PROSPECTUS SUPPLEMENT dated December 13, 2004 (to Prospectus dated December 13,
2004)

                          $1,325,678,000 (APPROXIMATE)

                  FIRST FRANKLIN MORTGAGE LOAN TRUST 2004-FF11
                   ASSET-BACKED CERTIFICATES, SERIES 2004-FF11
                        FINANCIAL ASSET SECURITIES CORP.
                                    Depositor
                     NATIONAL CITY HOME LOAN SERVICES, INC.
                                    Servicer

- --------------------------------------------------------------------------------
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE S-12 IN THIS PROSPECTUS
SUPPLEMENT AND ON PAGE 6 IN THE PROSPECTUS.

The certificates represent obligations of the trust only and do not represent an
interest in or obligation of Financial Asset Securities Corp., National City
Home Loan Services, Inc. or any of their affiliates. This prospectus supplement
may be used to offer and sell the certificates only if accompanied by the
prospectus.
- --------------------------------------------------------------------------------

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

THE OFFERED CERTIFICATES

o  Represent ownership interests in a trust consisting of a pool of first lien
   fixed-rate and adjustable-rate residential mortgage loans. The mortgage loans
   will be segregated into two groups, one consisting of mortgage loans with
   principal balances that conform to Fannie Mae and Freddie Mac loan limits and
   one consisting of mortgage loans with principal balances that may or may not
   conform to Fannie Mae and Freddie Mac loan limits.

o  The offered certificates will accrue interest at a rate equal to one-month
   LIBOR plus the related fixed margin, subject to certain limitations described
   in this prospectus supplement.

CREDIT ENHANCEMENT

o  Subordination as described in this prospectus supplement under "Description
   of the Certificates--Subordination."

o  Excess Interest as described in this prospectus supplement under "Description
   of the Certificates--Overcollateralization Provisions."

o  Overcollateralization as described in this prospectus supplement under
   "Description of the Certificates--Overcollateralization Provisions."


                         ORIGINAL CERTIFICATE         PASS-THROUGH
       CLASS               PRINCIPAL BALANCE             RATE(1)
- -------------------      --------------------         ------------
Class I-A1.......            $ 477,280,000              Variable
Class I-A2.......            $ 119,320,000              Variable
Class II-A1......            $ 174,000,000              Variable
Class II-A2......            $ 275,000,000              Variable
Class II-A3......            $  44,220,000              Variable
Class M-1........            $  45,409,000              Variable
Class M-2........            $  42,021,000              Variable
Class M-3........            $  36,599,000              Variable
Class M-4........            $  21,688,000              Variable
Class M-5........            $  21,010,000              Variable
Class M-6........            $  21,688,000              Variable
Class M-7........            $  13,555,000              Variable
Class M-8........            $  13,555,000              Variable
Class M-9........            $  13,555,000              Variable
Class M-10.......            $   6,778,000              Variable
- ----------------
(1)  Determined as described under "Description of the Certificates--Pass-
     Through Rates" in this prospectus supplement and subject to limitation or
     increase under certain circumstances.

Greenwich Capital Markets, Inc. (the "Underwriter") will offer the offered
certificates from time to time to the public in negotiated transactions or
otherwise at varying prices to be determined at the time of sale. The proceeds
to the Depositor from the sale of the offered certificates, before deducting
expenses and underwriting fees, will be approximately $1,323,868,135. The
Underwriter's commission will be any positive difference between the price it
pays to the Depositor for the offered certificates and the amount it receives
from the sale of such certificates to the public. See "Method of Distribution"
in this prospectus supplement.

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.
THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

Delivery of the offered certificates will be made in book-entry form through the
facilities of The Depository Trust Company, and upon request through the
facilities of Clearstream Banking Luxembourg and the Euroclear System on or
about December 16, 2004.

                          [RBS GREENWICH CAPITAL LOGO]


                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

                                                                           Page
                                                                           ----

SUMMARY OF TERMS............................................................S-3


RISK FACTORS...............................................................S-12


THE MORTGAGE POOL..........................................................S-20


FIRST FRANKLIN FINANCIAL CORPORATION.......................................S-49


THE SELLER.................................................................S-52


THE POOLING AGREEMENT......................................................S-52


DESCRIPTION OF THE CERTIFICATES............................................S-59


YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS..............................S-84


USE OF PROCEEDS...........................................................S-109


FEDERAL INCOME TAX CONSEQUENCES...........................................S-109


CONSIDERATIONS FOR BENEFIT PLAN INVESTORS.................................S-112


LEGAL INVESTMENT CONSIDERATIONS...........................................S-113


METHOD OF DISTRIBUTION....................................................S-113


LEGAL MATTERS.............................................................S-114


RATINGS...................................................................S-114


ANNEX I.....................................................................I-1


                                      S-2


                                SUMMARY OF TERMS

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

o  This summary provides an overview of certain calculations, cash flow
   priorities and other information to aid your understanding and is qualified
   by the full description of these calculations, cash flow priorities and other
   information in this prospectus supplement and the accompanying prospectus.
   Some of the information consists of forward-looking statements relating to
   future economic performance or projections and other financial items.
   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, and various other matters, all of which are beyond
   our control. Accordingly, what actually happens may be very different from
   what we predict in our forward-looking statements.


OFFERED CERTIFICATES

On the Closing Date, First Franklin Mortgage Loan Trust 2004-FF11 will issue
twenty-one classes of certificates, fifteen of which are being offered by this
prospectus supplement and the accompanying prospectus. The assets of the trust
that will support the certificates will consist of a pool of fixed-rate and
adjustable-rate, first lien mortgage loans having the characteristics described
in this prospectus supplement. The Class I-A1 Certificates, the Class I-A2
Certificates, the Class II-A1 Certificates, the Class II-A2 Certificates, the
Class II-A3 Certificates, the Class M-1 Certificates, the Class M-2
Certificates, the Class M-3 Certificates, the Class M-4 Certificates, the Class
M-5 Certificates, the Class M-6 Certificates, the Class M-7 Certificates, the
Class M-8 Certificates, the Class M-9 Certificates and the Class M-10
Certificates are the only classes of offered certificates.

The offered certificates will be book-entry securities clearing through The
Depository Trust Company (in the United States) or upon request through
Clearstream Banking Luxembourg and the Euroclear System (in Europe) in minimum
denominations of $25,000.

OTHER CERTIFICATES

The trust will issue six additional classes of certificates. These certificates
will be designated as the Class B-1 Certificates, the Class B-2 Certificates,
the Class C Certificates, the Class P Certificates, the Class R Certificates and
the Class R-X Certificates and are not being offered to the public by this
prospectus supplement and the prospectus.

The Class B-1 Certificates and the Class B-2 Certificates are subordinate to the
Offered Certificates. The Class B-1 Certificates have an initial certificate
principal balance of $6,778,000. The Class B-2 Certificates have an initial
certificate principal balance of $6,778,000. The Class B Certificates will be
sold to the Underwriter on the closing date.

The Class C Certificates will have an initial certificate principal balance of
approximately $16,265,900, which is approximately equal to the initial
overcollateralization required by the pooling agreement. The Class C
Certificates initially evidence an interest of approximately 1.20% in the trust.
The Class C Certificates will be delivered to the Seller or its designee as
partial consideration for the mortgage loans.

The Class P Certificates will have an original certificate principal balance of
$100 and will not be entitled to distributions in respect of interest. The Class
P Certificates will be entitled to all prepayment charges received in respect of
the mortgage loans. The Class P Certificates will be delivered to the Seller or
its designee as partial consideration for the mortgage loans.

The Class R Certificates and the Class R-X Certificates will not have original
certificate principal balances and are the classes of certificates representing
the residual interests in the trust. The Class R Certificates and the Class R-X
Certificates will be sold to Greenwich Capital Markets, Inc. on the closing
date.

We refer you to "Description of the Certificates-- General," "--Book-Entry
Certificates" and "The Mortgage Pool" in this prospectus supplement.

CUT-OFF DATE

December 1, 2004.

                                      S-3


CLOSING DATE

On or about December 16, 2004.

THE DEPOSITOR

Financial Asset Securities Corp., a Delaware corporation and an affiliate of
Greenwich Capital Markets, Inc. We refer you to "The Depositor" in the
prospectus for additional information.

SERVICER

National City Home Loan Services, Inc., a Delaware corporation. Any obligation
specified to be performed by the master servicer in the prospectus is an
obligation to be performed by the servicer with respect to the mortgage loans.
We refer you to "The Pooling Agreement--The Servicer" in this prospectus
supplement for additional information.

ORIGINATOR

First Franklin Financial Corporation, a Delaware corporation, originated or
acquired the mortgage loans. We refer you to "First Franklin Financial
Corporation" in this prospectus supplement for additional information.

SELLER

Greenwich Capital Financial Products, Inc., a Delaware corporation. We refer you
to "The Seller" in this prospectus supplement for additional information.

TRUSTEE

Wells Fargo Bank, N.A., a national banking association. We refer you to "The
Pooling Agreement--The Trustee" in this prospectus supplement for additional
information.

DESIGNATIONS

Each class of certificates will have different characteristics, some of which
are reflected in the following general designations.

o  Offered Certificates

   Class A Certificates and Mezzanine Certificates.

o  Group I Certificates

   Class I-A1 Certificates and Class I-A2 Certificates. Except under the
   circumstances described under "Description of the Certificates--Allocation of
   Available Funds," the Group I Certificates receive their distributions from
   Loan Group I.

o  Group II Certificates

   Class II-A1 Certificates, Class II-A2 Certificates and Class II-A3
   Certificates. Except under the circumstances described under "Description of
   the Certificates--Allocation of Available Funds," the Group II Certificates
   receive their distributions from Loan Group II.

o  Class A Certificates

   Class I-A1 Certificates, Class I-A2 Certificates, Class II-A1 Certificates,
   Class II-A2 Certificates and Class II-A3 Certificates.

o  Mezzanine Certificates

   Class M-1 Certificates, Class M-2 Certificates, Class M-3 Certificates, Class
   M-4 Certificates, Class M-5 Certificates, Class M-6 Certificates, Class M-7
   Certificates, Class M-8 Certificates, Class M-9 Certificates and Class M-10
   Certificates.

o  Class B Certificates

   Class B-1 Certificates and Class B-2 Certificates.

o  Subordinate Certificates

   Mezzanine Certificates, Class B Certificates and Class C Certificates.

o  Residual Certificates

   Class R Certificates and Class R-X Certificates.

MORTGAGE LOANS

On the Closing Date the trust will acquire a pool of first lien, fixed-rate and
adjustable-rate mortgage loans that will be divided into two loan groups, Loan
Group I and Loan Group II (each, a "Loan Group").

                                      S-4


Loan Group I will consist of fixed-rate and adjustable-rate mortgage loans with
principal balances that conform to Fannie Mae and Freddie Mac loan limits and
Loan Group II will consist of fixed-rate and adjustable-rate mortgage loans with
principal balances that may or may not conform to Fannie Mae and Freddie Mac
loan limits.

The mortgage loans in the trust as of the Closing Date will consist of
approximately 3,796 mortgage loans described in this prospectus supplement and
having an aggregate principal balance as of the Cut-off Date of approximately
$835,586,430 (the "Initial Mortgage Loans").

The Group I Mortgage Loans will consist of approximately 2,724 initial mortgage
loans described in this prospectus supplement having an aggregate principal
balance as of the Cut-off Date of approximately $457,400,017 (the "Initial Group
I Mortgage Loans") and any subsequent mortgage loans that will be included in
Loan Group I after the Closing Date (the "Subsequent Group I Mortgage Loans";
together with the Initial Group I Mortgage Loans, the "Group I Mortgage Loans").

The Group II Mortgage Loans will consist of approximately 1,072 initial mortgage
loans described in this prospectus supplement having an aggregate principal
balance as of the Cut-off Date of approximately $378,186,413 (the "Initial Group
II Mortgage Loans") and any subsequent mortgage loans that will be included in
Loan Group II after the Closing Date (the "Subsequent Group II Mortgage Loans";
together with the Initial Group II Mortgage Loans, the "Group II Mortgage
Loans").

The "Mortgage Loans" (as the term is used in this prospectus supplement) will
consist of the Group I Mortgage Loans and the Group II Mortgage Loans.

The statistical information in this prospectus supplement reflects the
characteristics of the Initial Mortgage Loans as of the Cut-off Date. The
Depositor believes that the information set forth in this prospectus supplement
is representative of the characteristics of the mortgage pool as it will be
constituted at the Closing Date, although certain characteristics of the Initial
Mortgage Loans may vary.

The Initial Mortgage Loans have the following characteristics (with all figures
being approximate and all percentages and weighted averages being based on
scheduled principal balances as of the Cut-off Date):

Mortgage Loans with Prepayment
Charges:                            83.38%

Fixed-Rate Mortgage Loans:          10.24%

Adjustable-Rate Mortgage Loans:     89.76%

60 Month Interest Only Mortgage
Loans:                              61.94%

Range of Remaining Term             173 months to
to Stated Maturities:               360 months

Weighted Average Remaining Term
to Stated Maturity:                 356 months

Range of Original Principal         $23,450 to
Balances:                           $1,000,000

Average Original Principal
Balance:                            $220,123

Range of Outstanding Principal      $23,436 to
Balances:                           $1,000,000

Average Outstanding Principal
Balance:                            $220,383

Range of Current Mortgage Rates:    4.250% to 10.250%

Weighted Average Current Mortgage
Rate:                               6.578%

Weighted Average Gross Margin of
the Adjustable-Rate Mortgage
Loans:                              4.755%

Weighted Average Maximum Mortgage
Rate of the Adjustable-Rate
Mortgage Loans:                     12.504%

Weighted Average Minimum Mortgage
Rate of the Adjustable-Rate
Mortgage Loans:                     6.504%

Weighted Average Initial Rate
Adjustment Cap of the
Adjustable-Rate Mortgage Loans:     2.964%

Weighted Average Periodic Rate
Adjustment Cap of the
Adjustable-Rate Mortgage Loans:     1.000%

Weighted Average Time Until Next
Adjustment Date for the
Adjustable-Rate Mortgage Loans:     28 months

Balloon Loans:                       0.02%

Geographic Concentration in
Excess of 5%:

         California                 44.35%
         Illinois                    5.59%

The Initial Group I Mortgage Loans have the following characteristics (with all
figures being approximate and all percentages and weighted averages being based
on scheduled principal balances as of the Cut-off Date):

Group I Mortgage Loans with
Prepayment Charges:               83.30%

Fixed-Rate Group I Mortgage
Loans:                             9.58%

Adjustable-Rate Group I
Mortgage Loans:                   90.42%

                                      S-5


60 Month Interest Only Group I
Mortgage Loans:                   55.53%

Range of Remaining Term           173 months to
to Stated Maturities:             360 months

Weighted Average Remaining Term
to Stated Maturity:               355 months

Range of Original Principal
Balances:                         $23,450 to $562,500

Average Original Principal
Balance:                          $168,135

Range of Outstanding Principal
Balances:                         $23,436 to $561,927

Average Outstanding Principal
Balance:                          $167,915

Range of Current Mortgage Rates:  4.375% to 10.250%

Weighted Average Current
Mortgage Rate:                    6.772%

Weighted Average Gross Margin
of the Adjustable-Rate Group I
Mortgage Loans:                    4.963%

Weighted Average Maximum
Mortgage Rate of the
Adjustable-Rate Group I
Mortgage Loans:                   12.701%

Weighted Average Minimum
Mortgage Rate of the
Adjustable-Rate Group I
Mortgage Loans:                   6.700%

Weighted Average Initial Rate
Adjustment Cap of the
Adjustable-Rate Group I
Mortgage Loans:                   2.969%

Weighted Average Periodic Rate
Adjustment Cap of the
Adjustable-Rate Group I
Mortgage Loans:                   1.000%

Weighted Average Time Until
Next Adjustment Date for the
Adjustable-Rate Group I
Mortgage Loans:                   27 months

Balloon Loans:                     0.05%

Geographic Concentration in
Excess of 5%:

         California               30.60%
         Illinois                  7.76%
         Florida                   6.06%

The Initial Group II Mortgage Loans have the following characteristics (with all
figures being approximate and all percentages and weighted averages being based
on scheduled principal balances as of the Cut-off Date):

Group II Mortgage Loans with
Prepayment Charges:                83.47%

Fixed-Rate Group II Mortgage       11.04%

Adjustable-Rate Group II Mortgage
Loans:                              88.96%

60 Month Interest Only Group II
Mortgage Loans:                     69.68%

Range of Remaining Term             174 months to
to Stated Maturities:               359 months

Weighted Average Remaining Term
to Stated Maturity:                 356 months

Range of Original Principal         $33,750 to
Balances:                           $1,000,000

Average Original Principal
Balance:                            $353,149

Range of Outstanding Principal      $33,708 to
Balances:                           $1,000,000

Average Outstanding Principal
Balance:                            $352,786

Range of Current Mortgage Rates:    4.250% to 10.000%

Weighted Average Current Mortgage
Rate:                               6.343%

Weighted Average Gross Margin of
the Adjustable-Rate Group II
Mortgage Loans:                     4.498%

Weighted Average Maximum Mortgage
Rate of the Adjustable-Rate Group
II Mortgage Loans:                  12.262%

Weighted Average Minimum Mortgage
Rate of the Adjustable-Rate Group
II Mortgage Loans:                  6.262%

Weighted Average Initial Rate
Adjustment Cap of the
Adjustable-Rate Group II Mortgage
Loans:                              2.958%

Weighted Average Periodic Rate
Adjustment Cap of the
Adjustable-Rate Group II Mortgage
Loans:                              1.000%

Weighted Average Time Until Next
Adjustment Date for the
Adjustable-Rate Group II Mortgage
Loans:                              30 months

Geographic Concentration in
Excess of 5%:

         California                 60.97%
         New York                     5.05%

DISTRIBUTION DATES

The Trustee will make distributions on the certificates on the 25th day of each
calendar month beginning in January 2005 (each, a "Distribution Date") (i) to
the holder of record of the certificates as of the business day preceding such
date of distribution, in the case of the certificates held in book-entry form or
(ii) to the holder of record of the certificates as of the last business day of
the month immediately preceding the month in which the distribution occurs, in
the case of the certificates held in registered, certificated form. If the 25th
day of a month is not a business day, then the distribution will be made on the
next business day.

                                      S-6


DISTRIBUTIONS ON THE CERTIFICATES

Interest Distributions

The pass-through rate for the Offered Certificates and the Class B Certificates
will be calculated at the per annum rate of One-Month LIBOR plus the related
margin as set forth below, subject to the limitations set forth in this
prospectus supplement.

                    MARGIN
             -------------------
  CLASS       (1)           (2)
  -----      ------       ------
  I-A1       0.380%       0.760%
  I-A2       0.350%       0.700%
  II-A1      0.150%       0.300%
  II-A2      0.280%       0.560%
  II-A3      0.450%       0.900%
   M-1       0.520%       0.780%
   M-2       0.550%       0.825%
   M-3       0.600%       0.900%
   M-4       0.800%       1.200%
   M-5       1.100%       1.650%
   M-6       1.250%       1.875%
   M-7       1.550%       2.325%
   M-8       2.500%       3.750%
   M-9       3.100%       4.650%
  M-10       3.250%       4.875%
   B-1       3.250%       4.875%
   B-2       3.250%       4.875%
- ----------

(1) For each Distribution Date up to and including the Optional Termination
    Date, as defined in this prospectus supplement under "Pooling and Servicing
    Agreement--Termination."

(2) On each Distribution Date after the Optional Termination Date.


We refer you to "Description of the Certificates--Pass-Through Rates" in this
prospectus supplement for additional information.

Interest distributable on the certificates accrues during an accrual period. The
accrual period for the Offered Certificates and the Class B Certificates for any
Distribution Date is the period from the previous Distribution Date (or, in the
case of the first accrual period from the Closing Date) to the day prior to the
current Distribution Date. Interest will be calculated for the Offered
Certificates and the Class B Certificates on the basis of the actual number of
days in the accrual period, based on a 360-day year.

The Offered Certificates and the Class B Certificates will accrue interest on
their certificate principal balance outstanding immediately prior to each
Distribution Date.

The Class C Certificates will accrue interest as provided in the pooling
agreement. The Class P Certificates and the Residual Certificates will not
accrue interest.

We refer you to "Description of the Certificates" in this prospectus supplement
for additional information.

Principal Distributions

Principal will be distributed to the holders of each class of Offered
Certificates and Class B Certificates on each Distribution Date in the amounts
described herein under "Description of the Certificates--Allocation of Available
Funds."

Distribution Priorities

Group I Certificates

In general, on any Distribution Date, funds available for distribution from
payments and other amounts received on the Group I Mortgage Loans will be
distributed as follows:

Interest Distributions
to distribute interest on the Group I Certificates, on a pro rata basis based on
the entitlement of each such class; and

Principal Distributions
to distribute principal on the Group I Certificates, but only in the amounts and
to the extent described under "Description of the Certificates--Allocation of
Available Funds" in this prospectus supplement.

Group II Certificates

In general, on any Distribution Date, funds available for distribution from
payments and other amounts received on the Group II Mortgage Loans will be
distributed as follows:

Interest Distributions
to distribute interest on the Group II Certificates, on a pro rata basis based
on the entitlement of each such class; and

Principal Distributions
to distribute principal on the Group II Certificates, but only in the amounts
and to the extent described under "Description of the Certificates--Allocation
of Available Funds" in this prospectus supplement.

Mezzanine Certificates and Class B Certificates

In general, on any Distribution Date, funds available for distribution from
payments and other amounts received on the Group I Mortgage Loans and the Group
II Mortgage Loans, after the distributions on

                                      S-7


the Class A Certificates described above will be distributed as follows:

Interest Distributions
to distribute interest on the Mezzanine Certificates and the Class B
Certificates, but only in the order of priority, amounts and to the extent
described herein; and

Principal Distributions
to distribute principal on the Mezzanine Certificates and the Class B
Certificates, but only in the order of priority, amounts and to the extent
described herein.

We refer you to "Description of the Certificates--Allocation of Available Funds"
in this prospectus supplement for additional information.

Limited Crosscollateralization

In certain circumstances, payments on the Group I Mortgage Loans may be used to
make certain distributions to the holders of the Group II Certificates and
payments on the Group II Mortgage Loans may be used to make certain
distributions to the holders of the Group I Certificates.

We refer you to "Description of the Certificates--Allocation of Available Funds"
in this prospectus supplement for additional information.

ADVANCES

The Servicer will make cash advances to cover delinquent payments of principal
and interest on each Mortgage Loan to the extent it reasonably believes that the
cash advances are recoverable from future payments on such related Mortgage
Loan. Advances are 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.

We refer you to "The Pooling Agreement--Advances" in this prospectus supplement
and "Description of the Securities--Advances" in the prospectus for additional
information.

PRE-FUNDING ACCOUNTS

On or before March 16, 2005, the Depositor may sell and the Trustee will be
obligated to purchase, on behalf of the trust, Subsequent Group I Mortgage Loans
and Subsequent Group II Mortgage Loans to be included in the mortgage pool.

On the Closing Date, the Depositor will pay to the Trustee (i) an amount equal
to approximately $284,600,691, which will be held by the Trustee in a
pre-funding account (the "Group I Pre-Funding Account") and (ii) an amount equal
to approximately $235,312,878, which will be held by the Trustee in a
pre-funding account (the "Group II Pre-Funding Account"; and together with the
Group I Pre-Funding Account, the "Pre-Funding Accounts"). The amount on deposit
in the Pre-Funding Accounts will be reduced by the amount thereof used to
purchase Subsequent Group I Mortgage Loans and Subsequent Group II Mortgage
Loans during the period from the Closing Date up to and including March 16,
2005. Any amounts remaining in the Pre-Funding Accounts after March 16, 2005
will be distributed as principal on the next Distribution Date to the holders of
the related class or classes of Class A Certificates.

We refer you to "The Mortgage Pool--Conveyance of Subsequent Mortgage Loans and
the Pre-Funding Accounts" and "Description of the Certificates--Mandatory
Principal Distributions on Class A Certificates" in this prospectus supplement
for additional information.

INTEREST COVERAGE ACCOUNTS

On the Closing Date, the Depositor may pay to the Trustee, for deposit in one or
more interest coverage accounts, amounts as specified in the Pooling and
Servicing Agreement. Funds on deposit in the interest coverage accounts, if any,
will be applied by the Trustee to cover a portion of certain shortfalls in the
amount of interest generated by the assets of the Trust attributable to the
pre-funding feature during the funding period. See "Description of the
Certificates--Interest Coverage Accounts" in this prospectus supplement.

