REMIC regular
securities, holders of FASIT regular securities must report income from such
securities under an accrual method of accounting, even if they otherwise would
have used the cash receipts and disbursements method. Except in the case of
FASIT regular securities issued with original issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT regular security
generally will be treated as ordinary income to the holder and a principal
payment on the security will be treated as a return of capital to the extent
that the holder's basis is allocable to that payment. Holders of FASIT regular
securities issued with original issue discount or acquired with market discount
or premium generally will be required to treat interest and principal payments
on the securities in the same manner described for REMIC regular securities. See
"Material Federal Income Tax Considerations--Taxation of Debt Securities,"
"--Market Discount," and "--Premium" in this prospectus. High-yield interests
may be held only by fully taxable domestic corporations, other FASITs, and
certain securities dealers. Holders of high-yield interests are subject to
limitations on their ability to use current losses or net operating loss
carryforwards or carrybacks to offset any income derived from those securities.


                                      114


         If a FASIT regular security is sold or exchanged, the holder generally
will recognize gain or loss upon the sale in the manner described above for
securities other than REMIC regular interest securities. See "Material Federal
Income Tax Considerations--Sale or Exchange" in this prospectus. In addition, if
a FASIT regular security becomes wholly or partially worthless as a result of
default and delinquencies of the underlying assets, the holder of the security
should be allowed to deduct the loss sustained (or alternatively be able to
report a lesser amount of income). See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Effects of Default and
Delinquencies" in this prospectus.

         FASIT regular securities held by a real estate investment trust or REIT
will qualify as "real estate assets" within the meaning of section 856(c) (4)(A)
of the Code, and interest on such securities will be considered "interest on
obligations secured by mortgages on real property or on interests in real
property" within the meaning of section 856(c)(3)(B) of the Code to the same
extent that REMIC securities would be so considered. FASIT regular securities
held by a thrift institution taxed as a "domestic building and loan association"
will represent qualifying assets for purposes of the qualification requirements
set forth in section 7701(a)(19) of the Code to the same extent that REMIC
securities would be so considered. See "Material Federal Income Tax
Considerations--Taxation of Debt Securities--Status as Real Property Loans" in
this prospectus. In addition, FASIT regular securities held by a financial
institution to which section 585 of the Code applies will be treated as
evidences of indebtedness for purposes of section 582(c)(1) of the Code. FASIT
securities will not qualify as "government securities" for either REIT - or RIC
- - qualification purposes.

         Treatment of High-Yield Interests. High-yield interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability of such holders to offset income derived from their FASIT security with
losses. High-yield interests may be held only by eligible corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities dealer (other than an eligible corporation) initially acquires a
high-yield interest as inventory, but later begins to hold it for investment,
the dealer will be subject to an excise tax equal to the income from the
high-yield interest multiplied by the highest corporate income tax rate. In
addition, transfers of high-yield interests to disqualified holders will be
disregarded for federal income tax purposes, and the transferor still will be
treated as the holder of the high-yield interest.

         The holder of a high-yield interest may not use non-FASIT current
losses or net operating loss carryforwards or carrybacks to offset any income
derived from the high-yield interest, for either regular federal income tax
purposes or for alternative minimum tax purposes. In addition, the FASIT
provisions contain an anti-abuse rule that imposes corporate income tax on
income derived from a FASIT regular security that is held by a pass-through
entity (other than another FASIT) that issues debt or equity securities backed
by the FASIT regular security and that have the same features as high-yield
interests.

         Tax Treatment of FASIT Ownership Securities. A FASIT ownership security
represents the residual equity interest in a FASIT. As such, the holder of a
FASIT ownership security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT. In general, the character of the income to the holder of a FASIT
ownership interest will be the same as the character of such income of the
FASIT,

                                      115



except that any tax-exempt interest income taken into account by the holder of a
FASIT ownership interest is treated as ordinary income. In determining that
taxable income, the holder of a FASIT ownership security must determine the
amount of interest, original issue discount, market discount and premium
recognized with respect to the FASIT's assets and the FASIT regular securities
issued by the FASIT according to a constant yield methodology and under an
accrual method of accounting. In addition, holders of FASIT ownership securities
are subject to the same limitations on their ability to use losses to offset
income from their FASIT security as are the holders of high-yield interests. See
"FASIT Securities--Treatment of High-Yield Interests."