OPTIONAL TERMINATION

The party designated in the pooling agreement may purchase all of the Mortgage
Loans and any REO Properties and retire the certificates when the aggregate
current principal balance of the Mortgage Loans and REO Properties is equal to
or less than 10% of the sum of the aggregate principal balance of the Initial
Mortgage Loans as of the Cut-off Date and the aggregate amount on deposit in the
Pre-Funding Accounts on the Closing Date.

We refer you to "The Pooling Agreement --Termination" and "Description of the
Certificates--Pass-Through Rates" in this prospectus supplement and "The
Agreements--Termination; Optional Termination" in the prospectus for additional
information.

                                      S-8


CREDIT ENHANCEMENT

1. SUBORDINATION

The rights of the holders of the Subordinate Certificates to receive
distributions will be subordinated, to the extent described in this prospectus
supplement, to the rights of the holders of the Class A Certificates.

In addition, the rights of the holders of Mezzanine Certificates with higher
numerical class designations to receive distributions will be subordinated to
the rights of the holders of the Mezzanine Certificates with lower numerical
class designations, and the rights of the holders of the Class B Certificates
and the Class C Certificates to receive distributions will be subordinated to
the rights of the holders of the Mezzanine Certificates, in each case to the
extent described in this prospectus supplement.

Subordination is intended to enhance the likelihood of regular distributions on
the more senior certificates in respect of interest and principal and to afford
such certificates protection against realized losses on the Mortgage Loans.

We refer you to "Description of the Certificates--Subordination" in this
prospectus supplement for additional information.

2. EXCESS INTEREST

The Mortgage Loans bear interest each month that in the aggregate is expected to
exceed the amount needed to distribute monthly interest on the Offered
Certificates and the Class B Certificates and to pay certain fees and expenses
of the trust. Such excess interest will be available to absorb realized losses
on the Mortgage Loans and to maintain overcollateralization at required levels
as described in the pooling agreement.

We refer you to "Description of the Certificates--Allocation of Available Funds"
and "--Overcollateralization" in this prospectus supplement for additional
information.

3. OVERCOLLATERALIZATION

As of the Closing Date, the aggregate principal balance of the Initial Mortgage
Loans as of the Cut-off Date and the amounts on deposit in the Pre-Funding
Accounts will exceed the aggregate certificate principal balance of the Offered
Certificates, the Class B Certificates and the Class P Certificates by
approximately $16,265,900, which is approximately equal to the initial
certificate principal balance of the Class C Certificates. Such amount
represents approximately 1.20% of the sum of the aggregate principal balance of
the Initial Mortgage Loans as of the Cut-off Date and the amounts on deposit in
the Pre-Funding Accounts as of the Closing Date, and is the approximate amount
of initial overcollateralization required to be provided under the pooling
agreement. Upon the occurrence of an Overcollateralization Step Up Event (as
defined herein) the amount of overcollateralization required to be provided
under the pooling agreement will increase. We cannot assure you that sufficient
interest will be generated by the Mortgage Loans to maintain the required level
of overcollateralization.

We refer you to "Description of the Certificates--Overcollateralization
Provisions" in this prospectus supplement for additional information.

4. ALLOCATION OF LOSSES

If, on any Distribution Date, there is not sufficient excess interest or
overcollateralization to absorb realized losses on the Mortgage Loans as
described under "Description of the Certificates-- Overcollateralization
Provisions" in this prospectus supplement, then realized losses on the Mortgage
Loans in excess of such amounts will be allocated first, to the Class B-2
Certificates, until the certificate principal balance thereof has been reduced
to zero, second, to the Class B-1 Certificates, until the certificate principal
balance thereof has been reduced to zero, third, to the Class M-10 Certificates,
until the certificate principal balance thereof has been reduced to zero,
fourth, to the Class M-9 Certificates, until the certificate principal balance
thereof has been reduced to zero, fifth, to the Class M-8 Certificates, until
the certificate principal balance thereof has been reduced to zero, sixth, to
the Class M-7 Certificates, until the certificate principal balance thereof has
been reduced to zero, seventh, to the Class M-6 Certificates, until the
certificate principal balance thereof has been reduced to zero, eighth, to the
Class M-5 Certificates, until the certificate principal balance thereof has been
reduced to zero, ninth, to the Class M-4 Certificates, until the certificate
principal balance thereof has been reduced to zero, tenth, to the Class M-3
Certificates, until the certificate principal balance thereof has been reduced
to zero, eleventh, to the Class M-2 Certificates, until the certificate
principal balance thereof has been reduced to zero, and twelfth, to the Class
M-1 Certificates, until the certificate principal balance thereof has been
reduced to zero. The pooling agreement does not permit the allocation of
realized losses on the Mortgage Loans to the Class A Certificates, the Class P
Certificates or the Residual Certificates; however investors in the Class A
Certificates should realize that under certain loss

                                      S-9


scenarios there will not be enough interest and principal on the mortgage loans
to distribute to the Class A Certificates all interest and principal amounts to
which such certificates are then entitled.

If realized losses are allocated to the Mezzanine Certificates and the Class B
Certificates, such realized losses will not be reinstated thereafter (except in
the case of subsequent recoveries). However, the amount of any realized losses
allocated to the Mezzanine Certificates and the Class B Certificates may be
distributed to the holders of these certificates according to the priorities set
forth under "Description of the Certificates--Overcollateralization Provisions"
in this prospectus supplement.

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

CAP CONTRACT

The Offered Certificates and the Class B Certificates will have the benefit of a
cap contract to pay amounts in respect of basis risk shortfalls on such classes
of certificates. The cap contract requires the counterparty to make a payment to
the extent LIBOR for any interest accrual period exceeds the rate set forth in
the related cap contract, up to a maximum LIBOR of 10.00%, multiplied by the
notional amount set forth in the cap contract and adjusted for the actual number
of days in the related accrual period. Cap payments, if any, made by the
counterparty will be deposited in the Net WAC Rate Carryover Reserve Account and
will be available for distribution in respect of basis risk shortfall amounts on
the Offered Certificates and the Class B Certificates as set forth in this
prospectus supplement.

We refer you to "Description of the Certificates--Cap Contract" in this
prospectus supplement for additional information.

RATINGS

It is a condition of the issuance of the Offered Certificates that they be
assigned the following ratings by Standard & Poor's, a division of The
McGraw-Hill Companies, Inc. ("S&P"), Fitch Ratings ("Fitch") and Moody's
Investors Services, Inc. ("Moody's"):




                      S&P:         FITCH:        MOODY'S:
                      ---          -----         -------
I-A1...........       AAA           AAA            Aaa
I-A2...........       AAA           AAA            Aaa
II-A1..........       AAA           AAA            Aaa
II-A2..........       AAA           AAA            Aaa
II-A3..........       AAA           AAA            Aaa
M-1............       AA+           AA+            Aa1
M-2............       AA+           AA+            Aa2
M-3............       AA             AA            N/R
M-4............       AA-           AA-            N/R
M-5............       A+             A+            N/R
M-6............        A             A             N/R
M-7............       A-             A-            N/R
M-8............      BBB+           BBB+           N/R
M-9............       BBB           BBB            N/R
M-10...........      BBB-           BBB-           N/R


A security rating is not a recommendation to buy, sell or hold securities. These
ratings may be lowered or withdrawn at any time by any of the rating agencies.

We refer you to "Ratings" in this prospectus supplement and "Rating" in the
prospectus for additional information.

TAX STATUS

One or more elections will be made to treat designated portions of the trust
(exclusive of the Pre-Funding Accounts, the Net WAC Rate Carryover Reserve
Account, the Interest Coverage Accounts, if any, and the cap contract as
described more fully herein) as real estate mortgage investment conduits for
federal income tax purposes.

We refer you to "Federal Income Tax Consequences" in this prospectus supplement
and "Certain Material Federal Income Tax Considerations" in the prospectus for
additional information.

CONSIDERATIONS FOR BENEFIT PLAN INVESTORS

It is expected that 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, as amended
(the "Code") so long as certain 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.

                                      S-10


We refer you to "Considerations for Benefit Plan Investors" in this prospectus
supplement and "ERISA Considerations" in the prospectus for additional
information.

LEGAL INVESTMENT

The Class A Certificates, the Class M-1 Certificates, the Class M-2
Certificates, the Class M-3 Certificates and the Class M-4 Certificates will not
constitute "mortgage related securities" for purposes of the Secondary Mortgage
Market Enhancement Act of 1984 ("SMMEA") until such time as the balances of the
Pre-Funding Accounts have been reduced to zero. At such time, such certificates
will constitute "mortgage related securities" for purposes of SMMEA for so long
as they are rated not lower than the second highest rating category by one or
more nationally recognized statistical rating organizations and, as such, will
be legal investments for certain entities to the extent provided in SMMEA and
applicable state laws.

The Class M-5 Certificates, the Class M-6 Certificates, the Class M-7
Certificates, the Class M-8 Certificates, the Class M-9 Certificates, the Class
M-10 Certificates and the Class B Certificates will not constitute "mortgage
related securities" for purposes of SMMEA.

We refer you to "Legal Investment Considerations" in this prospectus supplement
and "Legal Investment" in the prospectus for additional information.


                                      S-11


                                  RISK FACTORS

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

UNPREDICTABILITY OF PREPAYMENTS AND EFFECT ON YIELDS

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

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

o        The rate of prepayments on the Mortgage Loans will be sensitive to
         prevailing interest rates. Generally, if prevailing interest rates
         decline significantly below the mortgage rates on the fixed-rate
         Mortgage Loans, the Mortgage Loans are more likely to prepay than if
         prevailing rates remain above the mortgage rates on the Mortgage Loans.
         In addition, if interest rates decline, adjustable-rate mortgage loan
         prepayments may increase due to the availability of fixed-rate mortgage
         loans or other adjustable-rate mortgage loans at lower interest rates.
         Conversely, if prevailing interest rates rise significantly, the
         prepayments on fixed-rate and adjustable-rate mortgage loans may
         decrease. Furthermore, adjustable-rate mortgage loans may prepay at
         different rates and in response to different factors than fixed-rate
         mortgage loans; the inclusion of both types of mortgage loans in each
         Loan Group may increase the difficulty in analyzing possible prepayment
         rates.

o        Approximately 83.30% of the Initial Group I Mortgage Loans and
         approximately 83.47% of the Initial Group II Mortgage Loans (in each
         case, by aggregate principal balance of the related Loan Group as of
         the Cut-off Date) and approximately 83.38% of the Initial Mortgage
         Loans (by aggregate principal balance of the Initial Mortgage Loans as
         of the Cut-off Date) require the mortgagor to pay a prepayment charge
         in certain instances if the mortgagor prepays the Mortgage Loan during
         a stated period, which may be from one year to five years after the
         Mortgage Loan was originated. A prepayment charge may or may not
         discourage a mortgagor from prepaying the Mortgage Loan during the
         applicable period.

o        The Seller may be required to purchase Mortgage Loans from the trust in
         the event certain breaches of representations and warranties occur and
         have not been cured. In addition, the Servicer has the option to
         purchase Mortgage Loans that become 90 days or more delinquent. These
         purchases will have the same effect on the holders of the Offered
         Certificates and the Class B Certificates as a prepayment of the
         Mortgage Loans.

o        The party designated in the pooling agreement may purchase all of the
         Mortgage Loans and any REO Properties when the aggregate principal
         balance of the Mortgage Loans and REO Properties is equal to or less
         than 10% of the sum of the aggregate principal balance of the Initial
         Mortgage Loans as of the Cut-off Date and the amounts on deposit in the
         Pre-Funding Accounts on the Closing Date.

o        If the rate of default and the amount of losses on the Mortgage Loans
         is higher than you expect, then your yield may be lower than you
         expect.

o        As a result of the absorption of realized losses on the Mortgage Loans
         by excess interest and overcollateralization as described herein,
         liquidations of defaulted Mortgage Loans, whether or not realized
         losses are incurred upon such liquidations, will result in an earlier
         return of the principal of the Offered Certificates and the Class B
         Certificates and will influence the yield on the Offered Certificates
         and the Class B 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 the Class B Certificates.

                                      S-12


o        The overcollateralization provisions are intended to result in an
         accelerated rate of principal distributions to holders of the Offered
         Certificates and the Class B Certificates then entitled to principal
         distributions at any time that the overcollateralization provided by
         the mortgage pool falls below the required level. In addition, if the
         Class A Certificates are entitled to distributions of principal at any
         time that overcollateralization is required to be restored to the
         required level, then the amounts available for such purpose will be
         allocated between the Group I Certificates and the Group II
         Certificates on a pro rata basis based on the amount of principal
         actually received on the Mortgage Loans in the related Loan Group for
         the related Distribution Date. This, as well as the relative sizes of
         the Loan Groups, may magnify the prepayment effect on a Certificate
         Group caused by the relative rates of prepayments and defaults
         experienced by the Loan Groups.

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

TERRORIST ATTACKS AND MILITARY ACTION COULD ADVERSELY AFFECT THE YIELD ON THE
OFFERED CERTIFICATES

         The terrorist attacks in the United States on September 11, 2001
suggest that there is an increased likelihood of future terrorist activity in
the United States. In addition, the military conflict with Iraq has resulted in
a significant deployment of United States military personnel in the region.
Investors should consider the possible effects of past and possible future
terrorist attacks and any resulting military response by the United States on
the delinquency, default and prepayment experience of the Mortgage Loans. In
accordance with the servicing standard set forth in the pooling agreement, the
Servicer may defer, reduce or forgive payments and delay foreclosure proceedings
in respect of Mortgage Loans to borrowers affected in some way by past and
possible future events.

         In addition, the current deployment of United States military personnel
in the Middle East and the activation of a substantial number of United States
military reservists and members of the National Guard may significantly increase
the proportion of Mortgage Loans whose mortgage rates are reduced by the
application of the Servicemembers Civil Relief Act (the "Relief Act") or state
laws providing for similar relief. See "Material Legal Aspects of the
Loans--Servicemembers Civil Relief Act" in the prospectus. Shortfalls in
interest collections arising from the application of the Relief Act or any state
law providing for similar relief will not be covered by the Servicer or any
subservicer.

INTEREST ONLY MORTGAGE LOANS

         Approximately 55.53% of the Initial Group I Mortgage Loans and
approximately 69.68% of the Initial Group II Mortgage Loans (in each case, by
aggregate principal balance of the related Loan Group as of the Cut-off Date)
and approximately 61.94% of the Initial Mortgage Loans (by aggregate principal
balance of the Initial Mortgage Loans as of the Cut-off Date), require the
borrowers to make monthly payments only of accrued interest for the first 60
months following origination. After such interest-only period, the borrower's
monthly payment will be recalculated to cover both interest and principal so
that the Mortgage Loan will amortize fully prior to its final payment date. If
the monthly payment increases, the related borrower may not be able to pay the
increased amount and may default or may refinance the related Mortgage Loan to
avoid the higher payment. Because no principal payments may be made on such
Mortgage Loans for 60 months following origination, the certificateholders will
receive smaller principal distributions during such period than they would have
received if the related borrowers were required to make monthly payments of
interest and principal for the entire lives of such Mortgage Loans. This slower
rate of principal distributions may reduce the return on an investment in the
Offered Certificates and the Class B Certificates that are purchased at a
discount.

POTENTIAL INADEQUACY OF CREDIT ENHANCEMENT FOR THE OFFERED CERTIFICATES

         The credit enhancement features described in the summary of this
prospectus supplement are intended to enhance the likelihood that holders of the
Class A Certificates, and to a limited extent, the holders of the Mezzanine
Certificates and the Class B Certificates, will receive regular distributions of
interest and principal. However, we cannot assure you that the applicable credit
enhancement will adequately cover any shortfalls in cash available to pay your
certificates as a result of delinquencies or defaults on the Mortgage Loans. If
delinquencies or defaults occur on the Mortgage Loans, neither the Servicer nor
any other entity will advance scheduled monthly payments of interest and
principal on delinquent or defaulted Mortgage Loans if such advances are not
likely to be recovered.

                                      S-13


         If substantial losses occur as a result of defaults and delinquent
payments on the Mortgage Loans, you may suffer losses.

INTEREST GENERATED BY THE MORTGAGE LOANS MAY BE INSUFFICIENT TO MAINTAIN
OVERCOLLATERALIZATION

         The Mortgage Loans are expected to generate more interest than is
needed to distribute interest owed on the Offered Certificates and the Class B
Certificates and to pay certain fees and expenses of the trust. Any remaining
interest generated by the Mortgage Loans will then be used to absorb losses that
occur on the Mortgage Loans. After these financial obligations of the trust are
covered, the available excess interest generated by the Mortgage Loans will be
used to maintain overcollateralization. We cannot assure you, however, that
enough excess interest will be generated to absorb losses that occur on the
Mortgage Loans or maintain the required level of overcollateralization. The
factors described below will affect the amount of excess interest that the
Mortgage Loans will generate:

o        Every time a Mortgage Loan is prepaid in full, liquidated or written
         off, excess interest may be reduced because the Mortgage Loan will no
         longer be outstanding and generating interest or, in the case of a
         partial prepayment, will be generating less interest.

o        If the rates of delinquencies, defaults or losses on the Mortgage Loans
         turn out to be higher than expected, excess interest will be reduced by
         the amount necessary to compensate for any shortfalls in cash available
         to make required distributions on the Offered Certificates and the
         Class B Certificates.

o        The fixed-rate Mortgage Loans have mortgage rates that are fixed and
         will not adjust based on any index and the adjustable-rate Mortgage
         Loans have mortgage rates that adjust based on an index that is
         different from the index used to determine the pass-through rates on
         the Offered Certificates and the Class B Certificates. In addition, (i)
         the first adjustment of the rates for approximately 68.64% of the
         adjustable-rate Initial Group I Mortgage Loans and approximately 61.36%
         of the adjustable-rate Initial Group II Mortgage Loans, (in each case,
         by aggregate principal balance of the adjustable-rate Initial Mortgage
         Loans in the related Loan Group as of the Cut-off Date) and
         approximately 65.38% of the adjustable-rate Initial Mortgage Loans (by
         aggregate principal balance of the adjustable-rate Initial Mortgage
         Loans as of the Cut-off Date), will not occur until two years after the
         date of origination, (ii) the first adjustment of the rates for
         approximately 18.30% of the adjustable-rate Initial Group I Mortgage
         Loans and approximately 17.51% of the adjustable-rate Initial Group II
         Mortgage Loans (in each case, by aggregate principal balance of the
         adjustable-rate Initial Mortgage Loans in the related Loan Group as of
         the Cut-off Date) and approximately 17.94% of the adjustable-rate
         Initial Mortgage Loans (by aggregate principal balance of the
         adjustable-rate Initial Mortgage Loans as of the Cut-off Date), will
         not occur until three years after the date of origination and (iii) the
         first adjustment of the rates for approximately 11.50% of the
         adjustable-rate Initial Group I Mortgage Loans and approximately 19.03%
         of the adjustable-rate Initial Group II Mortgage Loans (in each case,
         by aggregate principal balance of the adjustable-rate Initial Mortgage
         Loans in the related Loan Group as of the Cut-off Date) and
         approximately 14.88% of the adjustable-rate Initial Mortgage Loans (by
         aggregate principal balance of the adjustable-rate Initial Mortgage
         Loans as of the Cut-off Date), will not occur until five years after
         the date of origination. As a result, the pass-through rate on the
         Offered Certificates and the Class B Certificates may increase relative
         to the mortgage rates on the Mortgage Loans, or may remain constant as
         the mortgage rates on the adjustable-rate Mortgage Loans decline. In
         either case, increases in the pass-through rates on the Offered
         Certificates and the Class B Certificates would require that more of
         the interest generated by the Mortgage Loans be applied to cover
         interest on the Offered Certificates and the Class B Certificates.

o        If prepayments, defaults and liquidations occur more rapidly on the
         Mortgage Loans with relatively higher mortgage rates than on the
         Mortgage Loans with relatively lower mortgage rates, the amount of
         excess interest generated by the Mortgage Loans will be less than would
         otherwise be the case.

EFFECT OF MORTGAGE RATES ON THE OFFERED CERTIFICATES

         The Offered Certificates and the Class B Certificates accrue interest
at pass-through rates based on the one-month LIBOR index plus specified margins,
but are subject to a limit. The limit on the pass-through rates on the Offered
Certificates and the Class B Certificates is based on the weighted average of
the mortgage rates on the Mortgage Loans net of the servicing fee and the
trustee fee.

                                      S-14


         The adjustable-rate Mortgage Loans have mortgage rates that adjust
based on a six-month LIBOR index. The adjustable-rate Mortgage Loans have
periodic and maximum limitations on adjustments to their mortgage rates, and
substantially all of the adjustable-rate Mortgage Loans will have the first
adjustment to their mortgage rates generally two years, three years or five
years after the origination thereof. The fixed-rate Mortgage Loans have mortgage
rates that will not adjust. As a result of the limit on the pass-through rates
on the Offered Certificates and the Class B Certificates, such certificates may
accrue less interest than they would accrue if their pass-through rates were
based solely on the one-month LIBOR index plus the specified margin.

         A variety of factors could limit the pass-through rates on the Offered
Certificates and the Class B Certificates. Some of these factors are described
below:

o        The pass-through rates for the Offered Certificates and the Class B
         Certificates adjust monthly while the mortgage rates on the
         adjustable-rate Mortgage Loans adjust less frequently and the mortgage
         rates on the fixed-rate Mortgage Loans do not adjust. Furthermore,
         substantially all of the adjustable-rate Mortgage Loans will have the
         first adjustment to their mortgage rates two years, three years or five
         years following their origination. Consequently, the limit on the
         pass-through rates on the Offered Certificates and the Class B
         Certificates may prevent any increases in the pass-through rates on
         such certificates for extended periods in a rising interest rate
         environment.

o        If prepayments, defaults and liquidations occur more rapidly on the
         Mortgage Loans with relatively higher mortgage rates than on the
         Mortgage Loans with relatively lower mortgage rates, the pass-through
         rates on the Offered Certificates and the Class B Certificates are more
         likely to be limited.

o        With respect to the Offered Certificates and the Class B Certificates,
         the index used to determine the mortgage rates on the adjustable-rate
         Mortgage Loans may respond to different economic and market factors
         than does one-month LIBOR. It is possible that the mortgage rates on
         certain of the adjustable-rate Mortgage Loans may decline while the
         pass-through rates on the Offered Certificates and the Class B
         Certificates are stable or rising. It is also possible that the
         mortgage rates on the adjustable-rate Mortgage Loans and the
         pass-through rates on the Offered Certificates and the Class B
         Certificates may both decline or increase during the same period, but
         that the pass-through rates on such Offered Certificates and the Class
         B Certificates may decline more slowly or increase more rapidly.

         If the pass-through rates on the Offered Certificates and the Class B
Certificates are limited for any Distribution Date, the resulting basis risk
shortfalls may be recovered by the holders of these certificates on such
Distribution Date or future Distribution Dates 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
Class B Certificates and the payment of certain fees and expenses of the trust.

RISK RELATING TO DISTRIBUTION PRIORITY OF THE GROUP I CERTIFICATES

         With respect to the Group I Certificates, any principal distributions
allocated to such certificates are allocated on a pro rata basis based on the
certificate principal balance of each such class. However, principal
distributions will not be allocated on such a pro rata basis, but instead will
be distributed first, to the Class I-A1 Certificates, until its certificate
principal balance has been reduced to zero and then to the Class I-A2
Certificates, if on any Distribution Date a Sequential Trigger Event (as defined
herein) is in effect on such Distribution Date. In that event, the weighted
average life of the Class I-A2 Certificates would be longer than would otherwise
be the case if distributions of principal were to be allocated on a pro rata
basis among the Group I Certificates. In addition, as a result of the allocation
of principal in that event to the Class I-A1 Certificates before the Class I-A2
Certificates, the holders of the Class I-A2 Certificates would have a greater
risk of losses on the Group I Mortgage Loans, adversely affecting the yield to
maturity on such certificates. Since a Sequential Trigger Event may be in effect
on one or more Distribution Dates but not on other Distribution Dates, the
priority of principal distributions on the Group I Certificates may change from
one Distribution Date to another.

RISKS ASSOCIATED WITH THE MEZZANINE CERTIFICATES AND THE CLASS B CERTIFICATES

         The weighted average lives of, and the yields to maturity on, the
Mezzanine Certificates, in increasing order of their numerical class
designations, and then the Class B 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

                                      S-15


rate and severity of losses on the Mortgage Loans is higher than those assumed
by an investor in such certificates, the actual yield to maturity of such
certificates may be lower than the yield anticipated by such holder based on
such assumption. The timing of losses on the Mortgage Loans will also affect an
investor's actual yield to maturity, even if the rate of defaults and severity
of losses over the life of the Mortgage Loans in both Loan Groups are consistent
with an investor's expectations. In general, the earlier a loss occurs, the
greater the effect on an investor's yield to maturity. Realized losses on the
Mortgage Loans, to the extent they exceed the amount of excess interest and
overcollateralization following distributions of principal on the related
Distribution Date, first, will reduce the certificate principal balances of the
class of Class B Certificate then outstanding with the highest numerical class
designation and second, will reduce the certificate principal balance of the
class of Mezzanine Certificate then outstanding with the highest numerical class
designation. As a result of such reductions, less interest will accrue on such
class of Class B Certificates and Mezzanine Certificates than would otherwise be
the case. Once a realized loss is allocated to a Class B Certificate or
Mezzanine Certificate, no principal or interest will be distributable with
respect to such written down amount (except in the case of subsequent
recoveries). However, the amount of any realized losses allocated to the Class B
Certificates or Mezzanine Certificates may be distributed to the holders of the
Class B Certificates or Mezzanine Certificates according to the priorities set
forth under "Description of the Certificates--Overcollateralization Provisions"
in this prospectus supplement.

         Unless the certificate principal balance of the Class A Certificates
has been reduced to zero, neither the Mezzanine Certificates nor the Class B
Certificates will be entitled to any principal distributions until at least
January 2008 or a later date as provided in this prospectus supplement or during
any period in which delinquencies or realized losses on the Mortgage Loans
exceed certain levels. As a result, the weighted average lives of the Mezzanine
Certificates and Class B Certificates will be longer than would otherwise be the
case if distributions of principal were allocated among all of the certificates
at the same time. As a result of the longer weighted average lives of the
Mezzanine Certificates and Class B Certificates, the holders of such
certificates have a greater risk of suffering a loss on their investments.
Further, because such certificates might not receive any principal if certain
delinquency levels occur, it is possible for such certificates to receive no
principal distributions even if no losses have occurred on the Mortgage Loans.

         In addition, the multiple class structure of the Mezzanine Certificates
and the Class B Certificates causes the yield of such classes to be particularly
sensitive to changes in the rates of prepayment of the Mortgage Loans. Because
distributions of principal will be made to the holders of such certificates
according to the priorities described in this prospectus supplement, the yield
to maturity on such classes of certificates will be sensitive to the rates of
prepayment on the Mortgage Loans experienced both before and after the
commencement of principal distributions on such classes. The yield to maturity
on such classes of certificates will also be extremely sensitive to losses due
to defaults on the Mortgage Loans (and the timing thereof), to the extent such
losses are not covered by excess interest, overcollateralization, the Class B
Certificates or a class of Mezzanine Certificates with a higher numerical class
designation. Furthermore, as described in this prospectus supplement, the timing
of receipt of principal and interest by the Mezzanine Certificates and the Class
B Certificates may be adversely affected by losses even if such classes of
certificates do not ultimately bear such loss.

PREPAYMENT INTEREST SHORTFALLS AND RELIEF ACT SHORTFALLS

         When a Mortgage Loan is prepaid, the mortgagor is charged interest on
the amount prepaid only up to the date on which the prepayment is made, rather
than for an entire month. This may result in a shortfall in interest collections
available for distribution on the next Distribution Date. The Servicer is
required to cover a portion of the shortfall in interest collections that are
attributable to prepayments, but only up to the amount of the Servicer's
servicing fee. In addition, certain shortfalls in interest collections arising
from the application of the Relief Act will not be covered by the Servicer.

         On any Distribution Date, any shortfalls resulting from the application
of the Relief Act and any Prepayment Interest Shortfalls to the extent not
covered by Compensating Interest paid by the Servicer will be allocated, first,
to the interest distribution amount with respect to the Class C Certificates,
and thereafter, to the Monthly Interest Distributable Amounts with respect to
the Offered Certificates and the Class B Certificates on a pro rata basis based
on the respective amounts of interest accrued on such certificates for such
Distribution Date. THE HOLDERS OF THE OFFERED CERTIFICATES AND THE CLASS B
CERTIFICATES WILL NOT BE ENTITLED TO REIMBURSEMENT FOR ANY INTEREST SHORTFALLS
RESULTING FROM THE APPLICATION OF THE RELIEF ACT OR ANY PREPAYMENT INTEREST
SHORTFALLS. IF THESE SHORTFALLS ARE ALLOCATED TO THE OFFERED CERTIFICATES OR THE
CLASS B CERTIFICATES, SUCH SHORTFALLS WILL BE ALLOCATED ON A PRO RATA BASIS,
ADVERSELY AFFECTING THE YIELD ON YOUR INVESTMENT.

                                      S-16


DELAY IN RECEIPT OF LIQUIDATION PROCEEDS; LIQUIDATION PROCEEDS MAY BE LESS THAN
PRINCIPAL BALANCE OF MORTGAGE LOANS

         Substantial delays could be encountered in connection with the
liquidation of delinquent Mortgage Loans. Further, reimbursement of advances
made on a Mortgage Loan, liquidation expenses such as legal fees, real estate
taxes, hazard insurance and maintenance and preservation expenses may reduce the
portion of liquidation proceeds distributable to you. If a mortgaged property
fails to provide adequate security for the Mortgage Loan, you will incur a loss
on your investment if the credit enhancements are insufficient to cover the
loss.

HIGH LOAN-TO-VALUE RATIOS INCREASE RISK OF LOSS

         Mortgage loans with higher loan-to-value ratios may present a greater
risk of loss than mortgage loans with loan-to-value ratios of 80.00% or below.
Approximately 47.98% of the Initial Group I Mortgage Loans and approximately
36.29% of the Initial Group II Mortgage Loans (in each case, based on the
aggregate principal balance of the related Loan Group as of the Cut-off Date)
and approximately 42.69% of the Initial Mortgage Loans (by aggregate principal
balance of the Initial Mortgage Loans as of the Cut-off Date), had loan-to-value
ratios in excess of 80.00%, but no more than 100.00% at origination.
Additionally, the Originator's determination of the value of a mortgaged
property used in the calculation of the loan-to-value ratios of the Mortgage
Loans may differ from the appraised value of such mortgaged properties. See
"First Franklin Financial Corporation--Underwriting Standards" herein.

SIMULTANEOUS SECOND LIEN LOAN RISK FACTOR

         With respect to approximately 29.07% of the Initial Group I Mortgage
Loans and approximately 39.41% of the Initial Group II Mortgage Loans (in each
case, based on the aggregate principal balance of the related Loan Group as of
the Cut-off Date) and approximately 33.75% of the Initial Mortgage Loans (by
aggregate principal balance of the Initial Mortgage Loans as of the Cut-off
Date), at the time of origination of the first lien Mortgage Loan, the
Originator also originated a second lien mortgage loan which will not be
included in the trust. The weighted average loan-to-value ratio of such Mortgage
Loans is approximately 79.99% (with respect to such Initial Group I Mortgage
Loans), approximately 79.28% (with respect to such Initial Group II Mortgage
Loans) and approximately 79.61% (with respect to such Initial Mortgage Loans)
and the weighted average combined loan-to-value ratio of such Mortgage Loans
(including the second lien) is approximately 99.66% (with respect to such
Initial Group I Mortgage Loans), approximately 97.72% (with respect to such
Initial Group II Mortgage Loans) and approximately 98.64% (with respect to such
Initial Mortgage Loans). With respect to such Mortgage Loans, foreclosure
frequency may be higher relative to Mortgage Loans that were originated without
a simultaneous second lien since mortgagors have less equity in the mortgaged
property. Investors should also note that any mortgagor may obtain secondary
financing at any time subsequent to the date of origination of their mortgage
loan from the Originator or from any other lender.

GEOGRAPHIC CONCENTRATION

         The chart presented under "Summary of Terms--Mortgage Loans" lists the
states with the highest concentrations of Mortgage Loans. Mortgaged properties
in California may be particularly susceptible to certain types of uninsurable
hazards, such as earthquakes, floods, mudslides and other natural disasters for
which there may or may not be insurance.

         In addition, the conditions below will have a disproportionate impact
on the Mortgage Loans in general:

o        Economic conditions in states with high concentrations of Mortgage
         Loans may affect the ability of mortgagors to repay their loans on time
         even if such conditions do not affect real property values.

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

o        Any increase in the market value of properties located in the states
         with high concentrations of Mortgage Loans would reduce loan-to-value
         ratios and could, therefore, make alternative sources of financing

                                      S-17


         available to mortgagors at lower interest rates, which could result in
         an increased rate of prepayment of the Mortgage Loans.

VIOLATION OF VARIOUS FEDERAL AND STATE LAWS MAY RESULT IN LOSSES ON THE MORTGAGE
LOANS

         Applicable state laws generally regulate interest rates and other
charges, require certain disclosure, and require licensing of the Originator. 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:

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

         Violations of certain provisions of these federal laws may limit the
ability of the Servicer 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 and could result in the borrowers rescinding such
Mortgage Loans against either the trust or subsequent holders of the Mortgage
Loans.

         The Seller will represent that as of the Closing Date, each Mortgage
Loan originated by the Originator is in compliance with applicable federal,
state and local 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 under "The Pooling
Agreement--Assignment of the Mortgage Loans" in this prospectus supplement.

High Cost Loans

         None of the Initial Mortgage Loans are and none of the Subsequent
Mortgage Loans will be "High Cost Loans" within the meaning of the Home
Ownership and Equity Protection Act of 1994 (the "Homeownership Act") or any
similar state or local law or regulation. See "Material Legal Aspects of the
Loans--Homeownership Act and Similar State Laws" in the prospectus.

         In addition to the Homeownership Act, however, a number of legislative
proposals have been introduced at both the federal and state level that are
designed to discourage predatory lending practices. Some states have enacted, or
may enact, laws or regulations that prohibit inclusion of some provisions in
mortgage loans that have mortgage rates or origination costs in excess of
prescribed levels, and require that borrowers be given certain disclosures prior
to the consummation of such mortgage loans. In some cases, state law may impose
requirements and restrictions greater than those in the Homeownership Act. The
Originator's failure to comply with these laws could subject the trust, and
other assignees of the Mortgage Loans, to monetary penalties and could result in
the borrowers rescinding such Mortgage Loans against either the trust or
subsequent holders of the Mortgage Loans. Lawsuits have been brought in various
states making claims against assignees of High Cost Loans for violations of
state law. Named defendants in these cases include numerous participants within
the secondary mortgage market, including some securitization trusts.

         Under the anti-predatory lending laws of some states, the borrower is
required to meet a net tangible benefits test in connection with the origination
of the related mortgage loan. This test may be highly subjective and open to
interpretation. As a result, a court may determine that a mortgage loan does not
meet the test even if the Originator reasonably believed that the test was
satisfied. Any determination by a court that a Mortgage Loan does not meet the
test will result in a violation of the state anti-predatory lending law, in
which case the Seller will be required to purchase such Mortgage Loan from the
Trust.

                                      S-18


         See "Material Legal Aspects of the Loans--Homeownership Act and Similar
State Laws" in the prospectus.

THE OFFERED CERTIFICATES AND THE CLASS B CERTIFICATES ARE OBLIGATIONS OF THE
TRUST ONLY

         The Offered Certificates and the Class B Certificates will not
represent an interest in or obligation of the Depositor, the Servicer, the
Originator, the Seller, the Trustee, the Underwriter or any of their respective
affiliates. None of the Offered Certificates, Class B Certificates or the
underlying Mortgage Loans will be guaranteed or insured by any governmental
agency or instrumentality, or by the Depositor, the Servicer, the Trustee, the
Underwriter or any of their respective affiliates. Proceeds of the assets
included in the trust and proceeds from the Net WAC Rate Carryover Account will
be the sole source of distributions on the Offered Certificates, and there will
be no recourse to the Depositor, the Servicer, the Originator, the Seller, the
Trustee, the Underwriter or any other entity in the event that such proceeds are
insufficient or otherwise unavailable to make all distributions provided for
under the Offered Certificates.

LACK OF LIQUIDITY

         Greenwich Capital Markets, Inc. (the "Underwriter") intends to make a
secondary market in the Offered Certificates but has no obligation to do so.
There is no assurance that such a secondary market will develop or, if it
develops, that it will continue. Consequently, you may not be able to sell your
certificates readily or at prices that will enable you to realize your desired
yield. The market values of the certificates are likely to fluctuate; these
fluctuations may be significant and could result in significant losses to you.

         The secondary markets for 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 securities that are
especially sensitive to prepayment, credit, or interest rate risk, or that have
been structured to meet the investment requirements of limited categories of
investors.

NATURE OF THE MORTGAGE LOANS

         Approximately 36.93% of the Mortgage Loans in the trust are loans that
do not meet the customary credit standards of Fannie Mae or Freddie Mac. As a
result, delinquencies and liquidation proceedings are more likely with these
Mortgage Loans than with mortgage loans that satisfy such credit standards. In
the event the Mortgage Loans do become delinquent or subject to liquidation, you
may face delays in receiving distributions and losses if the credit enhancement
features of the trust are insufficient to cover the delays and losses.

THE CAP CONTRACT IS SUBJECT TO COUNTERPARTY RISK

         The assets of the trust include the cap contract which will require the
counterparty thereunder to make certain payments for the benefit of the holders
of the Offered Certificates and Class B Certificates. To the extent that
distributions on such certificates depend in part on payments to be received by
the Trustee under the cap contract, the ability of the Trustee to make such
distributions on such certificates will be subject to the credit risk of the
counterparty to the cap contract. Although there is a mechanism in place to
facilitate replacement of the cap contract upon the default or credit impairment
of the counterparty, there can be no assurance that any such mechanism will
result in the ability of the Trustee to obtain suitable replacement cap
contract.

REDUCTION OR WITHDRAWAL OF RATINGS

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

                                      S-19


SUITABILITY OF THE OFFERED CERTIFICATES AS INVESTMENTS

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

MANDATORY PRINCIPAL DISTRIBUTION

         To the extent that the amounts on deposit in the Pre-Funding Accounts
have not been fully applied to the purchase of Subsequent Group I Mortgage Loans
and Subsequent Group II Mortgage Loans on or before March 16, 2005, the holders
of the related class or classes of Class A Certificates will receive on the
Distribution Date in March 2005 the amounts in the related Pre-Funding Account
after giving effect to any purchase of Subsequent Group I Mortgage Loans and
Subsequent Group II Mortgage Loans. Although no assurance can be given, the
Depositor intends that the principal amount of Subsequent Group I Mortgage Loans
and Subsequent Group II Mortgage Loans sold to the Trustee will require the
application of substantially all amounts on deposit in the Group I Pre-Funding
Account and the Group II Pre-Funding Account and that there will be no material
principal distribution to the holders of any Class A Certificates on such
Distribution Date resulting from unused pre-funding amount.

                                THE MORTGAGE POOL

         The information set forth in the following paragraphs is based on
servicing records and representations about the Mortgage Loans that were made by
First Franklin Financial Corporation at the time it sold the Mortgage Loans.
None of the Underwriter, the Servicer or the Trustee or any of their respective
affiliates have made or will make any representation as to the accuracy or
completeness of such information.

         The statistical information presented in this prospectus supplement
relates to the Initial Mortgage Loans and related Mortgaged Properties in the
aggregate and in each Loan Group as of the Cut-off Date, as adjusted for
scheduled principal payments due on or before the Cut-off Date whether or not
received. Prior to the issuance of the Certificates, Mortgage Loans may be
removed from one or both Loan Groups as a result of incomplete documentation or
otherwise if the Depositor deems such removal necessary or desirable, and may be
prepaid at any time. The Depositor believes that the information set forth in
this prospectus supplement with respect to the Mortgage Loans in the aggregate
and in each Loan Group will be representative of the characteristics of the
Mortgage Pool and each such Loan Group as it will be constituted at the time the
Certificates are issued, although the range of Mortgage Rates and maturities and
certain other characteristics of the Initial Mortgage Loans in the Mortgage Pool
or in a Loan Group may vary.

         Unless otherwise noted, all statistical percentages or weighted
averages set forth in this prospectus supplement are measured as a percentage of
the aggregate principal balance of the Initial Mortgage Loans in the related
Loan Group or in the aggregate as of the Cut-off Date (the "Cut-off Date
Principal Balance"). The "Principal Balance" of a Mortgage Loan as of any date
is equal to the principal balance of such Mortgage Loan at its origination, less
the sum of scheduled and unscheduled payments in respect of principal made on
such Mortgage Loan, whether received or advanced. The "Pool Balance" as of any
date is equal to the aggregate of the Principal Balances of the Mortgage Loans
in both Loan Groups.

GENERAL

         First Franklin Mortgage Loan Trust 2004-FF11 (the "Trust") will consist
of a pool of residential mortgage loans (the "Mortgage Loans" or the "Mortgage
Pool") which will consist of a group of fixed-rate and adjustable-rate, first
lien, fully-amortizing and balloon payment mortgage loans with Principal
Balances that conform to Fannie Mae and Freddie Mac loan limits (the "Group I
Mortgage Loans"), and a group of fixed-rate and adjustable-rate, first lien,
fully-amortizing and balloon payment Mortgage Loans with Principal Balances that
may or may not conform to Fannie Mae and Freddie Mac loan limits (the "Group II
Mortgage Loans"). The Group I Mortgage Loans will include initial mortgage loans
described in this prospectus supplement (the "Initial Group I Mortgage Loans")
and subsequent mortgage loans delivered after the Closing Date (the "Subsequent
Group I Mortgage Loans"). The Group II Mortgage Loans will include initial
mortgage loans described in this prospectus supplement

                                      S-20


(the "Initial Group II Mortgage Loans"; and together with the Initial Group I
Mortgage Loans, the "Initial Mortgage Loans") and subsequent mortgage loans
delivered after the Closing Date (the "Subsequent Group II Mortgage Loans"; and
together with the Subsequent Group I Mortgage Loans, the "Subsequent Mortgage
Loans").

         The Initial Mortgage Loans consist of approximately 3,796 Mortgage
Loans with a Cut-off Date Principal Balance of approximately $835,586,430. The
Initial Group I Mortgage Loans consist of approximately 2,724 Mortgage Loans
with a Cut-off Date Principal Balance of approximately $457,400,017. The Initial
Group II Mortgage Loans consist of approximately 1,072 Mortgage Loans with a
Cut-off Date Principal Balance of approximately $378,186,413.

         All of the Mortgage Loans will be secured by first mortgages or deeds
of trust or other similar security instruments (each, a "Mortgage"). The
Mortgages create first liens on one- to four-family residential properties
consisting of attached or detached one- to four-family dwelling units and
individual condominium units (each, a "Mortgaged Property").

         The Depositor will purchase the Mortgage Loans from the Seller pursuant
to the Mortgage Loan Purchase Agreement, dated as of December 13, 2004 (the
"Mortgage Loan Purchase Agreement"), between the Seller and the Depositor.
Pursuant to the Pooling and Servicing Agreement, dated as of December 1, 2004
(the "Pooling Agreement"), among the Depositor, the Servicer and the Trustee,
the Depositor will cause the Mortgage Loans and the Depositor's rights under the
Mortgage Loan Purchase Agreement to be assigned to the Trustee for the benefit
of the Certificateholders. See "The Pooling Agreement" herein and "The
Agreements" in the prospectus.

         Subsequent Mortgage Loans are intended to be purchased by the Trustee,
on behalf of the Trust, from the Depositor from time to time on or before March
16, 2005 from funds on deposit in the Group I Pre-Funding Account and the Group
II Pre-Funding Account. The Pooling Agreement will provide that each Subsequent
Mortgage Loan must conform to certain specified characteristics and, following
the conveyance of the Subsequent Mortgage Loans, the Mortgage Pool must conform
to certain specified characteristics as described below under "--Conveyance of
Subsequent Mortgage Loans and the Pre-Funding Accounts."

         Each of the Mortgage Loans was selected from the Seller's portfolio of
mortgage loans. The Mortgage Loans were originated by the Originator or acquired
by the Originator in the secondary market in the ordinary course of its business
and were underwritten or re-underwritten by the Originator in accordance with
its underwriting standards as described under "First Franklin Financial
Corporation--Underwriting Standards" in this prospectus supplement.

         Under the Mortgage Loan Purchase Agreement, the Seller will make
certain representations and warranties to the Depositor relating to, among other
things, the due execution and enforceability of the Mortgage Loan Purchase
Agreement and certain characteristics of the Mortgage Loans. Subject to certain
limitations, the Seller will be obligated to repurchase or substitute a similar
mortgage loan for any Mortgage Loan as to which there exists deficient
documentation or an uncured breach of any such representation or warranty, if
such breach of any such representation or warranty materially and adversely
affects the Certificateholders' interests in such Mortgage Loan. The Seller is
selling the Mortgage Loans without recourse and will have no obligation with
respect to the Certificates in its capacity as Seller, other than the repurchase
or substitution obligations described above. The Originator will have no
obligation with respect to the Certificates in its capacity as Originator.

         The Mortgage Loans are subject to the "due-on-sale" provisions included
therein and each adjustable-rate mortgage loan provides that the Mortgage Loan
is assumable by a creditworthy purchaser of the related Mortgaged Property.

         Each Mortgage Loan will accrue interest at the adjustable-rate or
fixed-rate calculated as specified under the terms of the related mortgage note
(each such rate, a "Mortgage Rate"). Approximately 90.42% of the Initial Group I
Mortgage Loans are Adjustable-Rate Mortgage Loans (the "Adjustable-Rate Initial
Group I Mortgage Loans") and approximately 9.58% of the Initial Group I Mortgage
Loans are fixed-rate Mortgage Loans (the "Fixed-Rate Initial Group I Mortgage
Loans"). Approximately 88.96% of the Initial Group II Mortgage Loans are
Adjustable-Rate Mortgage Loans (the "Adjustable-Rate Initial Group II Mortgage
Loans") and approximately 11.04% of the Initial Group II Mortgage Loans are
fixed-rate Mortgage Loans (the "Fixed-Rate Initial Group II Mortgage Loans").
Approximately 89.76% of the Initial Mortgage Loans are Adjustable-Rate Mortgage
Loans (the

                                      S-21


"Adjustable-Rate Initial Mortgage Loans") and approximately 10.24% of the
Initial Mortgage Loans are fixed-rate Mortgage Loans (the "Fixed-Rate Initial
Mortgage Loans").

         Each fixed-rate Mortgage Loan has a Mortgage Rate that is fixed for the
life of such Mortgage Loan.

         Substantially all of the adjustable-rate Mortgage Loans accrue interest
at a Mortgage Rate that is adjustable following an initial period of two years,
three years or five years following origination. Generally, the adjustable-rate
Mortgage Loans provide for semi-annual adjustment to the Mortgage Rate thereon
and for corresponding adjustments to the monthly payment amount due thereon, in
each case on each adjustment date applicable thereto (each such date, an
"Adjustment Date"); provided, that (i) the first adjustment of the rates for
approximately 68.64% of the Adjustable-Rate Initial Group I Mortgage Loans and
approximately 61.36% of the Adjustable-Rate Initial Group II Mortgage Loans (in
each case, by aggregate Principal Balance of the Adjustable-Rate Initial
Mortgage Loans in the related Loan Group as of the Cut-off Date) and
approximately 65.38% of the Adjustable-Rate Initial Mortgage Loans (by aggregate
Principal Balance of the Adjustable-Rate Initial Mortgage Loans as of the
Cut-off Date), will not occur until two years after the date of origination,
(ii) the first adjustment of the rates for approximately 18.30% of the
Adjustable-Rate Initial Group I Mortgage Loans and approximately 17.51% of the
Adjustable-Rate Initial Group II Mortgage Loans (in each case, by aggregate
Principal Balance of the Adjustable-Rate Initial Mortgage Loans in the related
Loan Group as of the Cut-off Date) and approximately 17.94% of the
Adjustable-Rate Initial Mortgage Loans (by aggregate Principal Balance of the
Adjustable-Rate Initial Mortgage Loans as of the Cut-off Date), will not occur
until three years after the date of origination and (iii) the first adjustment
of the rates for approximately 11.50% of the Adjustable-Rate Initial Group I
Mortgage Loans and approximately 19.03% of the Adjustable-Rate Initial Group II
Mortgage Loans (in each case, by aggregate Principal Balance of the
Adjustable-Rate Initial Mortgage Loans in the related Loan Group as of the
Cut-off Date) and approximately 14.88% of the Adjustable-Rate Initial Mortgage
Loans (by aggregate Principal Balance of the Adjustable-Rate Initial Mortgage
Loans as of the Cut-off Date), will not occur until five years after the date of
origination (each such Adjustable-Rate Mortgage Loan, a "Delayed First
Adjustment Mortgage Loan"). On each Adjustment Date for each adjustable-rate
Mortgage Loan, the Mortgage Rate thereon will be adjusted to equal the sum,
rounded to the nearest or next highest multiple of 0.125%, of Six-Month LIBOR
(as defined below) and a fixed percentage amount (the "Gross Margin"). The
Mortgage Rate on any adjustable-rate Mortgage Loan will not decrease on the
first related Adjustment Date, will not increase by more than a stated
percentage (up to 3.000% per annum, as specified in the related mortgage note)
on the first related Adjustment Date (the "Initial Periodic Rate Cap") and will
not increase or decrease by more than a stated percentage (1.000% per annum, as
specified in the related mortgage note) on any Adjustment Date thereafter (the
"Periodic Rate Cap"). The Adjustable-Rate Initial Group I Mortgage Loans have a
weighted average Initial Periodic Rate Cap of approximately 2.969% per annum and
a weighted average Periodic Rate Cap of approximately 1.000% per annum
thereafter. The Adjustable-Rate Initial Group II Mortgage Loans have a weighted
average Initial Periodic Rate Cap of approximately 2.958% per annum and a
weighted average Periodic Rate Cap of approximately 1.000% per annum thereafter.
The Adjustable-Rate Initial Mortgage Loans have a weighted average Initial
Periodic Rate Cap of approximately 2.964% per annum and a weighted average
Periodic Rate Cap of approximately 1.000% per annum thereafter. Each Mortgage
Rate on each adjustable-rate Mortgage Loan will not exceed a specified maximum
Mortgage Rate over the life of such Mortgage Loan (the "Maximum Mortgage Rate")
or be less than a specified minimum Mortgage Rate over the life of such Mortgage
Loan (the "Minimum Mortgage Rate"). Effective with the first monthly payment due
on each adjustable-rate Mortgage Loan after each related Adjustment Date, the
monthly payment amount will be adjusted to an amount that will amortize fully
the outstanding Principal Balance of the related adjustable-rate Mortgage Loan
over its remaining term, and pay interest at the Mortgage Rate as so adjusted.
Due to the application of the Periodic Rate Caps and the Maximum Mortgage Rates,
the Mortgage Rate on each adjustable-rate Mortgage Loan, as adjusted on any
related Adjustment Date, may be less than the sum of the Index and the related
Gross Margin, rounded as described in this prospectus supplement. None of the
adjustable-rate Mortgage Loans will permit the related mortgagor to convert the
adjustable Mortgage Rate thereon to a fixed Mortgage Rate.