         Rules similar to the wash sale rules applicable to REMIC residual
securities also will apply to FASIT ownership securities. Accordingly, losses on
dispositions of a FASIT ownership security generally will be disallowed where,
within six months before or after the disposition, the seller of such security
acquires any other FASIT ownership security or, in the case of a FASIT holding
mortgage assets, any interest in a taxable mortgage pool described in section
7701 of the Code that is economically comparable to a FASIT Ownership Security.
In addition, if any security that is sold or contributed to a FASIT by the
holder of the related FASIT ownership security was required to be
marked-to-market under section 475 of the Code by such holder, then section 475
will continue to apply to such securities, except that the amount realized under
the mark-to-market rules will be a greater of the securities' value under
present law or the securities' value after applying special valuation rules
contained in the FASIT provisions. Those special valuation rules generally
require that the value of debt instruments that are not traded on an established
securities market be determined by calculating the present value of the
reasonably expected payments under the instrument using a discount rate of 120%
of the applicable federal rate, compounded semiannually.

         The holder of a FASIT ownership security will be subject to a tax equal
to 100% of the net income derived by the FASIT from any "prohibited
transactions." Prohibited transactions include (i) the receipt of income derived
from assets that are not permitted assets, (ii) certain dispositions of
permitted assets, (iii) the receipt of any income derived from any loan
originated by a FASIT and (iv) in certain cases, the receipt of income
representing a servicing fee or other compensation. Any series for which a FASIT
election is made generally will be structured in order to avoid application of
the prohibited transaction tax.

         Backup Withholding, Reporting and Tax Administration. Holders of FASIT
securities will be subject to backup withholding to the same extent holders of
REMIC securities would be subject. See "Certain Federal Income Tax
Considerations--Miscellaneous Tax Aspects--Backup Withholding." For purposes of
reporting and tax administration, holders of record of FASIT securities
generally will be treated in the same manner as holders of REMIC securities.

         Under proposed Treasury regulations, if a non-U.S. Person holds (either
directly or through a vehicle which itself is not subject to U.S. federal income
tax, such as a partnership or a trust) a FASIT regular security and a "conduit
debtor" pays or accrues interest on a debt instrument held by such FASIT, any
interest received or accrued by the non-U.S. Person FASIT regular security
holder is treated as received or accrued from the conduit debtor. The proposed
Treasury regulations state that a debtor is a conduit debtor if the debtor is a
U.S. Person or the United States branch of a non-U.S. Person and the non-U.S.
Person FASIT regular security

                                      116



holder is (1) a "10 percent shareholder" of the debtor, (2) a "controlled
foreign corporation" and the debtor is a related person with respect to the
controlled foreign corporation or (3) related to the debtor. As set forth above,
the proposed Treasury regulations would not be effective until final regulations
are filed with the federal register.

         Due to the complexity of the federal income tax rules applicable to
holders and the considerable uncertainty that exists with respect to many
aspects of those rules, potential investors should consult their own tax
advisors regarding the tax treatment of the acquisition, ownership, and
disposition of the securities.


                              ERISA Considerations

         The following describes certain considerations under the Employee
Retirement Income Security Act of 1974, as amended and the Code, which apply
only to securities of a series that are not divided into subclasses. If
securities are divided into subclasses, the related prospectus supplement will
contain information concerning considerations relating to ERISA and the Code
that are applicable to the related subclasses.

         ERISA and section 4975 of the Code impose requirements on employee
benefit plans - and on certain other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which plans, accounts or
arrangements are invested - and on persons who are fiduciaries with respect to
these types of plans and arrangements. In this prospectus we refer to these
types of plans and arrangements as "Plans." Generally, ERISA applies to
investments made by Plans. Among other things, ERISA requires that the assets of
Plans be held in trust and that the trustee, or other duly authorized fiduciary,
have exclusive authority and discretion to manage and control the assets of such
Plans. ERISA also imposes certain duties on persons who are fiduciaries of
Plans, such as the duty to invest prudently, to diversify investments unless it
is prudent not to do so, and to invest in accordance with the documents
governing the Plan. Under ERISA, any person who exercises any authority or
control respecting the management or disposition of the assets of a Plan, or who
renders investment advice for a fee, is considered to be a fiduciary of such
Plan (subject to certain exceptions not here relevant). Certain employee benefit
plans, such as governmental plans (as defined in section 3(32) of ERISA) and, if
no election has been made under section 410(d) of the Code, church plans (as
defined in section 3(33) of ERISA), are not subject to ERISA's requirements.
Accordingly, assets of such plans may be invested in securities without regard
to the ERISA considerations described above and below, subject to the provisions
of applicable federal or state law. Any such plan that is qualified and exempt
from taxation under sections 401(a) and 501(a) of the Code, however, is subject
to the prohibited transaction rules set forth in section 503 of the Code.