         Approximately 55.53% of the Initial Group I Mortgage Loans,
approximately 69.68% of the Initial Group II Mortgage Loans and approximately
61.94% of the Initial Mortgage Loans (the "Interest Only Mortgage Loans")
provide that for a period of 60 months after origination, the required monthly
payments are limited to accrued interest (each, an "Interest Only Period"). At
the end of the Interest Only Period, the monthly payments on each such Mortgage
Loan will be recalculated to provide for amortization of the Principal Balance
by the maturity date and payment of interest at the then-current Mortgage Rate.

                                      S-22


         Approximately 83.30% of the Initial Group I Mortgage Loans,
approximately 83.47% of the Initial Group II Mortgage Loans and approximately
83.38% of the Initial Mortgage Loans provide for payment by the mortgagor of a
prepayment charge in limited circumstances on certain prepayments. Generally,
each such Mortgage Loan provides for payment of a prepayment charge on partial
prepayments and prepayments in full made within a stated number of months that
is between 12 and 60 months from the date of origination of such Mortgage Loan.
The amount of the prepayment charge is provided in the related mortgage note and
with respect to approximately 83.03% of the Initial Mortgage Loans that have a
prepayment charge, the prepayment charge is equal to six months' interest on any
amounts prepaid in excess of 20% of the original Principal Balance of the
related Mortgage Loan in any 12 month period. The holders of the Class P
Certificates will be entitled to all prepayment charges received on the Mortgage
Loans, and such amounts will not be available for distribution on the other
classes of Certificates. Under certain circumstances, as described in the
Pooling Agreement, the Servicer may waive the payment of any otherwise
applicable prepayment charge. Investors should conduct their own analysis of the
effect, if any, that the prepayment charges, and decisions by the Servicer with
respect to the waiver thereof, may have on the prepayment performance of the
Mortgage Loans. As of July 1, 2003, the Alternative Mortgage Parity Act of 1982
(the "Parity Act"), which regulates the ability of some originators to impose
prepayment charges, was amended. The Depositor makes no representations as to
the effect that the prepayment charges, decisions by the Servicer with respect
to the waiver thereof and the recent amendment of the Parity Act, may have on
the prepayment performance of the Mortgage Loans. However, the Office of Thrift
Supervision's ruling does not retroactively affect loans originated before July
1, 2003. See "Material Legal Aspects of Mortgage Loans--Prepayment Charge; Late
Fees" in the prospectus.

         The Index. The index with respect to the adjustable-rate Mortgage Loans
is the average of interbank offered rates for six-month U.S. dollar deposits in
the London market based on quotations of major banks, and most recently
available as of a day specified in the related note as published by the Western
Edition of The Wall Street Journal ("Six Month LIBOR" or the "Index"). If the
Index becomes unpublished or is otherwise unavailable, the Servicer will select
an alternative index which is based upon comparable information.

MORTGAGE LOAN STATISTICS FOR ALL INITIAL MORTGAGE LOANS

         The following statistical information, unless otherwise specified, is
based upon percentages of the Principal Balances of the Initial Mortgage Loans
as of the Cut-off Date.

         Approximately 42.69% of the Initial Mortgage Loans had loan-to-value
ratios at origination in excess of 80.00%. No Initial Mortgage Loan had a
loan-to-value ratio at origination in excess of 100.00%. The weighted average
loan-to-value ratio of the Initial Mortgage Loans at origination was
approximately 83.04%. There can be no assurance that the loan-to-value ratio of
any Initial Mortgage Loan determined at any time after origination is less than
or equal to its original loan-to-value ratio. Additionally, the Originator's
determination of the value of a Mortgaged Property used in the calculation of
the original loan-to-value ratios of the Mortgage Loans may differ from the
appraised value of such Mortgaged Property or the actual value of such Mortgaged
Property at origination. See "Risk Factors--High Loan-to-Value Ratios Increase
Risk of Loss."

         All of the Initial Mortgage Loans have a scheduled payment due each
month (the "Due Date") on the first day of the month.

         The weighted average remaining term to maturity of the Initial Mortgage
Loans was approximately 356 months as of the Cut-off Date. None of the Initial
Mortgage Loans had a first Due Date prior to November 2003 or after January
2005, or has a remaining term to maturity of less than 173 months or greater
than 360 months as of the Cut-off Date. The latest maturity date of any Initial
Mortgage Loan is December 2034.

         The average Principal Balance of the Initial Mortgage Loans at
origination was approximately $220,383. The average Cut-off Date Principal
Balance of the Initial Mortgage Loans was approximately $220,123. No Initial
Mortgage Loan had a Cut-off Date Principal Balance of greater than approximately
$1,000,000 or less than approximately $23,436.

         As of the Cut-off Date, the Initial Mortgage Loans had Mortgage Rates
of not less than 4.250% per annum and not more than 10.250% per annum and the
weighted average Mortgage Rate of the Initial Mortgage Loans was approximately
6.578% per annum. As of the Cut-off Date, the Adjustable-Rate Initial Mortgage
Loans had Gross Margins ranging from 2.875% per annum to 7.750% per annum,
Minimum Mortgage Rates ranging from 4.250%

                                      S-23


per annum to 10.250% per annum and Maximum Mortgage Rates ranging from 6.375%
per annum to 21.000% per annum. As of the Cut-off Date, the weighted average
Gross Margin of the Adjustable-Rate Initial Mortgage Loans was approximately
4.755% per annum, the weighted average Minimum Mortgage Rate of the
Adjustable-Rate Initial Mortgage Loans was approximately 6.504% per annum and
the weighted average Maximum Mortgage Rate of the Adjustable-Rate Initial
Mortgage Loans was approximately 12.504% per annum. The latest next Adjustment
Date following the Cut-off Date on any Adjustable-Rate Initial Mortgage Loan
occurs in December 2009 and the weighted average time until the next Adjustment
Date for all of the Adjustable-Rate Initial Mortgage Loans is approximately 28
months.

         The Initial Mortgage Loans are expected to have the following
characteristics as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                                      S-24


        CUT-OFF DATE PRINCIPAL BALANCES OF THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
          PRINCIPAL BALANCE ($)              MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
  23,436 - 50,000........................           89               $  3,700,414.06                   0.44%
  50,001 -100,000........................          586                 46,286,443.97                   5.54
 100,001 -150,000........................          768                 95,331,304.57                  11.41
 150,001 -200,000........................          692                119,899,166.93                  14.35
 200,001 -250,000........................          478                107,243,936.97                  12.83
 250,001 -300,000........................          333                 91,135,825.88                  10.91
 300,001 -350,000........................          245                 79,253,976.03                   9.48
 350,001 -400,000........................          176                 65,776,635.89                   7.87
 400,001 -450,000........................          110                 46,930,289.91                   5.62
 450,001 -500,000........................           81                 38,518,098.81                   4.61
 500,001 -550,000........................           98                 51,435,254.34                   6.16
 550,001 -600,000........................           62                 35,679,549.40                   4.27
 600,001 -650,000........................           34                 21,412,192.50                   2.56
 650,001 -700,000........................           18                 12,262,608.63                   1.47
 700,001 -750,000........................           13                  9,480,220.82                   1.13
 750,001 -800,000........................            4                  3,039,318.16                   0.36
 800,001 -850,000........................            4                  3,288,512.36                   0.39
 900,001 -950,000........................            1                    920,000.00                   0.11
 950,001 -1,000,000......................            4                  3,992,680.94                   0.48
                                                 -----               ---------------                -------
Total....................................        3,796               $835,586,430.17                 100.00%
                                                 =====               ===============                =======

- -------------------
(1) The average Cut-off Date Principal Balance of the Initial Mortgage Loans was
    approximately $220,123.


                 CREDIT SCORES FOR THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
             CREDIT SCORE                    MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
540 - 550................................          163               $22,611,529.76                   2.71%
551 - 575................................          490                79,006,647.41                   9.46
576 - 600................................          270                49,633,370.72                   5.94
601 - 625................................          560               116,317,111.06                  13.92
626 - 650................................          729               158,999,991.60                  19.03
651 - 675................................          570               143,401,005.41                  17.16
676 - 700................................          428               108,261,123.94                  12.96
701 - 725................................          277                73,133,382.26                   8.75
726 - 750................................          149                41,770,407.45                   5.00
751 - 775................................          113                29,793,963.70                   3.57
776 - 800................................           42                11,715,781.18                   1.40
801 - 816................................            5                   942,115.68                   0.11
                                                 -----               --------------                 ------
Total...................................         3,796               $835,586,430.17                100.00%
                                                 =====               ===============                ======

- -------------------
(1) The weighted average credit score of the Initial Mortgage Loans that had
    credit scores was approximately 651.

                                      S-25


           ORIGINAL TERMS TO MATURITY OF THE INITIAL MORTGAGE LOANS(1)


                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
         ORIGINAL TERM (MONTHS)              MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
180......................................            60              $ 7,527,508.68                  0.90%
240......................................             3                  350,606.05                  0.04
360......................................         3,733              827,708,315.44                 99.06
                                                  -----             ---------------                ------
Total....................................         3,796             $835,586,430.17                100.00%
                                                  =====             ===============                ======

- -------------------
(1) The weighted average original term to maturity of the Initial Mortgage Loans
    was approximately 358 months.


          REMAINING TERMS TO MATURITY OF THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
       REMAINING TERM (MONTHS)              MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
173  - 174...............................             9             $   745,887.49                     0.09%
175  - 176...............................            19               1,856,236.23                     0.22
177  - 178...............................             1                  71,609.38                     0.01
179  - 180...............................            31               4,853,775.58                     0.58
235  - 236...............................             1                  84,182.21                     0.01
239  - 240...............................             2                 266,423.84                     0.03
345  - 346...............................             1                 118,534.74                     0.01
347  - 348...............................             1                 266,918.34                     0.03
349  - 350...............................             1                 244,711.76                     0.03
351  - 352...............................             9               1,637,211.69                     0.20
353  - 354...............................           178              38,085,641.72                     4.56
355  - 356...............................         1,363             304,764,661.24                    36.47
357  - 358...............................           239              45,516,538.46                     5.45
359  - 360...............................         1,941             437,074,097.49                    52.31
                                                 ------            ---------------                  -------
   Total.................................         3,796            $835,586,430.17                   100.00%
                                                 ======            ===============                  =======

- -------------------
(1) The weighted average remaining term to maturity of the Initial Mortgage
    Loans was approximately 356 months.


                  PROPERTY TYPES OF THE INITIAL MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
           PROPERTY TYPE                     MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
Single Family ...........................         2,778             $579,656,180.84                   69.37%
PUD(1)...................................           592              153,933,786.61                   18.42
Condominium..............................           288               63,193,086.18                    7.56
Two Units................................           130               35,836,948.11                    4.29
Three Units..............................             7                2,404,501.93                    0.29
Four Units...............................             1                  561,926.50                    0.07
                                                  -----             ---------------                  ------
Total....................................         3,796             $835,586,430.17                  100.00%
                                                  =====             ===============                  ======

- -------------------
(1) PUD refers to a home or "unit" in a Planned Unit Development.

                                      S-26


                OCCUPANCY STATUS OF THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
          OCCUPANCY STATUS                   MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
Primary..................................         3,664             $812,630,953.11                   97.25%
Non-owner................................            97               15,925,661.29                    1.91
Second Home..............................            35                7,029,815.77                    0.84
                                                  -----             ---------------                 -------
Total....................................         3,796             $835,586,430.17                  100.00%
                                                  =====             ===============                 =======

- -------------------
(1) Occupancy as represented by the mortgagor at the time of origination.


                      PURPOSE OF THE INITIAL MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
                 PURPOSE                     MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
Purchase.................................         1,858             $439,755,369.55                   52.63%
Cash Out Refinance.......................         1,572              325,297,801.98                   38.93
Rate/Term Refinance......................           366               70,533,258.64                    8.44
                                                   ----             ---------------                  ------
Total....................................          3,796            $835,586,430.17                  100.00%
                                                   =====            ===============                  ======



        ORIGINAL LOAN-TO-VALUE RATIOS OF THE INITIAL MORTGAGE LOANS(1)(2)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
     ORIGINAL LOAN-TO-VALUE RATIO (%)       MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
 19.11 -20.00............................            1             $     59,721.80                     0.01%
 20.01 -25.00............................            1                   42,673.38                     0.01
 25.01 -30.00............................            2                  154,980.01                     0.02
 30.01 -35.00............................            5                  505,099.88                     0.06
 35.01 -40.00............................           11                1,088,862.36                     0.13
 40.01 -45.00............................           18                2,129,949.79                     0.25
 45.01 -50.00............................           29                3,776,726.24                     0.45
 50.01 -55.00............................           25                5,624,988.72                     0.67
 55.01 -60.00............................           41                7,444,421.25                     0.89
 60.01 -65.00............................           72               14,605,152.94                     1.75
 65.01 -70.00............................          105               23,038,775.47                     2.76
 70.01 -75.00............................          166               43,586,497.64                     5.22
 75.01 -80.00............................        1,579              376,836,336.72                    45.10
 80.01 -85.00............................          386               73,997,467.48                     8.86
 85.01 -90.00............................          620              134,274,554.03                    16.07
 90.01 -95.00............................          471              102,579,131.17                    12.28
 95.01 -100.00...........................          264               45,841,091.29                     5.49
                                                ------             ---------------                  -------
Total....................................        3,796             $835,586,430.17                   100.00%
                                                ======             ===============                  =======

- -------------------
(1) The weighted average original loan-to-value ratio of the Initial Mortgage
    Loans as of the Cut-off Date was approximately 83.04%.


(2) For a description of the determination of loan-to-value ratio by the
    Originator see "First Franklin Financial Corporation--Underwriting
    Standards" herein.

                                      S-27


       GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES RELATED TO THE
                           INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
                LOCATION                     MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
Alabama..................................            19            $  2,948,421.63                     0.35%
Arizona..................................            56               9,772,727.21                     1.17
Arkansas.................................             4                 304,805.57                     0.04
California...............................         1,135             370,580,931.27                    44.35
Colorado.................................           111              22,199,269.51                     2.66
Connecticut..............................            18               4,063,462.65                     0.49
Delaware.................................             2                 322,268.48                     0.04
District of Columbia.....................             4               1,255,500.00                     0.15
Florida..................................           225              38,441,532.97                     4.60
Georgia..................................           133              22,986,263.79                     2.75
Idaho....................................             9               1,363,376.36                     0.16
Illinois.................................           261              46,742,436.72                     5.59
Indiana..................................            57               5,613,819.34                     0.67
Iowa.....................................            10                 914,515.11                     0.11
Kansas...................................            11               1,614,300.19                     0.19
Kentucky.................................            28               3,392,056.01                     0.41
Louisiana................................            12               2,421,447.56                     0.29
Maine....................................             7                 811,174.85                     0.10
Maryland.................................            65              14,214,107.39                     1.70
Massachusetts............................            43              11,265,884.65                     1.35
Michigan.................................           189              29,136,944.62                     3.49
Minnesota................................           120              22,194,402.28                     2.66
Missouri.................................            54               7,225,364.01                     0.86
Montana..................................             1                 135,000.00                     0.02
Nebraska.................................             2                 317,828.22                     0.04
Nevada...................................            74              15,738,468.99                     1.88
New Hampshire............................             6               1,241,549.55                     0.15
New Jersey...............................            52              12,494,518.00                     1.50
New Mexico...............................             9               1,200,468.47                     0.14
New York.................................           108              32,611,825.65                     3.90
North Carolina...........................            71              10,936,114.44                     1.31
North Dakota.............................             5                 418,581.16                     0.05
Ohio.....................................           152              19,044,952.98                     2.28
Oklahoma.................................            14               1,534,177.42                     0.18
Oregon...................................            96              16,542,143.12                     1.98
Pennsylvania.............................            46               6,155,439.37                     0.74
Rhode Island.............................            13               2,669,982.84                     0.32
South Carolina...........................            30               4,520,662.54                     0.54
South Dakota.............................             2                 403,169.05                     0.05
Tennessee................................            48               5,550,245.20                     0.66
Texas....................................           216              30,649,465.28                     3.67
Utah.....................................            69              11,225,149.23                     1.34
Vermont..................................             1                 127,991.67                     0.02
Virginia.................................            47              12,556,891.02                     1.50
Washington...............................           110              22,382,311.49                     2.68
West Virginia............................             5                 397,541.45                     0.05
Wisconsin................................            45               6,795,068.57                     0.81
Wyoming..................................             1                 151,872.29                     0.02
                                                 ------            ---------------                  -------
Total....................................         3,796            $835,586,430.17                   100.00%
                                                 ======            ===============                  =======

- -------------------
(1) The greatest ZIP Code geographic concentration of Initial Mortgage Loans was
    approximately 0.68% in the 92592 ZIP Code.

                                      S-28


              DOCUMENTATION LEVELS OF THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
           DOCUMENTATION LEVEL               MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
Full Documentation.......................        2,656              $594,019,680.34                71.09%
No Income Verification...................          826               153,759,140.79                18.40
Stated Plus Documentation................          231                69,877,899.40                 8.36
Limited Income Verification..............           48                13,019,969.90                 1.56
No Documentation.........................           35                 4,909,739.74                 0.59
                                                 -----              ---------------               ------
Total....................................        3,796              $835,586,430.17               100.00%
                                                 =====              ===============               ======

- -------------------
(1) For a description of each Documentation Level, see "First Franklin Financial
    Corporation--Underwriting Standards" herein.

             CURRENT MORTGAGE RATES OF THE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
         CURRENT MORTGAGE RATE (%)           MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
  4.250  - 5.000.........................           86              $ 24,736,251.25                    2.96%
  5.001  - 6.000.........................          889               259,164,842.87                   31.02
  6.001  - 7.000.........................        1,361               319,393,510.48                   38.22
  7.001  - 8.000.........................          982               172,147,953.69                   20.60
  8.001  - 9.000.........................          427                55,286,389.64                    6.62
  9.001  -10.000.........................           50                 4,822,556.91                    0.58
 10.001  -10.250.........................            1                    34,925.33                    0.00
                                                 -----              ---------------                 -------
Total....................................        3,796              $835,586,430.17                  100.00%
                                                 =====              ===============                 =======

- -------------------
(1) The weighted average current Mortgage Rate of the Initial Mortgage Loans as
    of the Cut-off Date was approximately 6.578% per annum.


         GROSS MARGINS OF THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
            GROSS MARGIN (%)                 MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
2.875  - 3.000...........................           13              $  4,999,538.24                    0.67%
3.001  - 4.000...........................          713               212,856,760.89                   28.38
4.001  - 5.000...........................        1,053               248,189,244.44                   33.09
5.001  - 6.000...........................        1,003               209,281,385.96                   27.90
6.001  - 7.000...........................          424                70,170,737.42                    9.36
7.001  - 7.750...........................           39                 4,510,590.08                    0.60
                                                 -----              ---------------                  -------
Total....................................        3,245              $750,008,257.03                  100.00%
                                                 =====              ===============                  =======

- -------------------
(1) The weighted average Gross Margin of the Adjustable-Rate Initial Mortgage
    Loans as of the Cut-off Date was approximately 4.755% per annum.

                                      S-29


     NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
           NEXT ADJUSTMENT DATE              MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
January 1, 2005..........................            9               $ 1,951,758.54                    0.26%
February 1, 2005.........................            1                   203,400.00                    0.03
April 1, 2005............................            1                   125,600.00                    0.02
May 1, 2005..............................           34                11,038,103.52                    1.47
June 1, 2005.............................            1                   183,955.28                    0.02
October 1, 2005..........................            1                   118,534.74                    0.02
December 1, 2005.........................            1                   266,918.34                    0.04
February 1, 2006.........................            1                   244,711.76                    0.03
April 1, 2006............................            7                 1,009,542.71                    0.13
May 1, 2006..............................           12                 2,022,820.07                    0.27
June 1, 2006.............................           98                21,922,436.23                    2.92
July 1, 2006.............................          714               157,515,592.36                   21.00
August 1, 2006...........................           11                 2,102,238.51                    0.28
September 1, 2006........................            2                   329,868.88                    0.04
October 1, 2006..........................          135                27,450,389.34                    3.66
November 1, 2006.........................        1,172               276,804,160.69                   36.91
December 1, 2006.........................            2                   539,000.00                    0.07
May 1, 2007..............................            1                   320,000.00                    0.04
June 1, 2007.............................           20                 5,528,704.39                    0.74
July 1, 2007.............................          206                50,412,583.16                    6.72
August 1, 2007...........................            5                 1,110,020.28                    0.15
September 1, 2007........................            3                   558,880.90                    0.07
October 1, 2007..........................           44                 8,518,312.72                    1.14
November 1, 2007.........................          304                68,022,584.78                    9.07
December 1, 2007.........................            1                   109,000.00                    0.01
June 1, 2009.............................           22                 5,151,571.72                    0.69
July 1, 2009.............................          265                66,175,663.80                    8.82
August 1, 2009...........................            1                    82,500.00                    0.01
September 1, 2009........................            1                   163,828.32                    0.02
October 1, 2009..........................           22                 4,329,705.97                    0.58
November 1, 2009.........................          147                35,543,870.02                    4.74
December 1, 2009.........................            1                   152,000.00                    0.02
                                                 -----              ---------------                 -------
Total....................................        3,245              $750,008,257.03                  100.00%
                                                 =====              ===============                 =======

- -------------------
(1) The weighted average time until the next Adjustment Date for the
    Adjustable-Rate Initial Mortgage Loans as of the Cut-off Date was
    approximately 28 months.


     MAXIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
        MAXIMIMUM MORTGAGE RATE (%)          MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
 6.375 -   7.000.........................            1              $     86,375.29                  0.01%
10.001 -  11.000.........................           85                24,199,523.19                  3.23
11.001 -  12.000.........................          864               250,685,244.41                 33.42
12.001 -  13.000.........................        1,202               289,714,134.51                 38.63
13.001 -  14.000.........................          753               140,347,192.30                 18.71
14.001 -  15.000.........................          302                41,239,345.31                  5.50
15.001 -  16.000.........................           36                 3,549,091.58                  0.47
16.001 -  17.000.........................            1                    34,925.33                  0.00
20.001 -  21.000.........................            1                   152,425.11                  0.02
                                                 -----              ---------------                ------
Total....................................        3,245              $750,008,257.03                100.00%
                                                 =====              ===============                ======


- -------------------
(1) The weighted average Maximum Mortgage Rate of the Adjustable-Rate Initial
    Mortgage Loans as of the Cut-off Date was approximately 12.504% per annum.