         The United States Department of Labor (DOL) has issued final
regulations under section 401(c) of ERISA describing a safe harbor for insurers
that issued certain nonguaranteed policies supported by their general accounts
to Plans, and under which an insurer would not be considered an ERISA fiduciary
with respect to its general account by virtue of a Plan's investment in such a
policy. In general, to meet the safe harbor, an insurer must


                                      117


         o  disclose certain specified information to investing Plan fiduciaries
            initially and on an annual basis;

         o  allow Plans to terminate or discontinue a policy on 90 days' notice
            to the insurer, and to elect, without penalty, either a lump-sum
            payment or annual installment payments over a ten-year period, with
            interest; and

         o  give Plans written notice of "insurer-initiated amendments" 60 days
            before the amendments take effect.

         In addition to the imposition of general fiduciary standards of
investment prudence and diversification, ERISA and section 4975 of the Code
prohibit a broad range of transactions involving Plan assets and persons having
certain specified relationships to a Plan ("parties in interest"), and impose
additional prohibitions where parties in interest are fiduciaries with respect
to a Plan. Certain parties in interest that participate in a prohibited
transaction may be subject to excise taxes imposed pursuant to section 4975 of
the Code, or penalties imposed pursuant to section 502(i) of ERISA, unless a
statutory, regulatory or administrative exemption is available.

         The DOL has issued plan asset regulations defining what constitutes the
assets of a Plan (Department of Labor Reg. Section 2510.3-101). Under these
regulations, the underlying assets and properties of corporations, partnerships,
trusts and certain other entities in which a Plan makes an "equity" investment
could be deemed for purposes of ERISA to be assets of the investing Plan in
certain circumstances.

         Under the plan asset regulations, the term "equity" interest is defined
as any interest in an entity other than an instrument that is treated as
indebtedness under "applicable local law" and which has no "substantial equity
features." If the trust fund issues notes that are not treated as equity
interests in the trust fund for purposes of the plan asset regulations, a Plan's
investment in such notes would not cause the assets of the trust to be deemed
Plan assets. However, the seller, the servicer, the backup servicer, the
indenture trustee, the owner trustee, the underwriter and the depositor may be
the sponsor of or investment advisor with respect to one or more Plans. Because
such parties may receive certain benefits in connection with the sale of the
notes, the purchase of notes using Plan assets over which any of these parties
(or their affiliates) has investment authority might be deemed to be a violation
of the prohibited transaction rules of ERISA and the Code for which no exemption
may be available. Accordingly, a prospective purchaser should consult with
counsel before purchasing a note using the assets of any Plan if the seller, the
servicer, the backup servicer, the indenture trustee, the owner trustee, the
underwriter, the depositor or any of their affiliates

         o  has investment or administrative discretion with respect to such
            Plan assets;

         o  has authority or responsibility to give, or regularly gives,
            investment advice with respect to such Plan assets for a fee and
            pursuant to an agreement or understanding that the advice will serve
            as a primary basis for investment decisions with respect to the Plan
            assets and will be based on the particular investment needs for the
            Plan; or

                                      118



         o  is an employer maintaining or contributing to such Plan.

         In addition, the trust fund, any underwriter, the trustee or their
affiliates might be considered or might become "parties in interest" with
respect to a Plan. Also, any holder of certificates of the trust fund, because
of its activities or the activities of its respective affiliates, may be deemed
to be a "party in interest" with respect to certain Plans, including but not
limited to Plans sponsored by the holder. In either case, whether nor not the
assets of the trust are considered to be Plan assets, the acquisition or holding
of notes by or on behalf of a Plan could give rise to a prohibited transaction
within the meaning of ERISA and the Code, unless it is subject to one or more
exemptions such as:

         o  Prohibited Transaction Class Exemption (PTCE) 84-14, which exempts
            certain transactions effected on behalf of a Plan by a "qualified
            professional asset manager;"

         o  PTCE 90-1, which exempts certain transactions involving insurance
            company pooled separate accounts;

         o  PTCE 91-38, which exempts certain transactions involving bank
            collective investment funds;

         o  PTCE 95-60, which exempts certain transactions involving insurance
            company general accounts; or

         o  PTCE 96-23, which exempts certain transactions effected on behalf of
            a Plan by certain "in-house asset managers."