                                      S-30


     MINIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
           MINIMUM MORTGAGE RATE (%)         MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
  4.250-   5.000.........................           85              $24,199,523.19                   3.23%
  5.001-   6.000.........................          865              250,771,619.70                  33.44
  6.001-   7.000.........................        1,202              289,714,134.51                  38.63
  7.001-   8.000.........................          754              140,499,617.41                  18.73
  8.001-   9.000.........................          302               41,239,345.31                   5.50
  9.001-  10.000.........................           36                3,549,091.58                   0.47
 10.001-  10.250.........................            1                   34,925.33                   0.00
                                                 -----             ---------------                -------
Total....................................        3,245             $750,008,257.03                 100.00%
                                                 =====             ===============                =======

- -------------------
(1) The weighted average Minimum Mortgage Rate of the Adjustable-Rate Initial
    Mortgage Loans as of the Cut-off Date was approximately 6.504% per annum.


   INITIAL PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
      INITIAL PERIODIC RATE CAP (%)          MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
1.000....................................           46              $ 13,502,817.34                     1.80%
3.000....................................        3,199               736,505,439.69                    98.20
                                                 -----              ---------------                   ------
Total....................................        3,245              $750,008,257.03                   100.00%
                                                 =====              ================                  ======


- -------------------
(1) Relates solely to initial rate adjustments.


 SUBSEQUENT PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE      % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE    BALANCE OUTSTANDING AS OF
         PERIDIC RATE CAP (%)                MORTGAGE LOANS         CUT-OFF DATE             THE CUT-OFF DATE
- -----------------------------------------    --------------     ---------------------    -------------------------
                                                                                
1.000....................................        3,245               $750,008,257.03                  100.00%
                                                 -----               ---------------                  ------
Total....................................        3,245               $750,008,257.03                  100.00%
                                                 =====               ===============                  ======

- -------------------
(1) Relates to all rate adjustments subsequent to initial rate adjustments.


INITIAL GROUP I MORTGAGE LOAN STATISTICS

         The following statistical information, unless otherwise specified, is
based upon percentages of the Principal Balances of the Initial Group I Mortgage
Loans as of the Cut-off Date.

         Approximately 47.98% of the Initial Group I Mortgage Loans had
loan-to-value ratios at origination in excess of 80.00%. No Initial Group I
Mortgage Loan had a loan-to-value ratio at origination in excess of 100.00%. The
weighted average loan-to-value ratio of the Initial Group I Mortgage Loans at
origination was approximately 83.67%. There can be no assurance that the
loan-to-value ratio of any Initial Group I Mortgage Loan determined at any time
after origination is less than or equal to its original loan-to-value ratio.
Additionally, the Originator's determination of the value of a Mortgaged
Property used in the calculation of the original loan-to-value ratios of the
Mortgage Loans may differ from the appraised value of such Mortgaged Property or
the actual value of such Mortgaged Property at origination. See "Risk
Factors--High Loan-to-Value Ratios Increase Risk of Loss."

         All of the Initial Group I Mortgage Loans have a Due Date on the first
day of the month.

         The weighted average remaining term to maturity of the Initial Group I
Mortgage Loans was approximately 355 months as of the Cut-off Date. None of the
Initial Group I Mortgage Loans had a first Due Date prior to November 2003 or
after January 2005, or has a remaining term to maturity of less than 173 months
or greater than 360 months as of the Cut-off Date. The latest maturity date of
any Initial Group I Mortgage Loan is December 2034.

                                      S-31


         The average Principal Balance of the Initial Group I Mortgage Loans at
origination was approximately $168,135. The average Cut-off Date Principal
Balance of the Initial Group I Mortgage Loans was approximately $167,915. No
Initial Group I Mortgage Loan had a Cut-off Date Principal Balance of greater
than approximately $561,927 or less than approximately $23,436.

         As of the Cut-off Date, the Initial Group I Mortgage Loans had Mortgage
Rates of not less than 4.375% per annum and not more than 10.250% per annum and
the weighted average Mortgage Rate of the Initial Group I Mortgage Loans was
approximately 6.772% per annum. As of the Cut-off Date, the Adjustable-Rate
Initial Group I Mortgage Loans had Gross Margins ranging from 2.875% per annum
to 7.750% per annum, Minimum Mortgage Rates ranging from 4.375% per annum to
10.250% per annum and Maximum Mortgage Rates ranging from 6.375% per annum to
21.000% per annum. As of the Cut-off Date, the weighted average Gross Margin of
the Adjustable-Rate Initial Group I Mortgage Loans was approximately 4.963% per
annum, the weighted average Minimum Mortgage Rate of the Adjustable-Rate Initial
Group I Mortgage Loans was approximately 6.700% per annum and the weighted
average Maximum Mortgage Rate of the Adjustable-Rate Initial Group I Mortgage
Loans was approximately 12.701% per annum. The latest next Adjustment Date
following the Cut-off Date on any Adjustable-Rate Initial Group I Mortgage Loan
occurs in December 2009 and the weighted average time until the next Adjustment
Date for all of the Adjustable-Rate Initial Group I Mortgage Loans is
approximately 27 months.

         The Initial Group I Mortgage Loans are expected to have the following
characteristics as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                                      S-32




    CUT-OFF DATE PRINCIPAL BALANCES OF THE INITIAL GROUP I MORTGAGE LOANS(1)




                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          PRINCIPAL BALANCE ($)              MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ---------------------              --------------     ---------------------     -------------------------
                                                                                           
 23,436  - 50,000........................            77              $ 3,179,256.97                    0.70%
 50,001  -100,000........................           512               40,492,844.86                    8.85
100,001  -150,000........................           657               81,701,019.99                   17.86
150,001  -200,000........................           606              105,036,737.45                   22.96
200,001  -250,000........................           418               93,913,283.44                   20.53
250,001  -300,000........................           286               78,425,649.01                   17.15
300,001  -350,000........................           153               48,635,940.64                   10.63
350,001  -400,000........................            11                4,159,357.93                    0.91
400,001  -450,000........................             3                1,294,000.00                    0.28
550,001  -561,927........................             1                  561,926.50                    0.12
                                                  -----             ---------------                 -------
Total....................................         2,724             $457,400,016.79                  100.00%
                                                  =====             ===============                 =======


- -------------------
(1)   The average Cut-off Date Principal Balance of the Initial Group I Mortgage
      Loans was approximately $167,915.


             CREDIT SCORES FOR THE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
              CREDIT SCORE                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ---------------------              --------------     ---------------------     -------------------------
                                                                                           

540 - 550................................          142               $18,810,518.76                    4.11%
551 - 575................................          398                56,944,770.91                   12.45
576 - 600................................          215                33,360,712.90                    7.29
601 - 625................................          422                70,538,683.21                   15.42
626 - 650................................          537                92,303,249.39                   20.18
651 - 675................................          382                69,095,984.93                   15.11
676 - 700................................          266                47,268,511.40                   10.33
701 - 725................................          171                31,819,613.09                    6.96
726 - 750................................           93                19,189,991.48                    4.20
751 - 775................................           67                12,047,041.97                    2.63
776 - 800................................           27                 5,438,342.53                    1.19
801 - 816................................            4                   582,596.22                    0.13
                                                 -----              ---------------                  ------
 Total...................................        2,724              $457,400,016.79                  100.00%
                                                 =====              ===============                  ======


- -------------------
(1)   The weighted average credit score of the Initial Group I Mortgage Loans
      that had credit scores was approximately 641.


       ORIGINAL TERMS TO MATURITY OF THE INITIAL GROUP I MORTGAGE LOANS(1)


                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          ORIGINAL TERM (MONTHS)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ----------------------             --------------     ---------------------     -------------------------
                                                                                           
180......................................           45               $ 4,626,726.11                    1.01%
240......................................            1                    81,763.10                    0.02
360......................................        2,678               452,691,527.58                   98.97
                                                 -----              ---------------                 -------
Total....................................        2,724              $457,400,016.79                  100.00%
                                                 =====              ===============                 =======


- -------------------
(1)   The weighted average original term to maturity of the Initial Group I
      Mortgage Loans was approximately 358 months.



                                      S-33



      REMAINING TERMS TO MATURITY OF THE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          REMAINING TERM (MONTHS)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ----------------------             --------------     ---------------------     -------------------------
                                                                                        
 173  -174...............................            7              $   580,906.73                   0.13%
 175  -176...............................           12                1,224,830.36                   0.27
 177  -178...............................            1                   71,609.38                   0.02
 179  -180...............................           25                2,749,379.64                   0.60
 239  -240...............................            1                   81,763.10                   0.02
 345  -346...............................            1                  118,534.74                   0.03
 347  -348...............................            1                  266,918.34                   0.06
 349  -350...............................            1                  244,711.76                   0.05
 351  -352...............................            8                1,108,768.04                   0.24
 353  -354...............................          129               21,568,065.62                   4.72
 355  -356...............................          963              164,525,950.03                  35.97
 357  -358...............................          174               26,701,791.74                   5.84
 359  -360...............................        1,401              238,156,787.31                  52.07
                                                 -----             ---------------                 ------
  Total..................................        2,724             $457,400,016.79                 100.00%
                                                 =====             ===============                 ======


- -------------------
(1)   The weighted average remaining term to maturity of the Initial Group I
      Mortgage Loans was approximately 355 months.

              PROPERTY TYPES OF THE INITIAL GROUP I MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
             PROPERTY TYPE                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ----------------------             --------------     ---------------------     -------------------------
                                                                                            
Single Family............................        2,007               $320,428,619.17                  70.05%
PUD(1)...................................          396                75,945,272.23                   16.60
Condominium..............................          222                39,264,582.78                    8.58
Two Units................................           93                19,909,643.70                    4.35
Three Units..............................            5                 1,289,972.41                    0.28
Four Units...............................            1                   561,926.50                    0.12
                                                 -----              ---------------                  ------
Total....................................        2,724              $457,400,016.79                  100.00%
                                                 =====              ===============                  ======


- -------------------
(1)   PUD refers to a home or "unit" in a Planned Unit Development.


            OCCUPANCY STATUS OF THE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
            OCCUPANCY STATUS                 MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ----------------------             --------------     ---------------------     -------------------------
                                                                                           
Primary..................................        2,620               $441,336,229.45                  96.49%
Non-owner................................           80                 12,221,342.95                   2.67
Second Home..............................           24                  3,842,444.39                   0.84
                                                 -----               ---------------                -------
Total....................................        2,724               $457,400,016.79                 100.00%
                                                 =====               ===============                =======


- -------------------
(1)  Occupancy as represented by the mortgagor at the time of origination.


                                      S-34



                  PURPOSE OF THE INITIAL GROUP I MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
                PURPOSE                      MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
          ----------------------             --------------     ---------------------     -------------------------
                                                                                            
Purchase.................................        1,290               $223,051,141.63                  48.77%
Cash Out Refinance.......................        1,167                193,028,610.90                  42.20
Rate/Term Refinance......................          267                 41,320,264.26                   9.03
                                                 -----               ---------------                -------
Total....................................        2,724               $457,400,016.79                 100.00%
                                                 =====               ===============                =======


    ORIGINAL LOAN-TO-VALUE RATIOS OF THE INITIAL GROUP I MORTGAGE LOANS(1)(2)




                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
      ORIGINAL LOAN-TO-VALUE RATIO (%)       MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
22.05  - 25.00...........................            1              $    42,673.38                     0.01%
25.01  - 30.00...........................            2                  154,980.01                     0.03
30.01  - 35.00...........................            4                  431,222.39                     0.09
35.01  - 40.00...........................           11                1,088,862.36                     0.24
40.01  - 45.00...........................           15                1,678,556.73                     0.37
45.01  - 50.00...........................           23                2,750,637.35                     0.60
50.01  - 55.00...........................           19                2,916,828.31                     0.64
55.01  - 60.00...........................           28                4,057,883.69                     0.89
60.01  - 65.00...........................           53                8,399,150.93                     1.84
65.01  - 70.00...........................           73               11,494,999.13                     2.51
70.01  - 75.00...........................          108               18,988,779.95                     4.15
75.01  - 80.00...........................        1,062              185,954,055.40                    40.65
80.01  - 85.00...........................          300               46,222,443.57                    10.11
85.01  - 90.00...........................          462               78,861,995.41                    17.24
90.01  - 95.00...........................          337               58,911,099.70                    12.88
95.01  -100.00...........................          226               35,445,848.48                     7.75
                                                 -----             ---------------                  -------
Total....................................        2,724             $457,400,016.79                   100.00%
                                                 =====             ===============                  =======


- -------------------
(1)  The weighted average original loan-to-value ratio of the Initial Group I
     Mortgage Loans as of the Cut-off Date was approximately 83.67%.

(2)  For a description of the determination of loan-to-value ratio by the
     Originator see "First Franklin Financial Corporation--Underwriting
     Standards" herein.



                                      S-35



GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES RELATED TO THE INITIAL GROUP
                              I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
                  LOCATION                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Alabama..................................           13               $ 1,175,945.45                    0.26%
Arizona..................................           49                 7,537,118.71                    1.65
Arkansas.................................            4                   304,805.57                    0.07
California...............................          599               139,983,229.00                   30.60
Colorado.................................           91                16,735,525.91                    3.66
Connecticut..............................           12                 2,045,249.82                    0.45
Delaware.................................            2                   322,268.48                    0.07
District of Columbia.....................            2                   474,000.00                    0.10
Florida..................................          183                27,711,461.21                    6.06
Georgia..................................          105                14,999,354.16                    3.28
Idaho....................................            8                 1,023,954.73                    0.22
Illinois.................................          217                35,480,244.40                    7.76
Indiana..................................           51                 5,104,348.33                    1.12
Iowa.....................................           10                   914,515.11                    0.20
Kansas...................................            9                   964,795.16                    0.21
Kentucky.................................           23                 2,516,764.21                    0.55
Louisiana................................            9                 1,023,153.51                    0.22
Maine....................................            7                   811,174.85                    0.18
Maryland.................................           46                 8,540,241.37                    1.87
Massachusetts............................           32                 7,187,691.81                    1.57
Michigan.................................          160                21,514,713.10                    4.70
Minnesota................................           98                16,109,919.39                    3.52
Missouri.................................           44                 4,906,299.38                    1.07
Montana..................................            1                   135,000.00                    0.03
Nebraska.................................            2                   317,828.22                    0.07
Nevada...................................           63                12,684,975.31                    2.77
New Hampshire............................            5                   830,199.55                    0.18
New Jersey...............................           36                 7,037,052.91                    1.54
New Mexico...............................            7                   648,787.94                    0.14
New York.................................           61                13,524,717.00                    2.96
North Carolina...........................           67                 9,928,141.39                    2.17
North Dakota.............................            5                   418,581.16                    0.09
Ohio.....................................          134                14,702,198.08                    3.21
Oklahoma.................................           12                 1,361,410.68                    0.30
Oregon...................................           74                11,080,483.40                    2.42
Pennsylvania.............................           34                 3,848,434.18                    0.84
Rhode Island.............................           10                 2,256,279.72                    0.49
South Carolina...........................           25                 3,191,713.43                    0.70
South Dakota.............................            2                   403,169.05                    0.09
Tennessee................................           41                 4,604,333.09                    1.01
Texas....................................          154                18,603,398.13                    4.07
Utah.....................................           60                 8,940,268.00                    1.95
Vermont..................................            1                   127,991.67                    0.03
Virginia.................................           31                 5,905,457.51                    1.29
Washington...............................           81                14,111,540.33                    3.09
West Virginia............................            4                   315,975.81                    0.07
Wisconsin................................           39                 4,883,434.28                    1.07
Wyoming..................................            1                   151,872.29                    0.03
                                                 -----              ---------------                 -------
Total....................................        2,724              $457,400,016.79                  100.00%
                                                 =====              ===============                 =======


- -------------------
(1)  The greatest ZIP Code geographic concentration of Initial Group I Mortgage
     Loans was approximately 0.55% in the 92571 ZIP Code.


                                      S-36



          DOCUMENTATION LEVELS OF THE INITIAL GROUP I MORTGAGE LOANS(1)




                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          DOCUMENTATION LEVEL                MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Full Documentation.......................        1,895              $318,648,258.92                   69.67%
No Income Verification...................          640               103,619,892.45                   22.65
Stated Plus Documentation................          129                25,118,426.11                    5.49
Limited Income Verification..............           31                 5,869,329.60                    1.28
No Documentation.........................           29                 4,144,109.71                    0.91
                                                 -----              ---------------                 -------
Total....................................        2,724              $457,400,016.79                  100.00%
                                                 =====              ===============                 =======


- -------------------
(1) For a description of each Documentation Level, see "First Franklin Financial
    Corporation--Underwriting Standards" herein.


         CURRENT MORTGAGE RATES OF THE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
       CURRENT MORTGAGE RATE (%)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                          
 4.375 - 5.000..........................           58               $13,623,339.39                    2.98%
 5.001 - 6.000..........................          526               107,254,637.38                   23.45
 6.001 - 7.000..........................          960               169,205,529.83                   36.99
 7.001 - 8.000..........................          780               121,563,326.70                   26.58
 8.001 - 9.000..........................          357                42,059,066.40                    9.20
 9.001 - 10.000.........................           42                 3,659,191.76                    0.80
10.001 -  10.250........................            1                    34,925.33                    0.01
                                                -----              ---------------                 -------
Total....................................       2,724              $457,400,016.79                  100.00%
                                                =====              ===============                 =======


- -------------------
(1)  The weighted average current Mortgage Rate of the Initial Group I Mortgage
     Loans as of the Cut-off Date was approximately 6.772% per annum.


     GROSS MARGINS OF THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
             GROSS MARGIN (%)                MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                         
2.875 - 3.000............................            6             $  1,359,420.88                     0.33%
3.001 - 4.000............................          413               84,415,280.69                    20.41
4.001 - 5.000............................          762              136,468,093.43                    33.00
5.001 - 6.000............................          798              135,990,306.83                    32.88
6.001 - 7.000............................          360               50,922,941.34                    12.31
7.001 - 7.750............................           38                4,431,432.23                     1.07
                                                 -----             ---------------                  -------
Total....................................        2,377             $413,587,475.40                   100.00%
                                                 =====             ===============                  =======


- -------------------
(1)  The weighted average Gross Margin of the Adjustable-Rate Initial Group I
     Mortgage Loans as of the Cut-off Date was approximately 4.963% per annum.


                                      S-37


 NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
           NEXT ADJUSTMENT DATE              MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
January 1, 2005..........................            8               $ 1,632,158.54                    0.39%
February 1, 2005.........................            1                   203,400.00                    0.05
April 1, 2005............................            1                   125,600.00                    0.03
May 1, 2005..............................           20                 4,299,045.53                    1.04
June 1, 2005.............................            1                   183,955.28                    0.04
October 1, 2005..........................            1                   118,534.74                    0.03
December 1, 2005.........................            1                   266,918.34                    0.06
February 1, 2006.........................            1                   244,711.76                    0.06
April 1, 2006............................            7                 1,009,542.71                    0.24
May 1, 2006..............................           10                 1,691,281.45                    0.41
June 1, 2006.............................           78                13,656,000.62                    3.30
July 1, 2006.............................          556                94,098,072.99                   22.75
August 1, 2006...........................            9                 1,103,732.33                    0.27
September 1, 2006........................            2                   329,868.88                    0.08
October 1, 2006..........................          108                17,262,033.15                    4.17
November 1, 2006.........................          878               153,577,699.70                   37.13
December 1, 2006.........................            2                   539,000.00                    0.13
May 1, 2007..............................            1                   320,000.00                    0.08
June 1, 2007.............................           11                 2,060,754.39                    0.50
July 1, 2007.............................          151                27,584,115.86                    6.67
August 1, 2007...........................            4                   550,020.28                    0.13
September 1, 2007........................            3                   558,880.90                    0.14
October 1, 2007..........................           32                 4,690,302.14                    1.13
November 1, 2007.........................          233                39,797,479.94                    9.62
December 1, 2007.........................            1                   109,000.00                    0.03
June 1, 2009.............................           14                 2,097,699.32                    0.51
July 1, 2009.............................          141                26,099,012.47                    6.31
August 1, 2009...........................            1                    82,500.00                    0.02
September 1, 2009........................            1                   163,828.32                    0.04
October 1, 2009..........................           12                 2,033,424.63                    0.49
November 1, 2009.........................           87                16,946,901.13                    4.10
December 1, 2009.........................            1                   152,000.00                    0.04
                                                 -----              ---------------                 -------
Total....................................        2,377              $413,587,475.40                  100.00%
                                                 =====              ===============                 =======


- -------------------
(1) The weighted average time until the next Adjustment Date for the
    Adjustable-Rate Initial Group I Mortgage Loans as of the Cut-off Date was
    approximately 27 months.


                                      S-38


 MAXIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
        MAXIMUM MORTGAGE RATE (%)            MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                    
 6.375   -  7.000.....................           1               $    86,375.29                    0.02%
10.001   - 11.000.....................          58                13,623,339.39                    3.29
11.001   - 12.000.....................         514               104,869,126.26                   25.36
12.001   - 13.000.....................         864               155,949,957.90                   37.71
13.001   - 14.000.....................         639               103,690,266.27                   25.07
14.001   - 15.000.....................         265                32,125,905.27                    7.77
15.001   - 16.000.....................          34                 3,055,154.58                    0.74
16.001   - 17.000.....................           1                    34,925.33                    0.01
20.001   - 21.000.....................           1                   152,425.11                    0.04
                                             -----              ---------------                 -------
Total.................................       2,377              $413,587,475.40                  100.00%
                                             =====              ===============                 =======


- -------------------
(1)  The weighted average Maximum Mortgage Rate of the Adjustable-Rate Initial
     Group I Mortgage Loans as of the Cut-off Date was approximately 12.701% per
     annum.


 MINIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
        MINIMUM MORTGAGE RATE (%)            MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                          
  4.375 -  5.000........................           58              $ 13,623,339.39                    3.29%
  5.001 -  6.000........................          515               104,955,501.55                   25.38
  6.001 -  7.000........................          864               155,949,957.90                   37.71
  7.001 -  8.000........................          640               103,842,691.38                   25.11
  8.001 -  9.000........................          265                32,125,905.27                    7.77
  9.001 - 10.000.........................          34                 3,055,154.58                    0.74
 10.001 - 10.250.........................           1                    34,925.33                    0.01
                                                 -----             ---------------                 -------
Total....................................       2,377              $413,587,475.40                  100.00%
                                                =====              ===============                 =======


- -------------------
(1) The weighted average Minimum Mortgage Rate of the Adjustable-Rate Initial
    Group I Mortgage Loans as of the Cut-off Date was approximately 6.700% per
    annum.


   INITIAL PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE
                                    LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
      INITIAL PERIODIC RATE CAP (%)          MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                            
1.000....................................            31              $   6,444,159.35                  1.56%
3.000....................................         2,346                407,143,316.05                 98.44
                                                  -----              ----------------                ------
Total....................................         2,377              $ 413,587,475.40                100.00%
                                                  =====              ================                ======


- -------------------
(1) Relates solely to initial rate adjustments.


 SUBSEQUENT PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL GROUP I MORTGAGE
                                    LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
           PERIODIC RATE CAP (%)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
1.000....................................         2,377              $ 413,587,475.40                100.00%
                                                  -----              ----------------                ------
Total....................................         2,377              $ 413,587,475.40                100.00%
                                                  =====              ================                ======


- -------------------
(1)  Relates to all rate adjustments subsequent to initial rate adjustments.


INITIAL GROUP II MORTGAGE LOAN STATISTICS

         The following statistical information, unless otherwise specified, is
based upon percentages of the Principal Balances of the Initial Group II
Mortgage Loans as of the Cut-off Date.



                                      S-39


         Approximately 36.29% of the Initial Group II Mortgage Loans had
loan-to-value ratios at origination in excess of 80.00%. No Initial Group II
Mortgage Loan had a loan-to-value ratio at origination in excess of 100.00%. The
weighted average loan-to-value ratio of the Initial Group II Mortgage Loans at
origination was approximately 82.27%. There can be no assurance that the
loan-to-value ratio of any Initial Group II Mortgage Loan determined at any time
after origination is less than or equal to its original loan-to-value ratio.
Additionally, the Originator's determination of the value of a Mortgaged
Property used in the calculation of the original loan-to-value ratios of the
Mortgage Loans may differ from the appraised value of such Mortgaged Property or
the actual value of such Mortgaged Property at origination. See "Risk
Factors--High Loan-to-Value Ratios Increase Risk of Loss."

         All of the Initial Group II Mortgage Loans have a Due Date on the first
day of the month.

         The weighted average remaining term to maturity of the Initial Group II
Mortgage Loans was approximately 356 months as of the Cut-off Date. None of the
Initial Group II Mortgage Loans had a first Due Date prior to May 2004 or after
December 2004, or has a remaining term to maturity of less than 174 months or
greater than 359 months as of the Cut-off Date. The latest maturity date of any
Initial Group II Mortgage Loan is November 2034.

         The average Principal Balance of the Initial Group II Mortgage Loans at
origination was approximately $353,149. The average Cut-off Date Principal
Balance of the Initial Group II Mortgage Loans was approximately $352,786. No
Initial Group II Mortgage Loan had a Cut-off Date Principal Balance of greater
than approximately $1,000,000 or less than approximately $33,708.