There can be no assurance that any of these class exemptions will apply with
respect to any particular Plan's investment in notes, or, even if it did apply,
that any exemption would apply to all prohibited transactions that may occur in
connection with such an investment. Unless a different requirement is imposed in
the prospectus supplement, each prospective purchaser or transferee of a note
that is a Plan or a person acting on behalf or investing the assets of a Plan
shall be required to represent (or, with respect to any transfer of a beneficial
interest in a global note, shall be deemed to represent) to the indenture
trustee and the note registrar that the relevant conditions for exemptive relief
under at least one of the foregoing exemptions have been satisfied.

         The plan asset regulations provide that, generally, the assets of an
entity in which a Plan invests will not be deemed to be assets of the Plan for
purposes of ERISA if the equity interest acquired by the investing Plan is a
publicly-offered security, or if equity participation by benefit plan investors
is not significant. In general, a publicly-offered security, as defined in the
plan asset regulations, is a security that is widely held, freely transferable
and registered under the Securities Exchange Act of 1934, as amended. Equity
participation in an entity by benefit plan investors is not significant if,
after the most recent acquisition of an equity interest in the entity, less than
25% of the value of each class of equity interest in the entity is held by
"benefit plan investors," which include benefit plans described in ERISA or
under section 4975 of the Code, whether or not they are subject to Title I of
ERISA, as well as entities whose underlying assets include assets of a Plan by
reason of a Plan's investment in the entity.


                                      119


         If no exception under the plan asset regulations applies and if a Plan
(or a person investing Plan assets, such as an insurance company general
account) acquires an equity interest in the trust, then the assets of the trust
would be considered to be assets of the Plan. Because the loans held by the
trust may be deemed assets of each Plan that purchases an equity interest, an
investment by a Plan in an equity interest issued by the trust might be a
prohibited transaction under ERISA and subject to an excise tax under section
4975 of the Code, and may cause transactions undertaken in the course of
operating the trust to constitute prohibited transactions, unless a statutory,
regulatory or administrative exemption applies.

         The DOL issued to Bear, Stearns & Co. Inc. ("Bear, Stearns") an
individual underwriter exemption (Prohibited Transaction Exemption 90-30, 55
Fed. Reg. 21461 (1990)), which is set forth in Prohibited Transaction Exemption
2002-41, 67 Fed. Reg. 54487 (2002). It exempts from the application of certain
of the prohibited transaction rules transactions relating to the acquisition,
sale and holding by Plans of certain asset-backed securities, including
certificates issued by entities, including trusts, that hold certain types of
receivables or obligations and with respect to which Bear, Stearns or certain of
its affiliates, is the underwriter, or the manager or co-manager of an
underwriting syndicate.

         The underwriter exemption sets forth the following general conditions
which must be satisfied before a transaction involving the acquisition, sale and
holding of the securities or a transaction in connection with the servicing,
operation and management of the trust fund may be eligible for exemptive relief
thereunder:

         o  The acquisition of the securities by a Plan is on terms (including
            the price for the securities) that are at least as favorable to the
            investing Plan as they would be in an arm's-length transaction with
            an unrelated party.

         o  The rights and interests evidenced by the securities acquired by the
            Plan are not subordinated to the rights and interests evidenced by
            other securities of the same trust fund, other than in the case of a
            "designated transaction" (as defined below).

         o  The securities acquired by the Plan have received a rating at the
            time of such acquisition that is in one of the three (or in the case
            of a designated transaction, four) highest generic rating categories
            from any of Fitch Ratings, Moody's Investors Service, Inc. and
            Standard & Poor's, a division of the McGraw-Hill Companies, Inc.

         o  The trustee is not an affiliate of the depositor, the servicer, any
            borrower whose obligations under one or more mortgage loans
            constitute more than 5% of the aggregate unamortized principal
            balance of the assets in the trust, the counterparty in a permitted
            notional principal transaction, or any of their respective
            affiliates (together with the trustee and the underwriters, the
            "restricted group").

         o  The sum of all payments made to and retained by the underwriters in
            connection with the distribution of the securities represents not
            more than reasonable compensation for underwriting or placing such
            securities; the sum of all payments made to and retained by the
            depositor pursuant to the sale of the mortgage loans to the trust
            represents not more than the fair market value of such mortgage
            loans; and the sum of

                                      120


            all payments made to and retained by the servicers represent not
            more than reasonable compensation for the servicers' services under
            the pooling and servicing agreements and reimbursement of the
            servicers' reasonable expenses in connection therewith.

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

         For purposes of the underwriter exemption, a "designated transaction"
means a transaction in which the assets underlying the securities consist of
single-family residential, multi-family residential, home equity, manufactured
housing and/or commercial mortgage obligations that are fully secured by
single-family residential, multi-family residential or commercial real property
or leasehold interests in the foregoing.

         Moreover, the underwriter exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when a
fiduciary causes a Plan to acquire securities in a trust containing receivables
on which such person (or its affiliate) is an obligor; provided, that among
other requirements:

         o  the person (or its affiliate) is not an obligor with respect to more
            than 5% of the fair market value of the obligations or receivables
            contained in the trust;

         o  the Plan is not a plan with respect to which any member of the
            restricted group is the "plan sponsor" (as defined in section
            3(16)(B) of ERISA);

         o  in the case of an acquisition in connection with the initial
            issuance of securities, at least 50% of each class of securities in
            which Plans have invested is acquired by persons independent of the
            restricted group and at least 50% of the aggregate interest in the
            trust fund is acquired by persons independent of the restricted
            group;

         o  a Plan's investment in securities of any class does not exceed 25%
            of all of the securities of that class outstanding at the time of
            the acquisition; and

         o  immediately after the acquisition, no more than 25% of the assets of
            any Plan with respect to which such person has discretionary
            authority or renders investment advice are invested in securities
            representing an interest in one or more trusts containing assets
            sold or serviced by the same entity.

         The underwriter exemption also provides exemptive relief to certain
mortgage-backed and asset-backed securities transactions that utilize
pre-funding accounts and that otherwise satisfy the requirements of the
underwriter exemption. Mortgage loans or other secured receivables supporting
payments to securityholders, and having a value equal to no more than 25% of the
total principal amount of the securities being offered by the trust, may be
transferred to the trust within a 90-day or three-month funding period following
the closing date instead of being required to be either identified or
transferred on or before the closing date. The relief is available when the
following conditions are met:

                                      121



         o  The funding limit (i.e., the ratio of the amount allocated to the
            pre-funding account to the total principal amount of the securities
            being offered) must not exceed 25%.

         o  All the additional obligations transferred after the closing date
            must meet the same terms and conditions for eligibility as the
            original obligations used to create the trust, which terms and
            conditions have been approved by a rating agency; provided, that the
            terms and conditions for determining the eligibility of an
            obligation may be changed if such changes receive prior approval
            either by a majority vote of the outstanding securityholders or by a
            rating agency.

         o  The transfer of additional obligations to the trust during the
            funding period must not result in the securities to be covered by
            the underwriter exemption receiving a lower credit rating from a
            rating agency upon termination of the funding period than the rating
            that was obtained at the time of the initial issuance of the
            securities by the trust.

         o  Solely as a result of the use of pre-funding, the weighted average
            annual percentage interest rate for all of the obligations in the
            trust at the end of the funding period must not be more than 100
            basis points lower than the average interest rate for the
            obligations transferred to the trust on the closing date.

         o  In order to insure that the characteristics of the additional
            obligations are substantially similar to the original obligations
            which were transferred to the trust fund:

         1. the characteristics of the additional obligations must be monitored
            by an insurer or other credit support provider that is independent
            of the depositor; or

         2. an independent accountant retained by the depositor must provide the
            depositor with a letter (with copies provided to each rating agency
            rating the securities, the related underwriter and the related
            trustee) stating whether or not the characteristics of the
            additional obligations conform to the characteristics described in
            the related prospectus or prospectus supplement and/or pooling and
            servicing agreement. In preparing the letter, the independent
            accountant must use the same type of procedures as were applicable
            to the obligations transferred to the trust as of the closing date.

         o  The period of pre-funding must end no later than three months or 90
            days after the closing date or earlier in certain circumstances if
            the pre-funding account falls below the minimum level specified in
            the pooling and servicing agreement or an event of default occurs.

         o  Amounts transferred to any pre-funding account and/or capitalized
            interest account used in connection with the pre-funding may be
            invested only in certain permitted investments.

         o  The related prospectus or prospectus supplement must describe:

         1. any pre-funding account and/or capitalized interest account used in
            connection with a pre-funding account;

                                      122



         2. the duration of the period of pre-funding;

         3. the percentage and/or dollar amount of the funding limit for the
            trust; and

         4. that the amounts remaining in the pre-funding account at the end of
            the funding period will be remitted to securityholders as repayments
            of principal.

         o  The related pooling and servicing agreement must describe the
            permitted investments for the pre-funding account and/or capitalized
            interest account and, if not disclosed in the related prospectus or
            prospectus supplement, the terms and conditions for eligibility of
            additional obligations.