         As of the Cut-off Date, the Initial Group II Mortgage Loans had
Mortgage Rates of not less than 4.250% per annum and not more than 10.000% per
annum and the weighted average Mortgage Rate of the Initial Group II Mortgage
Loans was approximately 6.343% per annum. As of the Cut-off Date, the
Adjustable-Rate Initial Group II Mortgage Loans had Gross Margins ranging from
2.875% per annum to 7.375% per annum, Minimum Mortgage Rates ranging from 4.250%
per annum to 9.125% per annum and Maximum Mortgage Rates ranging from 10.250%
per annum to 15.125% per annum. As of the Cut-off Date, the weighted average
Gross Margin of the Adjustable-Rate Initial Group II Mortgage Loans was
approximately 4.498% per annum, the weighted average Minimum Mortgage Rate of
the Adjustable-Rate Initial Group II Mortgage Loans was approximately 6.262% per
annum and the weighted average Maximum Mortgage Rate of the Adjustable-Rate
Initial Group II Mortgage Loans was approximately 12.262% per annum. The latest
next Adjustment Date following the Cut-off Date on any Adjustable-Rate Initial
Group II Mortgage Loan occurs in November 2009 and the weighted average time
until the next Adjustment Date for all of the Adjustable-Rate Initial Group II
Mortgage Loans is approximately 30 months.

         The Initial Group II Mortgage Loans are expected to have the following
characteristics as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):


                                      S-40



    CUT-OFF DATE PRINCIPAL BALANCES OF THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          PRINCIPAL BALANCE ($)              MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
  33,708 - 50,000........................           12               $   521,157.09                    0.14%
  50,001 -100,000........................           74                 5,793,599.11                    1.53
 100,001 -150,000........................          111                13,630,284.58                    3.60
 150,001 -200,000........................           86                14,862,429.48                    3.93
 200,001 -250,000........................           60                13,330,653.53                    3.52
 250,001 -300,000........................           47                12,710,176.87                    3.36
 300,001 -350,000........................           92                30,618,035.39                    8.10
 350,001 -400,000........................          165                61,617,277.96                   16.29
 400,001 -450,000........................          107                45,636,289.91                   12.07
 450,001 -500,000........................           81                38,518,098.81                   10.18
 500,001 -550,000........................           98                51,435,254.34                   13.60
 550,001 -600,000........................           61                35,117,622.90                    9.29
 600,001 -650,000........................           34                21,412,192.50                    5.66
 650,001 -700,000........................           18                12,262,608.63                    3.24
 700,001 -750,000........................           13                 9,480,220.82                    2.51
 750,001 -800,000........................            4                 3,039,318.16                    0.80
 800,001 -850,000........................            4                 3,288,512.36                    0.87
 900,001 -950,000........................            1                   920,000.00                    0.24
 950,001 -1,000,000......................            4                 3,992,680.94                    1.06
                                                 -----              ---------------                  ------
 Total...................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                  ======


- -------------------
(1)   The average Cut-off Date Principal Balance of the Initial Group II
      Mortgage Loans was approximately $352,786.


            CREDIT SCORES FOR THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
              CREDIT SCORE                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
541 - 550................................           21             $  3,801,011.00                     1.01%
551 - 575................................           92               22,061,876.50                     5.83
576 - 600................................           55               16,272,657.82                     4.30
601 - 625................................          138               45,778,427.85                    12.10
626 - 650................................          192               66,696,742.21                    17.64
651 - 675................................          188               74,305,020.48                    19.65
676 - 700................................          162               60,992,612.54                    16.13
701 - 725................................          106               41,313,769.17                    10.92
726 - 750................................           56               22,580,415.97                     5.97
751 - 775................................           46               17,746,921.73                     4.69
776 - 800................................           15                6,277,438.65                     1.66
801 - 802................................            1                  359,519.46                     0.10
                                                ------             ---------------                   ------
 Total...................................        1,072             $378,186,413.38                   100.00%
                                                ======             ===============                   ======


- -------------------
(1)   The weighted average credit score of the Initial Group II Mortgage Loans
      that had credit scores was approximately 663.


                                      S-41



      ORIGINAL TERMS TO MATURITY OF THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          ORIGINAL TERM (MONTHS)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
180......................................           15               $ 2,900,782.57                    0.77%
240......................................            2                   268,842.95                    0.07
360......................................        1,055               375,016,787.86                   99.16
                                             ---------               --------------                  ------
Total....................................        1,072               $378,186,413.38                 100.00%
                                             =========               ===============                 ======


- -------------------
(1)   The weighted average original term to maturity of the Initial Group II
      Mortgage Loans was approximately 359 months.


      REMAINING TERMS TO MATURITY OF THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
         REMAINING TERM (MONTHS)             MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
 174 - 174...............................            2               $   164,980.76                    0.04%
 175 - 176...............................            7                   631,405.87                    0.17
 179 - 180...............................            6                 2,104,395.94                    0.56
 235 - 236...............................            1                    84,182.21                    0.02
 239 - 240...............................            1                   184,660.74                    0.05
 351 - 352...............................            1                   528,443.65                    0.14
 353 - 354...............................           49                16,517,576.10                    4.37
 355 - 356...............................          400               140,238,711.21                   37.08
 357 - 358...............................           65                18,814,746.72                    4.97
 359 - 359...............................          540               198,917,310.18                   52.60
                                                 -----              ---------------                  ------
  Total..................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                  ======


- -------------------
(1)   The weighted average remaining term to maturity of the Initial Group II
      Mortgage Loans was approximately 356 months.


              PROPERTY TYPES OF THE INITIAL GROUP II MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
             PROPERTY TYPE                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Single Family ...........................          771               $259,227,561.67                   68.54%
PUD(1)...................................          196                77,988,514.38                    20.62
Condominium..............................           66                23,928,503.40                     6.33
Two Units................................           37                15,927,304.41                     4.21
Three Units..............................            2                 1,114,529.52                     0.29
                                                 -----               --------------                   ------
Total....................................        1,072               $378,186,413.38                  100.00%
                                                 =====               ===============                  ======


- -------------------
(1) PUD refers to a home or "unit" in a Planned Unit Development.


                                      S-42



           OCCUPANCY STATUS OF THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          OCCUPANCY STATUS                   MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Primary..................................        1,044              $371,294,723.66                   98.18%
Non-Owner................................           17                 3,704,318.34                    0.98
Second Home..............................           11                 3,187,371.38                    0.84
                                                 -----              ---------------                 -------
Total....................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                 =======


- -------------------
(1) Occupancy as represented by the mortgagor at the time of origination.


                 PURPOSE OF THE INITIAL GROUP II MORTGAGE LOANS



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
                 PURPOSE                     MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Purchase.................................          568              $216,704,227.92                   57.30%
Cash Out Refinance.......................          405               132,269,191.08                   34.97
Rate/Term Refinance......................           99                29,212,994.38                    7.72
                                                 -----              ---------------                  ------
Total....................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                  ======



   ORIGINAL LOAN-TO-VALUE RATIOS OF THE INITIAL GROUP II MORTGAGE LOANS(1)(2)




                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
     ORIGINAL LOAN-TO-VALUE RATIO (%)        MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
 19.11 - 20.00...........................            1              $     59,721.80                    0.02%
 30.01 - 35.00...........................            1                    73,877.49                    0.02
 40.01 - 45.00...........................            3                   451,393.06                    0.12
 45.01 - 50.00...........................            6                 1,026,088.89                    0.27
 50.01 - 55.00...........................            6                 2,708,160.41                    0.72
 55.01 - 60.00...........................           13                 3,386,537.56                    0.90
 60.01 - 65.00...........................           19                 6,206,002.01                    1.64
 65.01 - 70.00...........................           32                11,543,776.34                    3.05
 70.01 - 75.00...........................           58                24,597,717.69                    6.50
 75.01 - 80.00...........................          517               190,882,281.32                   50.47
 80.01 - 85.00...........................           86                27,775,023.91                    7.34
 85.01 - 90.00...........................          158                55,412,558.62                   14.65
 90.01 - 95.00...........................          134                43,668,031.47                   11.55
 95.01 - 100.00..........................           38                10,395,242.81                    2.75
                                                 -----              ---------------                  ------
Total....................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                  ======

- -------------------
(1)  The weighted average original loan-to-value ratio of the Initial Group II
     Mortgage Loans as of the Cut-off Date was approximately 82.27%.

(2)  For a description of the determination of loan-to-value ratio by the
     Originator see "First Franklin Financial Corporation--Underwriting
     Standards" herein.


                                      S-43



GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES RELATED TO THE INITIAL GROUP
                              II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
                LOCATION                     MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Alabama..................................            6             $  1,772,476.18                     0.47%
Arizona..................................            7                2,235,608.50                     0.59
California...............................          536              230,597,702.27                    60.97
Colorado.................................           20                5,463,743.60                     1.44
Connecticut..............................            6                2,018,212.83                     0.53
District of Columbia.....................            2                  781,500.00                     0.21
Florida..................................           42               10,730,071.76                     2.84
Georgia..................................           28                7,986,909.63                     2.11
Idaho....................................            1                  339,421.63                     0.09
Illinois.................................           44               11,262,192.32                     2.98
Indiana..................................            6                  509,471.01                     0.13
Kansas...................................            2                  649,505.03                     0.17
Kentucky.................................            5                  875,291.80                     0.23
Louisiana................................            3                1,398,294.05                     0.37
Maryland.................................           19                5,673,866.02                     1.50
Massachusetts............................           11                4,078,192.84                     1.08
Michigan.................................           29                7,622,231.52                     2.02
Minnesota................................           22                6,084,482.89                     1.61
Missouri.................................           10                2,319,064.63                     0.61
Nevada...................................           11                3,053,493.68                     0.81
New Hampshire............................            1                  411,350.00                     0.11
New Jersey...............................           16                5,457,465.09                     1.44
New Mexico...............................            2                  551,680.53                     0.15
New York.................................           47               19,087,108.65                     5.05
North Carolina...........................            4                1,007,973.05                     0.27
Ohio.....................................           18                4,342,754.90                     1.15
Oklahoma.................................            2                  172,766.74                     0.05
Oregon...................................           22                5,461,659.72                     1.44
Pennsylvania.............................           12                2,307,005.19                     0.61
Rhode Island.............................            3                  413,703.12                     0.11
South Carolina...........................            5                1,328,949.11                     0.35
Tennessee................................            7                  945,912.11                     0.25
Texas....................................           62               12,046,067.15                     3.19
Utah.....................................            9                2,284,881.23                     0.60
Virginia.................................           16                6,651,433.51                     1.76
Washington...............................           29                8,270,771.16                     2.19
West Virginia............................            1                   81,565.64                     0.02
Wisconsin................................            6                1,911,634.29                     0.51
                                                 -----             ---------------                   ------
Total....................................        1,072             $378,186,413.38                   100.00%
                                                 =====             ===============                   ======


- -------------------
(1)  The greatest ZIP Code geographic concentration of Initial Group II Mortgage
     Loans was approximately 1.07% in the 92592 ZIP Code.


                                      S-44


         DOCUMENTATION LEVELS OF THE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                  PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          DOCUMENTATION LEVEL                MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
Full Documentation.......................          761             $275,371,421.42                    72.81%
No Income Verification...................          186               50,139,248.34                    13.26
Stated Plus Documentation................          102               44,759,473.29                    11.84
Limited Income Verification..............           17                7,150,640.30                     1.89
No Documentation.........................            6                  765,630.03                     0.20
                                                 -----             ---------------                   ------
Total....................................        1,072             $378,186,413.38                   100.00%
                                                 =====             ===============                   ======


- -------------------
(1) For a description of each Documentation Level, see "First Franklin Financial
    Corporation--Underwriting Standards" herein.


        CURRENT MORTGAGE RATES OF THE INITIAL GROUP II MORTGAGE LOANS(1)


                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
        CURRENT MORTGAGE RATE (%)            MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
4.250  -   5.000.........................           28               $11,112,911.86                    2.94%
5.001  -   6.000.........................          363               151,910,205.49                   40.17
6.001  -   7.000.........................          401               150,187,980.65                   39.71
7.001  -   8.000.........................          202                50,584,626.99                   13.38
8.001  -   9.000.........................           70                13,227,323.24                    3.50
9.001  -  10.000.........................            8                 1,163,365.15                    0.31
                                                 -----              ---------------                  ------
Total....................................        1,072              $378,186,413.38                  100.00%
                                                 =====              ===============                  ======


- -------------------
(1)  The weighted average current Mortgage Rate of the Initial Group II Mortgage
     Loans as of the Cut-off Date was approximately 6.343% per annum.


     GROSS MARGINS OF THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE LOANS(1)


                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
             GROSS MARGIN (%)                MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
2.875  -  3.000..........................             7              $ 3,640,117.36                  1.08%
3.001  -  4.000..........................           300              128,441,480.20                 38.18
4.001  -  5.000..........................           291              111,721,151.01                 33.21
5.001  -  6.000..........................           205               73,291,079.13                 21.79
6.001  -  7.000..........................            64               19,247,796.08                  5.72
7.001  -  7.375..........................             1                   79,157.85                  0.02
                                                    ---             ---------------                ------
Total....................................           868             $336,420,781.63                100.00%
                                                    ===             ===============                ======


- -------------------
(1)  The weighted average Gross Margin of the Adjustable-Rate Initial Group II
     Mortgage Loans as of the Cut-off Date was approximately 4.498% per annum.



                                      S-45



 NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE LOANS(1)




                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
           NEXT ADJUSTMENT DATE              MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
January 1, 2005..........................             1              $   319,600.00                    0.10%
May 1, 2005..............................            14                6,739,057.99                    2.00
May 1, 2006..............................             2                  331,538.62                    0.10
June 1, 2006.............................            20                8,266,435.61                    2.46
July 1, 2006.............................           158               63,417,519.37                   18.85
August 1, 2006...........................             2                  998,506.18                    0.30
October 1, 2006..........................            27               10,188,356.19                    3.03
November 1, 2006.........................           294              123,226,460.99                   36.63
June 1, 2007.............................             9                3,467,950.00                    1.03
July 1, 2007.............................            55               22,828,467.30                    6.79
August 1, 2007...........................             1                  560,000.00                    0.17
October 1, 2007..........................            12                3,828,010.58                    1.14
November 1, 2007.........................            71               28,225,104.84                    8.39
June 1, 2009.............................             8                3,053,872.40                    0.91
July 1, 2009.............................           124               40,076,651.33                   11.91
October 1, 2009..........................            10                2,296,281.34                    0.68
November 1, 2009.........................            60               18,596,968.89                    5.53
                                                   ----             ---------------                  ------
Total....................................           868             $336,420,781.63                  100.00%
                                                   ====             ===============                  ======


- -------------------
(1)  The weighted average time until the next Adjustment Date for the
     Adjustable-Rate Initial Group II Mortgage Loans as of the Cut-off Date was
     approximately 30 months.


MAXIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
        MAXIMUM MORTGAGE RATE (%)            MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
10.250 -  11.000.........................           27             $ 10,576,183.80                     3.14%
11.001 -  12.000.........................          350              145,816,118.15                    43.34
12.001 -  13.000.........................          338              133,764,176.61                    39.76
13.001 -  14.000.........................          114               36,656,926.03                    10.90
14.001 -  15.000.........................           37                9,113,440.04                     2.71
15.001 -  15.125.........................            2                  493,937.00                     0.15
                                                 -----             ---------------                   ------
Total....................................          868             $336,420,781.63                   100.00%
                                                 =====             ===============                   ======


- -------------------
(1) The weighted average Maximum Mortgage Rate of the Adjustable-Rate Initial
    Group II Mortgage Loans as of the Cut-off Date was approximately 12.262% per
    annum.


                                      S-46



MINIMUM MORTGAGE RATES OF THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE LOANS(1)



                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
        MINIMUM MORTGAGE RATE (%)            MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
4.250  -  5.000..........................           27             $ 10,576,183.80                     3.14%
5.001  -  6.000..........................          350              145,816,118.15                    43.34
6.001  -  7.000..........................          338              133,764,176.61                    39.76
7.001  -  8.000..........................          114               36,656,926.03                    10.90
8.001  -  9.000..........................           37                9,113,440.04                     2.71
9.001  -  9.125..........................            2                  493,937.00                     0.15
                                                 -----             ---------------                   ------
Total....................................          868             $336,420,781.63                   100.00%
                                                 =====             ===============                   ======


- -------------------
(1)  The weighted average Minimum Mortgage Rate of the Adjustable-Rate Initial
     Group II Mortgage Loans as of the Cut-off Date was approximately 6.262% per
     annum.


  INITIAL PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE
                                    LOANS(1)



                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
      INITIAL PERIODIC RATE CAP (%)          MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
1.000....................................           15             $  7,058,657.99                     2.10%
3.000....................................          853              329,362,123.64                    97.90
                                                   ---             ---------------                   ------
Total....................................          868             $336,420,781.63                   100.00%
                                                   ===             ===============                   ======


- -------------------
(1) Relates solely to initial rate adjustments.


 SUBSEQUENT PERIODIC RATE CAPS OF THE ADJUSTABLE-RATE INITIAL GROUP II MORTGAGE
                                    LOANS(1)



                                                                 PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                               NUMBER OF        OUTSTANDING AS OF THE     BALANCE OUTSTANDING AS OF
          PERIODIC RATE CAP (%)              MORTGAGE LOANS         CUT-OFF DATE              THE CUT-OFF DATE
     --------------------------------        --------------     ---------------------     -------------------------
                                                                                           
1.000....................................          868             $336,420,781.63                   100.00%
                                                   ---             ---------------                   ------
Total....................................          868             $336,420,781.63                   100.00%
                                                   ===             ===============                   ======


- -------------------
(1) Relates to all rate adjustments subsequent to initial rate adjustments.


CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS AND THE PRE-FUNDING ACCOUNTS

         Under and to the extent provided in the Pooling Agreement, the Trustee,
on behalf of the Trust, will be obligated to purchase from the Depositor during
the Funding Period (as defined herein), subject to the availability thereof,
Subsequent Mortgage Loans secured by residential properties consisting of
detached or attached one-to four-family dwelling units and individual
condominium units. Each Subsequent Mortgage Loan will have been underwritten in
accordance with the criteria set forth under "First Franklin Financial
Corporation--Underwriting Standards" herein. The Subsequent Mortgage Loans will
be transferred to the Trustee, on behalf of the Trust, pursuant to subsequent
transfer instruments (the "Subsequent Transfer Instruments") between the
Depositor and the Trustee. In connection with the purchase of Subsequent
Mortgage Loans on such dates of transfer (the "Subsequent Transfer Dates"), the
Trustee, on behalf of the Trust, will be required to pay to the Depositor from
amounts on deposit in the Group I Pre-Funding Account or the Group II
Pre-Funding Account, as applicable, a cash purchase price of 100% of the
Principal Balance thereof. The Depositor will designate the later of (i) the
first day of the month in which the related Subsequent Transfer Date occurs and
(ii) the origination date of such Mortgage Loan as the cut-off date with respect
to the related Subsequent Mortgage Loans (the "Subsequent Cut-off Date"). The
amount paid from the Group I Pre-Funding Account and the Group II Pre-Funding
Account on each Subsequent Transfer Date will not include accrued interest on
the related Subsequent Mortgage Loans. Following each Subsequent Transfer Date,
the aggregate Principal Balance of the Group I Mortgage Loans and the Group II
Mortgage Loans will increase by an amount equal to the aggregate Principal
Balance of the Subsequent Group I Mortgage Loans and Subsequent Group II
Mortgage Loans so purchased and the amount in the Group I Pre-Funding Account
and the Group II Pre-Funding Account will decrease accordingly. Investors should
note the Depositor will not deposit any amounts with the Trustee in respect of
interest on the Original Pre-Funded Amounts (as defined


                                      S-47


below). If the Depositor fails to deliver the Subsequent Mortgage Loans before
the Funding Period, such failure will result in less Available Funds on the
first Distribution Date following the Funding Period.

         An account (the "Group I Pre-Funding Account") will be established by
the Trustee for the benefit of the Certificateholders and funded on the Closing
Date by the Depositor with an amount equal to approximately $284,600,691 (the
"Original Group I Pre-Funded Amount") to provide the Trustee, on behalf of the
Trust, with funds to purchase Subsequent Group I Mortgage Loans. During the
period (the "Funding Period") from the Closing Date until the earliest of (i)
the date on which the amount on deposit in the Group I Pre-Funding Account and
the Group II Pre-Funding Account is less than $10,000, exclusive of investment
income, or (ii) March 16, 2005, the Original Group I Pre-Funded Amount will be
reduced by the amount used to purchase Subsequent Group I Mortgage Loans for
Loan Group I in accordance with the Pooling Agreement. Any investment income on
funds in the Group I Pre-Funding Account will be paid to the Depositor or its
designee as provided in the Pooling Agreement.

         An account (the "Group II Pre-Funding Account"; and together with the
Group I Pre-Funding Account, the "Pre-Funding Accounts") will be established by
the Trustee for the benefit of the Certificateholders and funded on the Closing
Date by the Depositor with an amount equal to approximately $235,312,878 (the
"Original Group II Pre-Funded Amount"; and together with the Original Group I
Pre-Funded Amount, the "Original Pre-Funded Amounts") to provide the Trustee, on
behalf of the Trust, with funds to purchase Subsequent Group II Mortgage Loans.
During the Funding Period, the Original Group II Pre-Funded Amount will be
reduced by the amount used to purchase Subsequent Group II Mortgage Loans for
Loan Group II in accordance with the Pooling Agreement. Any investment income on
funds in the Group II Pre-Funding Account will be paid to the Depositor or its
designee as provided in the Pooling Agreement.

         Any conveyance of Subsequent Mortgage Loans on a Subsequent Transfer
Date is subject to certain conditions including, but not limited to the
following: (a) each such Mortgage Loan must satisfy the representations and
warranties specified in the related Subsequent Transfer Instrument and the
Pooling Agreement; (b) the Depositor will not select such Mortgage Loans in a
manner that it believes to be adverse to the interests of the
Certificateholders; (c) the Depositor will deliver certain opinions of counsel
with respect to the validity of the conveyance of such Mortgage Loans and (d) as
of the related Subsequent Cut-off Date, each such Subsequent Mortgage Loan will
satisfy the following criteria: (i) the Mortgage Loan may not be 30 or more days
delinquent as of the last day of the calendar month preceding the Subsequent
Cut-off Date; (ii) the original term to stated maturity of the Mortgage Loan
will not be less than 180 months and will not exceed 360 months; (iii) the
Mortgage Loan may not provide for negative amortization; (iv) the Mortgage Loan
will not have a loan-to-value ratio greater than 100.00%; (v) such Mortgage
Loans will have, as of the Subsequent Cut-off Date, a weighted average term
since origination not in excess of 6 months; (vi) the Mortgage Loan, if a
fixed-rate Mortgage Loan, will have a Mortgage Rate that is not less than
approximately 4.750% per annum or greater than approximately 10.250% per annum;
(vii) each of the Mortgage Loans will have a first payment date occurring on or
before February 2005 and will include 30 days' interest thereon; (viii) if the
Mortgage Loan is an adjustable-rate Mortgage Loan, the Mortgage Loan will have a
Gross Margin not less than approximately 2.750% per annum, will have a Maximum
Mortgage Rate not less than approximately 6.375% per annum and will have a
Minimum Mortgage Rate not less than approximately 4.000% per annum and (x) the
Mortgage Loan will have been underwritten in accordance with the criteria set
forth under "First Franklin Financial Corporation--Underwriting Standards"
herein.

         Following the purchase of Subsequent Group I Mortgage Loans by the
Trust, at the end of the Funding Period all of the Group I Mortgage Loans
(including the Subsequent Group I Mortgage Loans): (i) will have a weighted
average original term to stated maturity of not more than 360 months; (ii) will
have a weighted average Mortgage Rate of not less than 6.000% per annum and not
more than 7.500% per annum; (iii) will have a weighted average loan-to-value
ratio of not more than 84.00%; (iv) will have no Mortgage Loan with a Principal
Balance which does not conform to Fannie Mae and Freddie Mac principal balance
guidelines; (v) will consist of Mortgage Loans with prepayment charges
representing no less than approximately 81.00% of the Group I Mortgage Loans;
(vi) have no more than 13.00% of fixed-rate Group I Mortgage Loans and (vii)
will have a weighted average FICO score of not less than 600. In addition, the
adjustable-rate Group I Mortgage Loans will have a weighted average Gross Margin
not less than 4.250% per annum. For purposes of the calculations described in
this paragraph, percentages of the Group I Mortgage Loans will be based on the
Principal Balance of the Initial Group I Mortgage Loans as of the Cut-off Date
and the Principal Balance of the Subsequent Group I Mortgage Loans as of the
related Subsequent Cut-off Date.