         The underwriter exemption also permits Plans to purchase securities,
including subordinated securities underwritten by Bear, Stearns, rated in any of
the four highest ratings categories (provided that all other requirements of the
underwriter exemption are met).

         In general, neither PTCE 83-1, which exempts certain transactions
involving Plan investments in mortgage trusts, nor the underwriter exemption
applies to a trust which contains unsecured obligations. However, under the
underwriter exemption, residential and home equity loan receivables issued in
designated transactions may be less than fully secured if:

         o  the rights and interests evidenced by the securities issued in the
            designated transaction are not subordinated to the rights and
            interests evidenced by other securities of the same trust fund,

         o  the securities have received a rating at the time of acquisition
            that is in one of the two highest generic rating categories from a
            rating agency, and

         o  the receivables are secured by collateral whose fair market value on
            the closing date of the designated transaction is at least 80% of
            the sum of the outstanding principal balance due under the
            receivable and the outstanding principal balance of any other
            receivable of higher priority which is secured by the same
            collateral.

Any Plan fiduciary that proposes to cause a Plan to purchase securities should
consult with counsel concerning the impact of ERISA and the Code, the
applicability of PTCE 83-1, the underwriter exemption, or any other exemption
and the potential consequences in their specific circumstances, prior to making
an investment. Moreover, each Plan fiduciary should determine whether, under the
general fiduciary standards of investment prudence and diversification, an
investment in the securities is appropriate for the Plan, taking into account
the overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

                                  Legal Matters

         The legality of the securities of each series, including the material
federal income tax consequences with respect to the securities, will be passed
upon for the depositor by Sidley Austin Brown & Wood LLP, New York, New York,
Stroock & Stroock & Lavan LLP, New York, New York, Thacher Proffitt & Wood LLP,
New York, New York or other counsel designated in the prospectus supplement.


                                      123

                              Financial Information

         A new trust fund will be formed for each series of securities. No trust
fund will engage in any business activities or have any assets or obligations
prior to the issuance of the related series of securities. Accordingly, no
financial statements with respect to any trust fund will be included in this
prospectus or in the related prospectus supplement.

                              Available Information

         The depositor has filed with the SEC a registration statement under the
Securities Act of 1933, as amended, with respect to the securities. This
prospectus, which forms a part of the registration statement, and the prospectus
supplement relating to each series of securities contain summaries of the
material terms of the documents referred to herein and therein, but do not
contain all of the information set forth in the registration statement pursuant
to the Rules and Regulations of the SEC. For further information, reference is
made to the registration statement and its exhibits. The registration statement
and exhibits can be inspected and copied at prescribed rates at the public
reference facilities maintained by the SEC at its Public Reference Section, 450
Fifth Street, N.W., Washington, D.C. 20549. In addition, the SEC maintains a Web
site at http://www.sec.gov containing reports, proxy and information statements
and other information regarding registrants, including the depositor, that file
electronically with the SEC.

                Incorporation of Certain Information by Reference

         This prospectus incorporates by reference all documents and reports
filed by the depositor, Bear Stearns Asset Backed Securities I LLC, with respect
to a trust fund pursuant to Section 13(a), 14 or 15(d) of the Securities
Exchange Act of 1934, as amended, prior to the termination of the offering of
the related securities. Upon request by any person to whom this prospectus is
delivered in connection with the offering of one or more classes securities, the
depositor will provide or cause to be provided without charge a copy of any of
the documents and/or reports incorporated herein by reference, in each case to
the extent the documents or reports relate to those classes of securities, other
than the exhibits to the documents (unless the exhibits are specifically
incorporated by reference in such documents). Requests to the depositor should
be directed in writing to: Bear Stearns Asset Backed Securities I LLC, 383
Madison Avenue, New York, New York 10179, telephone number (212) 272-2000. The
depositor has determined that its financial statements are not material to the
offering of any securities.

         Investors may read and copy the documents and/or reports incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. In addition, the SEC maintains a website at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding issuers, including each trust fund, that file
electronically with the SEC.


                                      124



                                     Ratings

         It is a condition to the issuance of the securities of each series
offered by this prospectus and the accompanying prospectus supplement that they
shall have been rated in one of the four highest rating categories by the
nationally recognized statistical rating agency or agencies specified in the
prospectus supplement.

         Each such rating will be based on, among other things, the adequacy of
the value of the trust fund assets and any credit enhancement with respect to
the related class and will reflect the rating agency's assessment solely of the
likelihood that the related holders will receive payments to which they are
entitled. No rating will constitute an assessment of the likelihood that
principal prepayments on the related loans will be made, the degree to which the
rate of prepayments might differ from that originally anticipated or the
likelihood of early optional termination of the securities. A rating should not
be deemed a recommendation to purchase, hold or sell securities, inasmuch as it
does not address market price or suitability for a particular investor. A rating
will not address the possibility that prepayment at higher or lower rates than
anticipated by an investor may cause such investor to experience a lower than
anticipated yield or that an investor purchasing a security at a significant
premium might fail to recoup its initial investment under certain prepayment
scenarios.

         There is also no assurance that any rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely by
the applicable rating agency in the future if in its judgment circumstances so
warrant. In addition to being lowered or withdrawn due to any erosion in the
adequacy of the value of trust fund assets or any credit enhancement with
respect to a series, a rating might also be lowered or withdrawn because of,
among other reasons, an adverse change in the financial or other condition of a
credit enhancement provider or a change in the rating of the credit enhancement
provider's long-term debt.

         The amount, type and nature of any credit enhancement established with
respect to a series of securities will be determined on the basis of criteria
established by each rating agency named in the related prospectus supplement.
These criteria are sometimes based upon an actuarial analysis of the behavior of
mortgage loans in a larger group. Such analysis is often the basis upon which
each rating agency determines the amount of credit enhancement required with
respect to each class of securities. There can be no assurance that the
historical data supporting any such actuarial analysis will accurately reflect
future experience nor any assurance that the data derived from a large pool of
mortgage loans will accurately predict the delinquency, foreclosure or loss
experience of any particular pool of loans. No assurance can be given that
values of any properties have remained or will remain at their levels on the
respective dates of origination of the related loans. If residential real estate
markets should experience an overall decline in property values such that the
principal balances of the loans in a particular trust fund and any secondary
financing on the related properties become equal to or greater than the value of
those properties, the rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
additional, adverse economic conditions (which may or may not affect real
property values) may affect the timely payment by borrowers of scheduled
payments of principal of and interest on the loans and, accordingly, the rates
of delinquencies, foreclosures and losses with respect to any trust fund. To the
extent that

                                      125


losses are not covered by credit enhancement, losses will be borne, at least in
part, by the holders of one or more classes of the securities of the related
series.

                         Legal Investment Considerations

         Unless otherwise specified in the related prospectus supplement, the
securities will not constitute "mortgage-related securities" within the meaning
of the Secondary Market Mortgage Credit Enhancement Act of 1984, as amended.
Accordingly, investors whose investment authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the securities constitute legal investments for them.

                              Plan of Distribution

         The depositor may offer each series of securities through Bear, Stearns
& Co. Inc. (BS&Co.) or one or more other firms that may be designated at the
time of the related offering. The participation of BS&Co. in any offering will
comply with Schedule E to the By-Laws of the National Association of Securities
Dealers, Inc. The prospectus supplement relating to each series of securities
will set forth the specific terms of the offering of the series and of each
class within the series, the names of the underwriters, the purchase price of
the securities, the proceeds to the depositor from the sale, any securities
exchange on which the securities may be listed, and, if applicable, the initial
public offering prices, the discounts and commissions to the underwriters and
any discounts and concessions allowed or reallowed to dealers. The place and
time of delivery of each series of securities will also be set forth in the
related prospectus supplement. BS&Co. is an affiliate of the depositor.

         This prospectus may be used, to the extent required, by BS&Co. in
connection with offers and sales related to market-making transactions. BS&Co.
may act as principal or agent in such transactions. Such transactions will be at
prices related to the prevailing market prices at the time of sale.


                                      126



                                Glossary of Terms

         Agency Securities. Mortgage-backed securities issued or guaranteed by
Ginnie Mae, Fannie Mae or Freddie Mac.