                                      S-48


         Following the purchase of Subsequent Group II Mortgage Loans by the
Trust, at the end of the Funding Period all of the Group II Mortgage Loans
(including the Subsequent Group II Mortgage Loans): (i) will have a weighted
average original term to stated maturity of not more than 360 months; (ii) will
have a weighted average Mortgage Rate of not less than 6.000% per annum and not
more than 7.500% per annum; (iii) will have a weighted average loan-to-value
ratio of not more than 84.00%; (iv) will have no Mortgage Loan with a Principal
Balance in excess of $1,000,000; (v) will consist of Mortgage Loans with
prepayment charges representing no less than approximately 81.00% of the Group
II Mortgage Loans; (vi) have no more than 13.00% of fixed-rate Group II Mortgage
Loans and (vii) will have a weighted average FICO score of not less than 600. In
addition, the adjustable-rate Group II Mortgage Loans will have a weighted
average Gross Margin not less than 4.250% per annum. For purposes of the
calculations described in this paragraph, percentages of the Group II Mortgage
Loans will be based on the Principal Balance of the Initial Group II Mortgage
Loans as of the Cut-off Date and the Principal Balance of the Subsequent Group
II Mortgage Loans as of the related Subsequent Cut-off Date.

         Notwithstanding the foregoing, any Subsequent Mortgage Loan may be
rejected by any of the Rating Agencies if the inclusion of such Subsequent
Mortgage Loan would adversely affect the ratings on any class of Offered
Certificates.

                      FIRST FRANKLIN FINANCIAL CORPORATION

GENERAL

         First Franklin Financial Corporation (the "Originator") is a Delaware
corporation headquartered in San Jose, California. The information set forth in
the following paragraphs has been provided by the Originator, and none of the
Depositor, the Servicer, the Seller, the Trustee, the Underwriter or any other
party makes any representation as to the accuracy or completeness of such
information.

         The Originator is a direct, wholly-owned subsidiary of National City
Bank of Indiana ("NCBA"). NCBA is a wholly-owned subsidiary of National City
Corporation. As of September 30, 2004, the Originator had approximately
(unaudited) $2.745 billion in assets, approximately $1.486 billion in
liabilities and approximately $1.259 billion in equity.

         The Originator is a HUD-approved mortgagee and an approved
seller/servicer by both Fannie Mae and Freddie Mac. It currently operates thirty
four wholesale branches, one retail branch and one portfolio retention platform
in the United States including offices in Atlanta, Georgia; Baltimore, Maryland;
Boston, Massachusetts; Charlotte, North Carolina; Chicago, Illinois; Cincinnati,
Columbus, and Cleveland, Ohio; Austin, Dallas, and Houston, Texas; Denver,
Colorado; Detroit, Michigan; Indianapolis, Indiana; Kansas City, Kansas; Las
Vegas, Nevada; Miami and Orlando, Florida; Minneapolis, Minnesota; New York, New
York; Oklahoma City, Oklahoma; Phoenix, Arizona; Pittsburgh, Pennsylvania;
Portland, Oregon; St. Louis, Missouri; Salt Lake City, Utah; Seattle, Washington
and Irvine, Laguna Hills, Sacramento, San Bernardino, San Diego, San Jose,
Studio City, Walnut Creek and Westlake Village, California. The Originator's
primary source of originations is through mortgage brokerage companies.

         Founded in 1981, the Originator has grown from a small mortgage broker
to a full-service mortgage lender with a wide variety of products. During the
late 1980's and early 1990's, the Originator focused primarily on originating
and purchasing agency mortgage loans. Agency origination volume peaked in 1993
at over $3.5 billion.

         In 1994, the Originator embarked on a transformation to a full service
"A" through "D" credit lender. Since that time, agency mortgage loan origination
volume has declined significantly as activities have been focused on originating
and acquiring non-agency mortgage loans. As of September 30, 2004, originations
totaled approximately $22.2 billion year-to-date, with $1.4 billion of retail
non-agency mortgage loans and $20.8 billion of wholesale non-agency mortgage
loans.

UNDERWRITING STANDARDS

         All of the Mortgage Loans were originated or acquired by the
Originator, generally in accordance with the underwriting criteria described
herein. The information set forth in the following paragraphs has been provided
by the Originator, and none of the Depositor, the Servicer, the Seller, the
Trustee, the Underwriter or any other party makes any representation as to the
accuracy or completeness of such information.


                                      S-49


         The Originator's underwriting standards are primarily intended to
assess the ability and willingness of the borrower to repay the debt and to
evaluate the adequacy of the mortgaged property as collateral for the mortgage
loan. All of the Mortgage Loans were underwritten with a view toward the resale
thereof in the secondary mortgage market. The Originator considers, among other
things, a mortgagor's credit history, repayment ability and debt
service-to-income ratio ("Debt Ratio"), as well as the value, type and use of
the mortgaged property. The Mortgage Loans generally bear higher rates of
interest than mortgage loans that are originated in accordance with Fannie Mae
and Freddie Mac standards, and may experience rates of delinquencies and
foreclosures that are higher, and that may be substantially higher, than those
experienced by portfolios of mortgage loans underwritten in a more traditional
manner. Unless prohibited by state law or otherwise waived by the Originator
upon the payment by the related mortgagor of higher origination fees and a
higher Mortgage Rate, a majority of the Mortgage Loans provide for the payment
by the mortgagor of a prepayment charge on certain full or partial prepayments
made within one to four years from the date of origination of the related
Mortgage Loan as described under "The Mortgage Pool--Mortgage Loan Statistics"
above. The amount of the prepayment charge is as provided in the related
Mortgage Note and with respect to approximately 76.43% of the Initial Group I
Mortgage Loans and approximately 90.99% of the Initial Group II Mortgage Loans
(in each case, by aggregate principal balance of the related Loan Group as of
the Cut-off Date) and approximately 83.03% of the Initial Mortgage Loans (by
aggregate principal balance of the Initial Mortgage Loans as of the Cut-off
Date) that have a prepayment charge, the prepayment charge is equal to six
month's interest on any amounts prepaid in excess of 20% of the original
Principal Balance of the related Mortgage Loan in any 12 month period.

         Substantially all of the mortgage loans originated by the Originator
are based on loan application packages submitted through mortgage brokerage
companies. These brokers must meet minimum standards set by the Originator based
on an analysis of the following information submitted with an application for
approval: applicable state lending license (in good standing), satisfactory
credit report only if no federal income tax identification number, signed broker
agreement, signed W-9 and signed broker authorization. Once approved, mortgage
brokerage companies are eligible to submit loan application packages in
compliance with the terms of a signed broker agreement.

         The Originator has one underwriting program called the Direct Access
Program. Within the Direct Access Program, there are four documentation
programs, the Full Documentation Program, the Limited Income Verification
Program (the "LIV"), the Stated Plus Program and the No Income Verification
Program (the "NIV"). All of the Mortgage Loans were originated in accordance
with the Originator's Direct Access Program. While each underwriting program is
intended to assess the risk of default, the Direct Access Program makes use of
credit bureau risk scores (the "Credit Bureau Risk Score"). The Credit Bureau
Risk Score is a statistical ranking of likely future credit performance
developed by Fair, Isaac & Company ("Fair, Isaac") and the three national credit
repositories--Equifax, Trans Union and First American (formerly Experian which
was formerly TRW). The Credit Bureau Risk Scores available from the three
national credit repositories are calculated by the assignment of weightings to
the most predictive data collected by the credit repositories and range from 300
to 850. Although the Credit Bureau Risk Scores are based solely on the
information at the particular credit repository, such Credit Bureau Risk Scores
have been calibrated to indicate the same level of credit risk regardless of
which credit repository is used. The Credit Bureau Risk Score is used as an aid
to, not a substitute for, the underwriter's judgment.

         The Direct Access Program was developed to simplify the origination
process for the mortgage brokerage companies approved by the Originator. In
contrast to assignment of credit grades according to traditional non-agency
credit assessment methods, i.e., mortgage and other credit delinquencies, Direct
Access relies upon a borrower's Credit Bureau Risk Score initially to determine
a borrower's likely future credit performance. Mortgage brokerage companies are
able to access Credit Bureau Risk Scores at the initial phases of the loan
application process and use the score to determine a borrower's interest rate
based upon the Originator's Direct Access Program risk-based pricing matrix
(subject to final loan approval by the Originator).

         Under the Direct Access Program, the Originator requires that the
Credit Bureau Risk Score of the primary borrower (the borrower with at least
51.00% of total income for all LTVs) be used to determine program eligibility.
Credit Bureau Risk Scores must be obtained from at least two national credit
repositories, with the lower of the two scores being utilized in program
eligibility determination. If Credit Bureau Risk Scores are obtained from three
credit repositories, the middle of the three scores can be utilized. In all
cases, a borrower's complete credit history must be detailed in the credit
report that produces a given Credit Bureau Risk Score or the borrower is not
eligible for the Direct Access Program. Generally, the minimum Credit Bureau
Risk Score allowed under the Direct Access Program is 540.


                                      S-50


         The Credit Bureau Risk Score, along with the loan-to-value ratio, is an
important tool in assessing the creditworthiness of a Direct Access borrower.
However, these two factors are not the only considerations in underwriting a
Direct Access loan. The Originator's underwriting staff fully reviews each
Direct Access loan to determine whether the Originator's guidelines for income,
assets, employment and collateral are met.

         All of the Mortgage Loans were underwritten by the Originator's
underwriters having the appropriate signature authority. Each underwriter is
granted a level of authority commensurate with their proven judgment, maturity
and credit skills. On a case by case basis, the Originator may determine that,
based upon compensating factors, a prospective mortgagor not strictly qualifying
under the underwriting risk category guidelines described below warrants an
underwriting exception. Compensating factors may include, but are not limited
to, low loan-to-value ratio, low Debt Ratio, substantial liquid assets, good
credit history, stable employment and time in residence at the applicant's
current address. It is expected that a substantial portion of the Mortgage Loans
may represent such underwriting exceptions.

         The Originator's underwriters verify the income of each applicant under
various documentation programs as follows: under the Full Documentation Program,
applicants are generally required to submit verification of stable income for
the periods of six months to two years preceding the application dependent on
credit score range; under the LIV Program, the borrower is qualified based on
the income stated on the application and applicants are generally required to
submit verification of adequate cash flow to meet credit obligations for the six
month period preceding the application; under the Stated Plus Program allows
income to be stated, but requires borrowers provide verification of liquid
assets equaling three months of income stated on the mortgage application; under
the NIV Program, applicants are qualified based on monthly income as stated on
the mortgage application and the underwriter will determine that the stated
income is reasonable and realistic when compared to borrower's employment type,
assets and credit history. For Direct Access first lien mortgage loans from
self-employed or 1099 borrowers with a credit score greater than or equal to 540
and not originated in conjunction with a second lien mortgage, bank statements
(for 12 months) are acceptable as full documentation. For Direct Access first
lien mortgage loans from self-employed or 1099 borrowers with credit scores
greater than or equal to 600, regardless of being originated with a
corresponding second lien mortgage, twelve months bank statements are acceptable
as full documentation. In all cases, the income stated must be reasonable and
customary for the applicant's line of work. Although the income is not verified
under the LIV and NIV Programs, a preclosing audit generally will confirm that
the business exists. Verification may be made through phone contact to the place
of business, obtaining a valid business license, CPA/Enrolled Agent letter or
through Dunn and Bradstreet Information Services.

         The Originator also offers Rapid Refi which allows reduced income
documentation in exchange for timely payments of a current mortgage over the
previous eighteen (18) month period.

         The applicant generally must have a sufficiently established credit
history to qualify for the appropriate Credit Bureau Risk Score range under the
Direct Access Program. This credit history is substantiated by a two repository
merged report prepared by an independent credit report agency. The report
typically summarizes the applicant's entire credit history, and generally
includes a seven year public record search for each address where the applicant
has lived during the two years prior to the issuance of the credit report and
contains information relating to such matters as credit history with local and
national merchants and lenders, installment debt payments and any record of
defaults, bankruptcy, repossession, suits or judgments. In some instances,
borrowers with a minimal credit history are eligible for financing under the
Direct Access Program.

         The Originator originates loans secured by 1-4 unit residential
properties made to eligible borrowers with a vested fee simple (or in some cases
a leasehold) interest in the property. The Originator's guidelines are applied
in accordance with a procedure which complies with applicable federal and state
laws and regulations and generally require an appraisal of the mortgaged
property which conforms to Freddie Mac and/or Fannie Mae standards; and if
appropriate, a review appraisal. Generally, appraisals are provided by
appraisers approved by the Originator. Review appraisals may only be provided by
appraisers approved by the Originator. In some cases, the Originator relies on a
statistical appraisal methodology provided by a third-party.

         Qualified independent appraisers must meet minimum standards of
licensing and provide errors and omissions insurance in states where it is
required to become approved to do business with the Originator. Each Uniform
Residential Appraisal Report includes a market data analysis based on recent
sales of comparable homes in the area and, where deemed appropriate, replacement
cost analysis based on the current cost of constructing a similar home. The
review appraisal may be an enhanced desk, field review or an automated valuation
report that


                                      S-51


confirms or supports the original appraiser's value of the mortgaged premises.
The review appraisal may be waived by a Standard Plus Delegated Underwriter.

         The Originator requires title insurance on all mortgage loans secured
by liens on real property. The Originator also requires that fire and extended
coverage casualty insurance be maintained on the secured property in an amount
at least equal to the principal balance of the related residential loan or the
replacement cost of the property, whichever is less.

         The Originator conducts a number of quality control procedures,
including a post-funding compliance audit as well as a full re-underwriting of a
random selection of loans to assure asset quality. Under the compliance audit,
all loans are reviewed to verify credit grading, documentation compliance and
data accuracy. Under the asset quality procedure, a random selection of each
month's originations is reviewed. The loan review confirms the existence and
accuracy of legal documents, credit documentation, appraisal analysis and
underwriting decision. A report detailing audit findings and level of error is
sent monthly to each branch for response. The audit findings and branch
responses are then reviewed by the Originator's senior management. Adverse
findings are tracked monthly and over a rolling six month period. This review
procedure allows the Originator to assess programs for potential guideline
changes, program enhancements, appraisal policies, areas of risk to be reduced
or eliminated and the need for additional staff training.

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

         "Equity Refinance" transactions are defined as those instances where
the borrower receives the lesser of 2% of the new loan amount or $2,000
cash-in-hand. Funds used for debt consolidation are not included in this amount.

         The Originator's guidelines under the Direct Access Program generally
have the following criteria for borrower eligibility for the specified Credit
Bureau Risk Score range.

         The Debt Ratio generally may not exceed 50.49% for all credit scores on
full documentation and LIV loans. Loans meeting the residual income requirements
may have a maximum Debt Ratio of 55.49%. The Debt Ratio for NIV loans may not
exceed 50.49%.

         Generally, all liens affecting title must be paid at closing.
Collections, charge-offs, judgements and liens not affecting title may remain
open for combined loan-to-value ratios less than or equal to 80%, provided
certain criteria are met. For instance, if the loan is a purchase or rate and
term refinance; and the loan is a stand-alone (non-combo); and the balance of
the item(s) added to the loan amount does not exceed the maximum allowed
combined loan-to-value ratio; and the payment amounts are included in the debt
calculation; and if the First Franklin loan has first lien priority, payoffs are
not required.

                                   THE SELLER

      The Seller of the Mortgage Loans is Greenwich Capital Financial Products,
Inc., a Delaware corporation. The Seller previously acquired the Mortgage Loans
from the Originator.

                              THE POOLING AGREEMENT

GENERAL

         The Certificates will be issued pursuant to the Pooling Agreement. The
Trust created under the Pooling Agreement will consist of (i) all of the
Depositor's right, title and interest in the Mortgage Loans, the related
mortgage notes, Mortgages and other related documents, (ii) all payments on or
collections in respect of the Mortgage Loans due after the Cut-off Date,
together with any proceeds thereof, (iii) any Mortgaged Properties


                                      S-52


acquired on behalf of Certificateholders by foreclosure or by deed in lieu of
foreclosure, and any revenues received thereon, (iv) the rights of the Trustee
under all insurance policies required to be maintained pursuant to the Pooling
Agreement, (v) the Net WAC Rate Carryover Reserve Account and the rights of the
Trustee under the cap contract, (vi) the rights of the Depositor under the
Mortgage Loan Purchase Agreement and (vii) amounts on deposit in the Pre-Funding
Accounts and the Interest Coverage Accounts, if any.

ASSIGNMENT OF THE MORTGAGE LOANS

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

         The Pooling Agreement will require that, within the time period
specified therein, the Depositor will deliver or cause to be delivered to the
Trustee (or a custodian, as the Trustee's agent for such purpose) the mortgage
notes, endorsed to the Trustee on behalf of the Certificateholders, and the
Related Documents. In lieu of delivery of original Mortgages or mortgage notes,
if such original is not available or is lost, the Depositor may deliver or cause
to be delivered true and correct copies thereof, or, with respect to a lost
mortgage note, a lost note affidavit executed by the Seller. The assignments of
Mortgage will not be recorded by or on behalf of the Depositor in the
appropriate offices for real property records; provided, however, upon the
occurrence of certain events set forth in the Pooling Agreement, each such
assignment of Mortgage will be recorded by the Seller as set forth in the
Pooling Agreement.

         Within 45 days of the Closing Date, the Trustee will review the Initial
Mortgage Loans and the Related Documents pursuant to the Pooling Agreement and
if any Initial Mortgage Loan or Related Document is found to be defective in any
material respect and such defect is not cured within 120 days following
notification thereof to the Seller by the Trustee, the Seller will be obligated
to either (i) substitute for such Mortgage Loan a Qualified Substitute Mortgage
Loan; however, such substitution is permitted only within two years of the
Closing Date and may not be made unless an opinion of counsel is provided to the
effect that such substitution will not disqualify any of the REMICs (as defined
in the Pooling Agreement) as a REMIC or result in a prohibited transaction tax
under the Code or (ii) purchase such Mortgage Loan at a price (the "Purchase
Price") equal to the outstanding Principal Balance of such Mortgage Loan as of
the date of purchase, plus all accrued and unpaid interest thereon, computed at
the Mortgage Rate through the end of the calendar month in which the purchase is
effected, plus the amount of any unreimbursed Advances and Servicing Advances
(each as defined herein) made by the Servicer, plus any costs and damages
incurred by the Trust in connection with any violation by such loan of any
predatory- or abusive-lending law. The Purchase Price will be required to be
remitted to the Servicer for deposit in the Collection Account (as defined
herein) on or prior to the next succeeding Determination Date (as defined
herein) after such obligation arises. The obligation of the Seller to repurchase
or substitute for a Deleted Mortgage Loan (as defined herein) is the sole remedy
regarding any defects in the Mortgage Loans and Related Documents available to
the Trustee or the Certificateholders.

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

         A "Qualified Substitute Mortgage Loan" is a mortgage loan substituted
by the Seller for a Deleted Mortgage Loan which must, on the date of such
substitution, (i) have an outstanding Principal Balance (or in the case of a
substitution of more than one Mortgage Loan for a Deleted Mortgage Loan, an
aggregate Principal Balance), not in excess of, and not more than 5% less than,
the Principal Balance of the Deleted Mortgage Loan; (ii) have a Mortgage Rate
not less than the Mortgage Rate of the Deleted Mortgage Loan and not more than
1% in excess of the Mortgage Rate of such Deleted Mortgage Loan; (iii) in the
case of any Adjustable-Rate Mortgage Loan, have a Maximum Mortgage Rate and
Minimum Mortgage Rate not less than the respective rate for the Deleted Mortgage
Loan, have a Gross Margin equal to or greater than the Deleted Mortgage Loan and
have the


                                      S-53


same Adjustment Date frequency as the Deleted Mortgage Loan, (iv) have the same
Due Date as the Deleted Mortgage Loan; (v) have a remaining term to maturity not
more than one year earlier and not later than the remaining term to maturity of
the Deleted Mortgage Loan; (vi) comply with each representation and warranty as
to the Mortgage Loans set forth in the Mortgage Loan Purchase Agreement (deemed
to be made as of the date of substitution); (vii) have been underwritten or
re-underwritten by the Originator in accordance with the same underwriting
criteria and guidelines as the Mortgage Loans being replaced; (viii) be of the
same or better credit quality as the Mortgage Loan being replaced and (ix)
satisfy certain other conditions specified in the Pooling Agreement.

         The Seller will make certain representations and warranties as to the
accuracy in all material respects of certain information furnished to the
Trustee with respect to each Mortgage Loan (e.g., the Mortgage Rate). In
addition, the Seller will represent and warrant, on the Closing Date, that,
among other things: (i) at the time of transfer to the Depositor, the Seller
transferred or assigned all of its right, title and interest in each Mortgage
Loan and the Related Documents, free of any lien, (ii) each Mortgage Loan
complied, at the time of origination, in all material respects with applicable
state and federal laws, (iii) the Mortgage Loans are not subject to the
requirements of the Homeownership Act or any comparable state law; (iv) no
proceeds from any Mortgage Loan were used to purchase single premium credit
insurance policies as part of the origination of, or as a condition to closing,
such Mortgage Loan, (v) no Mortgage Loan originated before October 1, 2002 has a
prepayment charge term longer than five years after its date of origination and
no Group I Mortgage Loan originated on or after October 1, 2002 has a prepayment
charge term longer than three years after its date of origination and (vi) none
of the Group I Mortgage Loans originated in Georgia are subject to the Georgia
Fair Lending Act effective from October 1, 2002 to March 6, 2003. Upon discovery
of a breach of any such representation and warranty which materially and
adversely affects the interests of the Certificateholders (which will be deemed
to have occurred in the case of a breach of any of the representations and
warranties set forth in clauses (iii) through (vi) above) in the related
Mortgage Loan and Related Documents, the Seller will have a period of 120 days
after discovery or notice of the breach to effect a cure. If the breach cannot
be cured within the 120-day period, the Seller will be obligated to (i)
substitute for such Deleted Mortgage Loan a Qualified Substitute Mortgage Loan
or (ii) repurchase such Deleted Mortgage Loan from the Trust. The same procedure
and limitations that are set forth above for the substitution or repurchase of
Deleted Mortgage Loans as a result of deficient documentation relating thereto
will apply to the substitution or purchase of a Deleted Mortgage Loan as a
result of a breach of a representation or warranty in the Mortgage Loan Purchase
Agreement that materially and adversely affects the interests of the
Certificateholders.

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

         Pursuant to the Pooling Agreement, the Servicer will service and
administer the Mortgage Loans as more fully set forth therein. In addition, the
Servicer will represent and warrant, on the Closing Date, that, among other
things it will accurately and fully report its mortgagor credit files to each of
the credit repositories in a timely manner.

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT AND DISTRIBUTION
ACCOUNT

         The Servicer will establish and maintain or cause to be maintained one
or more separate trust accounts (each, a "Collection Account") for the benefit
of the Certificateholders. Each Collection Account will be an Eligible Account
(as defined in the Pooling Agreement). Upon receipt by the Servicer of amounts
in respect of the Mortgage Loans (excluding amounts representing the Servicing
Fee or other servicing compensation, reimbursement for Advances and Servicing
Advances and insurance proceeds to be applied to the restoration or repair of a
Mortgaged Property), the Servicer will deposit such amounts in the Collection
Account. Amounts so deposited may be invested in Permitted Investments (as
described in the Pooling Agreement) maturing no later than one Business Day
prior to the date on which the amount on deposit therein is required to be
deposited in the Distribution Account. The Trustee will establish an account
(the "Distribution Account") into which will be deposited amounts withdrawn from
the Collection Account for distribution to Certificateholders on a Distribution
Date and payment of certain fees and expenses of the Trust. The Distribution
Account will be an Eligible Account. Amounts on deposit therein may be invested
in Permitted Investments maturing on or before the Business Day prior to the
related Distribution Date unless such Permitted Investments are invested in
investments managed or advised by the Trustee or an affiliate thereof, in which
case such Permitted Investments may mature on the related Distribution Date.


                                      S-54


THE SERVICER

         The information set forth in the following paragraphs has been provided
by the Servicer. None of the Depositor, the Trustee, the Originator, the Seller,
the Underwriter or any of their affiliates has made or will make any
representation as to the accuracy or completeness of such information.

         National City Home Loan Services, Inc. ("NCHLS") will service the
Mortgage Loans. NCHLS, a wholly owned subsidiary of National City Corporation,
is a full-service, sub-prime mortgage servicing company headquartered in
Pittsburgh, Pennsylvania. The Servicer will provide customary servicing
functions with respect to the mortgage loans. Among other things, the Servicer
is obligated under some circumstances to advance delinquent payments of
principal and interest with respect to the mortgage loans and to pay
compensating interest with respect to mortgage loans serviced by it. In managing
the liquidation of defaulted mortgage loans, the Servicer will have sole
discretion to take such action in maximimizing recoveries to the
Certificateholders including, without limitation, selling defaulted mortgage
loans and REO properties.