         Asset Value. Unless otherwise specified in the related prospectus
supplement with respect to the primary assets in the trust fund, the product of
the Asset Value percentage set forth in the related indenture multiplied by the
lesser of

         o  the stream of remaining regularly scheduled payments in the primary
            assets net of certain amounts payable as expenses, together with
            income earned on each regularly scheduled payment received through
            the day preceding the next distribution date at the Assumed
            Reinvestment Rate, if any, discounted to present value at the
            highest interest rate on the notes of the series over periods equal
            to the interval between payments on the notes and

         o  the then outstanding principal balance of the primary assets.

         Assumed Reinvestment Rate. With respect to a series of securities, the
highest rate permitted by the rating agencies named in the related prospectus
supplement or a rate insured by means of a surety bond, guaranteed investment
contract, reinvestment agreement or other arrangement satisfactory to the rating
agencies.

         Home Equity Loans. Closed-end loans and/or revolving credit line loans
secured by mortgages, deeds of trust or other similar security instruments
creating senior or junior liens on one- to four-family residential properties or
mixed-use properties.

         Home Improvement Contracts. Home Improvement installment sales
contracts and installment loan agreements which are either unsecured or secured
by mortgages, deeds of trust or similar security instruments creating generally
junior liens on one- to four-family residential properties or mixed-use
properties or secured by purchase money security interests in the related home
improvements.

         Insurance Proceeds. Amounts received by the related servicer under any
title insurance policy, hazard insurance policy or other insurance policy
covering any primary asset in a trust fund, other than amounts to be applied to
the restoration or repair of the related property or released to the borrower
under the related agreement.

         Liquidation Proceeds. Amounts received by the related servicer in
connection with the liquidation of the primary assets or related real property
in a trust fund, whether through foreclosure sale, repossession or otherwise,
including payments in connection with the primary assets received from the
borrower, other than amounts required to be paid or refunded to the borrower
under the applicable loan documents or pursuant to law, net of the related
liquidation expenses.

         OID Regulations. Sections 1271 through 1275 of the Internal Revenue
Code of 1986, as amended, and the Treasury regulations issued thereunder on
February 2, 1994 and amended on June 11, 1996.


                                      127



         Manufactured Housing Contracts. Manufactured housing installment sales
contracts and installment loan agreements secured by senior or junior liens on
the related manufactured homes or secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on the real estate
on which the related manufactured homes are located.

         Private Label Securities. Private mortgage-backed securities, other
than Agency Securities, backed or secured by underlying loans that may be
Residential Loans, Home Equity Loans, Home Improvement Contracts and/or
Manufactured Housing Contracts.

         Residential Loans. Loans secured by mortgages, deeds of trust or other
similar security instruments creating senior or junior liens on one- to
four-family residential properties.

         U.S. Person: Any of the following:

         o  a citizen or resident of the United States;

         o  a corporation or a partnership (including an entity treated as a
            corporation or partnership for U.S. federal income tax purposes)
            organized in or under the laws of the United States, or any State
            thereof or the District of Columbia (unless in the case of a
            partnership Treasury regulations are adopted that provide
            otherwise);

         o  an estate whose income from sources outside the United States is
            includible in gross income for federal income tax purposes
            regardless of its connection with the conduct of a trade or business
            within the United States; or

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

In addition, certain trusts which would not qualify as U.S. Persons under the
above definition but which are eligible to and make an election to be treated as
U.S. Persons will also be treated as U.S. Persons.







                                      128





                      [This page intentionally left blank]









                                  $410,461,000
                                  (APPROXIMATE)




              BEAR STEARNS ASSET BACKED SECURITIES I TRUST 2004-AC6
                                     ISSUER


                   ASSET-BACKED CERTIFICATES, SERIES 2004-AC6


                            EMC MORTGAGE CORPORATION
                                     SELLER

                     WELLS FARGO BANK, NATIONAL ASSOCIATION
                                 MASTER SERVICER

                   BEAR STEARNS ASSET BACKED SECURITIES I LLC
                                    DEPOSITOR



                            BEAR, STEARNS & CO. INC.



         You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

         We are not offering the Series 2004-AC6 Asset-Backed Certificates in
any state where the offer is not permitted.

         Until 90 days after the date of this prospectus supplement, all dealers
effecting transactions in the certificates offered by this prospectus
supplement, whether or not participating in this distribution, may be required
to deliver this prospectus supplement and the accompanying prospectus. This is
in addition to the obligation of dealers to deliver this prospectus supplement
and the accompanying prospectus when acting as underwriters and with respect to
their unsold allotments or subscriptions.

                                OCTOBER 28, 2004