         As of March 31, 2004, the Servicer serviced a portfolio of
approximately 163,640 mortgage loans totaling approximately $ 21,030,138
thousand.

         The following table sets forth the delinquency and foreclosure
experience of the mortgage loans serviced by the Servicer at the end of the
indicated periods. The indicated periods of delinquency are based on the number
of days past due on a contractual basis. No mortgage loan is considered
delinquent for these purposes until it has not been paid by the next scheduled
due date. The Servicer's portfolio may differ significantly from the Mortgage
Loans in the Mortgage Pool in terms of interest rates, principal balances,
geographic distribution, types of properties, lien priority, origination and
underwriting criteria, prior Servicer performance 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 in
the Mortgage Pool 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 in the Mortgage Pool. The actual
delinquency experience on the Mortgage Loans in the Mortgage Pool will depend,
among other things, upon the value of the real estate securing such Mortgage
Loans in the Mortgage Pool and the ability of the related borrower to make
required payments. It should be noted that if the residential real estate market
should experience an overall decline in property values, the actual rates of
delinquencies and foreclosures could be higher than those previously experienced
by the Servicer. In addition, adverse economic conditions may affect the timely
payment by borrowers of scheduled payments of principal and interest on the
Mortgage Loans in the Mortgage Pool and, accordingly, the actual rates of
delinquencies and foreclosures with respect to the Mortgage Pool. Finally, the
statistics shown below represent the delinquency experience for the Servicer's
mortgage servicing portfolio only for the periods presented, whereas the
aggregate delinquency experience on the Mortgage Loans comprising the Mortgage
Pool will depend on the results obtained over the life of the Mortgage Pool.


                                      S-55




                                                                    MARCH 31,              DECEMBER 31,
                                                                ---------------  ---------------------------------
                                                                     2004              2002             2003
                                                                ---------------  ---------------   ---------------
                                                                TOTAL SERVICING  TOTAL SERVICING   TOTAL SERVICING
                                                                   PORTFOLIO        PORTFOLIO         PORTFOLIO
                                                                ---------------  ---------------   ---------------
                                                                                 ($ in thousands)
                                                                                            
Total outstanding principal balance (at period end).........      21,030,138        12,991,504       18,751,866
Delinquency (at period end):
   30-59 days:*
         Principal balance..................................        462,841          580,454           530,613
         Delinquency percentage.............................         2.20%            4.47%             2.83%
   60-89 days:*
         Principal balance..................................        170,351          171,400           182,027
         Delinquency percentage.............................         0.81%            1.32%             0.97%
   90 days or more:*
         Principal balance..................................        105,642          110,471           102,237
         Delinquency percentage.............................         0.50%            0.85%             0.55%
Bankruptcies (1):
         Principal balance..................................        200,252          193,947           199,423
         Delinquency percentage.............................         0.95%            1.49%             1.06%
Foreclosures:
         Principal balance..................................        174,561          215,984           185,962
         Delinquency percentage.............................         0.83%            1.66%             0.99%
Real Estate Owned:
         Principal balance..................................        78,430            86,698           79,116
         Delinquency percentage.............................         0.37%            0.67%             0.42%
Total Seriously Delinquent including real estate owned (2)..       $729,236          778,498           748,765
Total Seriously Delinquent excluding real estate owned......       $650,806          691,801           669,649

- --------------------------
(1) Bankruptcies include both non-performing and performing loans in which the
    related borrower is in bankruptcy. Amounts included for contractually
    current bankruptcies for the total servicing portfolio for March 31, 2004
    and December 31, 2003, and 2002 are $48,195, $42,727, $44,221, respectively.


(2) Seriously delinquent is defined as loans that are 60 or more days
    delinquent, foreclosed, REO, or held by a borrower who has declared
    bankruptcy and is 60 or more days contractually delinquent.


*   Foreclosures and Bankruptcies have been removed from these categories

         The statistics shown above represent the recent experience of the
Servicer. There can be no assurance that the delinquency and foreclosure
experience of the mortgage loans included in the trust fund will be comparable.
In addition, these statistics are based on all of the one-to-four family
residential mortgage loans in the Servicer's servicing portfolio, including
mortgage loans with a variety of payment and other characteristics, including
geographic locations and underwriting standards. Not all the mortgage loans in
the Servicer's servicing portfolio constitute non-conforming credits.
Accordingly, there can be no assurance that the delinquency and foreclosure
experience of the trust fund's mortgage loans in the future will correspond to
the future delinquency and foreclosure experience of the Servicer's one-to-four
family conventional residential mortgage loan servicing portfolio. The actual
delinquency and foreclosure experience of the mortgage loans will depend, among
other things, upon:

                  o    the value of real estate securing the mortgage loans; and

                  o    the ability of borrowers to may required payments.

ADVANCES

         Subject to the following limitations, the Servicer will be obligated to
advance or cause to be advanced on or before each Distribution Date from (i) its
own funds or funds provided by an Advancing Person as described below, (ii)
funds in the Collection Account that are not included in the Available Funds for
such Distribution Date or (iii) a combination of (i) and (ii), an amount equal
to the aggregate of all payments of principal and interest (net of Servicing
Fees) that were due during the related Due Period on the Mortgage Loans, other
than Balloon Payments, and that were delinquent on the related Determination
Date, plus certain amounts representing assumed payments not covered by any
current net income on the Mortgaged Properties acquired by foreclosure or deed
in lieu of foreclosure and, with respect to Balloon Loans, with respect to which
the Balloon Payment is not made when due, an assumed monthly payment that would
have been due on the related Due Date based on the original principal
amortization schedule for such Balloon Loan (any such advance, an "Advance").


                                      S-56


         Advances are required to be made only to the extent they are deemed by
the Servicer to be recoverable from related late collections, insurance
proceeds, condemnation proceeds and liquidation proceeds. The purpose of making
such Advances is to maintain a regular cash flow to the Certificateholders,
rather than to guarantee or insure against losses. The Servicer will not be
required, however, to make any Advances with respect to reductions in the amount
of the monthly payments on the Mortgage Loans due to bankruptcy proceedings or
the application of the Relief Act. Subject to the recoverability standard above,
the Servicer's obligation to make Advances as to any Mortgage Loan will continue
until the Mortgage Loan is paid in full or until the recovery of all Liquidation
Proceeds thereon.

         All Advances will be reimbursable to the Servicer from late
collections, insurance proceeds, condemnation proceeds and liquidation proceeds
from the Mortgage Loan as to which such unreimbursed Advance was made unless
such amounts are deemed to be nonrecoverable by the Servicer from the proceeds
of the related Mortgage Loan, in which event reimbursement will be made to the
Servicer from general funds in the Collection Account. The Servicer may recover
from amounts in the Collection Account the amount of any Advance that remains
unreimbursed to the Servicer from the related liquidation proceeds after the
final liquidation of the related Mortgage Loan, and such reimbursement amount
will not be available for remittance to the Trustee for distribution on the
Certificates. In the event the Servicer fails in its obligation to make any
required Advance, the Trustee, in its capacity as successor Servicer, will be
obligated to make any such Advance, to the extent required in the Pooling
Agreement.

         In the course of performing its servicing obligations, the Servicer
will pay all reasonable and customary "out-of-pocket" costs and expenses
(including reasonable attorneys' fees and disbursements) incurred in the
performance of its servicing obligations, including, but not limited to, the
cost of (i) the preservation, restoration, inspection and protection of the
Mortgaged Properties, (ii) any enforcement or judicial proceedings, including
foreclosures, (iii) the management and liquidation of Mortgaged Properties
acquired in satisfaction of the related mortgage and (iv) certain insurance
premiums and certain ongoing expenses associated with the Mortgage Pool and
incurred by the Servicer in connection with its responsibilities under the
Pooling Agreement. Each such expenditure will constitute a "Servicing Advance."

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

         The Pooling Agreement provides that the Trustee, on behalf of the Trust
and with the consent of the Servicer, may enter into a facility with any person
which provides that such person (an "Advancing Person") may fund Advances and/or
Servicing Advances, although no such facility will reduce or otherwise affect
the Servicer's obligation to fund such Advances and/or Servicing Advances. Any
Advances and/or Servicing Advances made by an Advancing Person will be
reimbursed to the Advancing Person in the same manner as reimbursements would be
made to the Servicer.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

         The principal compensation to be paid to the Servicer in respect of its
servicing activities (the "Servicing Fee") for the Mortgage Loans will be at the
"Servicing Fee Rate" of 0.50% per annum on the Principal Balance of each
Mortgage Loan. As additional servicing compensation, the Servicer is entitled to
retain all service-related fees, including assumption fees, modification fees,
extension fees, late payment charges and Prepayment Interest Excess (as defined
in the Pooling Agreement), non-sufficient fund fees and other ancillary fees
(but not prepayment charges, which will be distributed to the holders of the
Class P Certificates), to the extent collected from mortgagors, together with
any interest or other income earned on funds held in the Collection Account and
any Servicing Accounts. The Servicer is obligated to deposit into the Collection
Account the amount of any Prepayment Interest Shortfall (payments made by the
Servicer in satisfaction of such obligation, "Compensating Interest") but only
in an amount up to its Servicing Fee for the related Distribution Date.


                                      S-57


         With respect to any Determination Date and each Mortgage Loan as to
which a principal prepayment in full was applied during the portion of the
related Prepayment Period (as defined below) occurring in the month preceding
the month of such Determination Date, the "Prepayment Interest Shortfall" is an
amount equal to interest at the applicable Mortgage Rate (net of the Servicing
Fee) on the amount of such principal prepayment for the number of days
commencing on the date such principal prepayment was applied and ending on the
last day of the month in which the related Prepayment Period began.

THE TRUSTEE

         Wells Fargo Bank, N.A., a national banking association organized and
existing under the laws of the United States, will be named Trustee pursuant to
the Pooling Agreement. The Trustee will make available a monthly statement to
Certificateholders containing information regarding the Certificates. The
Trustee may make such statement available each month, to any interested party,
via the Trustee's website. See "Description of the Certificates--Reports to
Certificateholders."

         The principal compensation to be paid to the Trustee in respect of its
obligations under the Pooling Agreement will be equal to certain investment
earnings on the amounts on deposit in the Distribution Account and a fee (the
"Trustee Fee") equal to accrued interest at the "Trustee Fee Rate" of 0.0040%
per annum on the Principal Balance of the Mortgage Loans and any amounts on
deposit in the Pre-Funding Accounts. The Pooling Agreement will provide that the
Trustee and any director, officer, employee or agent of the Trustee will be
indemnified by the Trust and will be held harmless against any loss, liability
or expense (not including expenses, disbursements and advances incurred or made
by the Trustee, including the compensation and the expenses and disbursements of
its agents and counsel, in the ordinary course of the Trustee's performance in
accordance with the provisions of the Pooling Agreement) incurred by the Trustee
arising out of or in connection with the acceptance or administration of its
obligations and duties under the Pooling Agreement, other than any loss,
liability or expense (i) that constitutes a specific liability of the Trustee
under the Pooling Agreement or (ii) incurred by reason of willful misfeasance,
bad faith or negligence in the performance of the Trustee's duties under the
Pooling Agreement or as a result of a breach, or by reason of reckless
disregard, of the Trustee's obligations and duties under the Pooling Agreement.
The Pooling Agreement will provide that the Trustee may withdraw amounts owing
to it under the Pooling Agreement prior to distributions to Certificateholders.

VOTING RIGHTS

         At all times 98% of all voting rights will be allocated among the
holders of the Offered Certificates, the Class B Certificates and the Class C
Certificates in proportion to the then outstanding Certificate Principal
Balances of their respective Certificates. At all times 1% of all voting rights
will be allocated to the holders of the Class P Certificates and 1% of all
voting rights will be allocated to the holders of the Residual Certificates. The
voting rights allocated to any class of Certificates will be allocated among all
holders of the Certificates of such class in proportion to the outstanding
percentage interests of such holders in such class.

AMENDMENT

         The Pooling Agreement may be amended under the circumstances set forth
under "The Agreements --Amendment" in the prospectus.

TERMINATION

         The majority holder of the Class C Certificates (unless such holder is
the Seller, Greenwich Capital Markets, Inc. or an affiliate of either of them),
or if such holder (x) fails to exercise such option or (y) is the Seller,
Greenwich Capital Markets, Inc. or an affiliate of either of them, the Servicer
(with the written consent of the Depositor or an affiliate thereof, such consent
not to be unreasonably withheld) (either such holder or the Servicer, as
applicable, the "Terminator") will have the right to purchase all of the
Mortgage Loans and REO Properties and thereby effect the early retirement of the
Certificates, on any Distribution Date on which the aggregate Principal Balance
of the Mortgage Loans (after giving effect to scheduled payments of principal
due during the related Due Period, to the extent received or advanced, and
unscheduled collections of principal received during the related Prepayment
Period) and REO Properties is equal to or less than 10% of the sum of the
aggregate Principal Balance of the Initial Mortgage Loans as of the Cut-off Date
and the Original Pre-Funded Amounts. The first Distribution Date on which such
option could be exercised is referred to herein as the "Optional Termination
Date." In the event


                                      S-58


that the option is exercised, the purchase will be made at a price (the
"Termination Price") generally equal to the greater of (i) the aggregate
Principal Balance of the Mortgage Loans and the appraised value of the REO
Properties and (ii) the fair market value of the Mortgage Loans and the REO
Properties, in each case plus accrued and unpaid interest for each Mortgage Loan
at the related Mortgage Rate to but not including the first day of the month in
which such repurchase price is paid plus unreimbursed Servicing Advances,
Advances, any unpaid Servicing Fees allocable to such Mortgage Loans and REO
Properties and any accrued and unpaid Net WAC Rate Carryover Amounts. However,
this option may only be exercised if the Termination Price is sufficient to pay
all interest accrued on, as well as amounts necessary to retire the note balance
of, the notes issued pursuant to any indenture which are secured by all or a
portion of the Class C Certificates, the Class P Certificates and/or the
Residual Certificates. In the event the Terminator exercises this option, the
portion of the purchase price allocable to the Offered Certificates and the
Class B Certificates will be, to the extent of available funds:

         (i)      100% of the then outstanding Certificate Principal Balance of
                  the Offered Certificates and the Class B Certificates, plus

         (ii)     interest for the final Accrual Period on the then outstanding
                  Certificate Principal Balance of the Offered Certificates and
                  the Class B Certificates at the then applicable Pass-Through
                  Rate for the class, plus

         (iii)    any previously accrued but unpaid interest thereon to which
                  the holders of the Offered Certificates and the Class B
                  Certificates are entitled, together with the amount of any Net
                  WAC Rate Carryover Amounts (payable to and from the Net WAC
                  Rate Carryover Reserve Account), plus

         (iv)     in the case of the Mezzanine Certificates and the Class B
                  Certificates, any previously unpaid Allocated Realized Loss
                  Amount.

SERVICING OF DELINQUENT MORTGAGE LOANS

         The Servicer will be required to act with respect to delinquent
Mortgage Loans in accordance with procedures set forth in the Pooling Agreement.
These procedures, as followed with respect to any delinquent Mortgage Loan, may,
among other things, result in (i) foreclosing on such Mortgage Loan, (ii)
accepting the deed to the related Mortgaged Property in lieu of foreclosure,
(iii) granting the borrower under such Mortgage Loan a modification or
forbearance or (iv) accepting payment from the borrower under such Mortgage Loan
of an amount less than the Principal Balance of such Mortgage Loan in final
satisfaction of such Mortgage Loan. These procedures are intended to lead to the
alternative that would result in the recovery by the Trust of the highest net
present value of proceeds on such Mortgage Loan. However, there can be no
assurance that following such procedures will have that result or that following
such procedures will lead to the alternative that is in the best interests of
the Certificateholders. If the Servicer extends the payment period or accepts a
lesser amount than stated in the mortgage note in satisfaction of the mortgage
note, your yield may be affected.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

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

         The Trust will issue (i) the Class I-A1 Certificates, the Class I-A2
Certificates, the Class II-A1 Certificates, the Class II-A2 Certificates and the
Class II-A3 Certificates (collectively, the "Class A Certificates"), (ii) the
Class M-1 Certificates, the Class M-2 Certificates, the Class M-3 Certificates,
the Class M-4 Certificates, the Class M-5 Certificates, the Class M-6
Certificates, the Class M-7 Certificates, the Class M-8 Certificates, the Class
M-9 Certificates and the Class M-10 Certificates (collectively, the "Mezzanine
Certificates"), (iii) the Class B-1 Certificates and the Class B-2 Certificates
(together, the "Class B Certificates"), (iv) the Class C Certificates (together
with the Mezzanine Certificates and the Class B Certificates, the "Subordinate
Certificates"), (iv) the Class P Certificates and (v) the Class R Certificates
and the Class R-X Certificates (together, the "Residual Certificates").


                                      S-59


The Class A Certificates, the Mezzanine Certificates, the Class B Certificates,
the Class C Certificates, the Class P Certificates and the Residual Certificates
are collectively referred to herein as the "Certificates." Only the Class A
Certificates and the Mezzanine Certificates are offered hereby (together, the
"Offered Certificates").

         The Offered Certificates will have the Original Certificate Principal
Balances specified on the cover hereof, subject to a permitted variance of plus
or minus five percent. The Class B-1 Certificates will have an Original
Certificate Principal Balance equal to $6,778,000. The Class B-2 Certificates
will have an Original Certificate Principal Balance equal to $6,778,000. The
Class C Certificates will have an Original Certificate Principal Balance equal
to the excess of the sum of the aggregate Principal Balance of the Initial
Mortgage Loans as of the Cut-off Date and the Original Pre-Funded Amounts over
the Original Certificate Principal Balances of the Offered Certificates, the
Class B Certificates and the Class P Certificates. The Class P Certificates will
have an Original Certificate Principal Balance of $100 and will not bear
interest. The Class P Certificates will be entitled to all prepayment charges
received in respect of the Mortgage Loans and such amounts will not be available
for distribution to the holders of the Offered Certificates. The Residual
Certificates will not have Original Certificate Principal Balances and will not
bear interest.

         The Offered Certificates will be issued in book-entry form as described
below. The Offered Certificates will be issued in minimum dollar denominations
of $25,000 and integral multiples of $1.00 in excess thereof. The assumed final
maturity date (the "Assumed Final Distribution Date") for the Certificates is
the Distribution Date in January 2035.

         Distributions on the Offered Certificates will be made by the Trustee
on the 25th day of each month, or if such day is not a Business Day, on the
first Business Day thereafter, commencing in January 2005 (each, a "Distribution
Date"), to the persons in whose names such Certificates are registered at the
close of business on the Record Date. The "Record Date" for any Certificate
issued in book-entry form is the business day immediately preceding such
Distribution Date and the "Record Date" for any physical Certificate or any
book-entry Certificate that becomes a Definitive Certificate (as defined
herein), will be the last business day of the month immediately preceding the
month in which the related Distribution Date occurs.

BOOK-ENTRY CERTIFICATES

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

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


                                      S-60


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

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

         Because of time zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a DTC Participant
will be made during subsequent securities settlement processing and dated the
business day following the DTC settlement date. Such credits or any transactions
in such securities settled during such processing will be reported to the
relevant Euroclear Participants or Clearstream Participants (each as defined
below) on such business day. Cash received in Clearstream or Euroclear as a
result of sales of securities by or through a Clearstream Participant (as
defined below) or Euroclear Participant (as defined below) to a DTC Participant
will be received with value on the DTC settlement date but will be available in
the relevant Clearstream or Euroclear cash account only as of the business day
following settlement in DTC. For information with respect to tax documentation
procedures relating to the Certificates, see "Federal Income Tax
Consequences--REMICS--Backup Withholding With Respect to REMIC Certificates" and
"--Foreign Investors in REMIC Certificates" in the prospectus and "Global
Clearance, Settlement and Tax Documentation Procedures--Certain U.S. Federal
Income Tax Documentation Requirements" in Annex I hereto.

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

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

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


                                      S-61


         Clearstream, 67 Bd Grande-Duchesse Charlotte, L-1331 Luxembourg, a
Luxembourg limited liability company, was formed in January 2000 through the
merger of Cedel International and Deutsche Boerse Clearing, the shareholders of
which comprise 93 of the world's major financial institutions.

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

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

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

         Euroclear was created in 1968 to hold securities for its participants
("Euroclear Participants") and to clear and settle transactions between its
participants through simultaneous electronic book-entry delivery against
payment, thereby eliminating the need for physical movement of certificates and
any risk from lack of simultaneous transfers of securities and cash. The
Euroclear System is owned by Euroclear plc and operated through a license
agreement by Euroclear Bank S.A./N.V., a bank incorporated under the laws of the
Kingdom of Belgium (the "Euroclear Operator"). The Euroclear Operator is
regulated and examined by the Belgian Banking and Finance Commission and the
National Bank of Belgium.

         The Euroclear Operator holds securities and book-entry interests in
securities for participating organizations and facilitates the clearance and
settlement of securities transactions between Euroclear Participants, and
between Euroclear Participants and participants of certain other securities
intermediaries through electronic book-entry changes in accounts of such
participants or other securities intermediaries. The Euroclear Operator provides
Euroclear Participants, among other things, with safekeeping, administration,
clearance and settlement, securities lending and borrowing, and related
services.

         Non-Participants of Euroclear may hold and transfer book-entry
interests in the Book-Entry Certificates through accounts with a Euroclear
Participant or any other securities intermediary that holds a book-entry
interest in the Book-Entry Certificates through one or more securities
intermediaries standing between such other securities intermediary and the
Euroclear Operator.

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

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


                                      S-62


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

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

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

         Definitive Certificates will be issued to Certificate Owners of the
Book-Entry Certificates, or their nominees, rather than to DTC or its nominee,
only if (a) DTC or the Depositor advises the Trustee in writing that DTC is no
longer willing, qualified or able to discharge properly its responsibilities as
nominee and depository with respect to the Book-Entry Certificates and the
Depositor or the Trustee is unable to locate a qualified successor or (b) after
the occurrence of a Servicer Event of Termination (as defined in the Pooling
Agreement), Certificate Owners having percentage interests aggregating not less
than 51% of the Book-Entry Certificates advise the Trustee and DTC through the
Financial Intermediaries and the DTC Participants in writing that the
continuation of a book-entry system through DTC (or a successor thereto) is no
longer in the best interests of Certificate Owners.

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

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

         None of the Depositor, the Servicer, the Seller or the Trustee will
have any responsibility for any aspect of the records relating to or payments
made on account of beneficial ownership interests of the Book-Entry Certificates
held by Cede & Co., as nominee for DTC, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.


                                      S-63


ALLOCATION OF AVAILABLE FUNDS

         Distributions to holders of each class of Offered Certificates will be
made on each Distribution Date from Available Funds. With respect to any
Distribution Date, "Available Funds" will be equal to the sum of the following
amounts with respect to the Mortgage Loans, net of amounts reimbursable
therefrom to the Servicer or the Trustee: (i) the aggregate amount of monthly
payments on the Mortgage Loans due on the related Due Date and received by the
Servicer by the Determination Date, after deduction of the Trustee Fee for such
Distribution Date, the Servicing Fee for such Distribution Date and any accrued
and unpaid Trustee Fees and Servicing Fees in respect of any prior Distribution
Dates, (ii) certain unscheduled payments in respect of the Mortgage Loans,
including prepayments, Insurance Proceeds, Net Liquidation Proceeds, Subsequent
Recoveries and proceeds from repurchases of and substitutions for such Mortgage
Loans occurring during the related Prepayment Period, excluding prepayment
charges, (iii) payments from the Servicer in connection with Advances and
Prepayment Interest Shortfalls for such Distribution Date, (iv) at the end of
the Funding Period, any excess amounts transferred from the Pre-Funding
Accounts, exclusive of any investment income thereon and (v) with respect to
each Distribution Date during the Funding Period and on the Distribution Date
immediately following the end of the Funding Period, any amounts required to be
withdrawn by the Trustee from the Interest Coverage Accounts for distribution on
the Certificates. The holders of the Class P Certificates will be entitled to
all prepayment charges received on the Mortgage Loans and such amounts will not
be available for distribution to the holders of the Offered Certificates.

         The Group I Certificates generally represent an interest in the Group I
Mortgage Loans and the Group II Certificates generally represent an interest in
the Group II Mortgage Loans.

         Interest Distributions

         I. On each Distribution Date the Trustee will withdraw from the
Distribution Account that portion of Available Funds for such Distribution Date
consisting of the Group I Interest Remittance Amount for such Distribution Date,
and make the following disbursements and transfers in the order of priority
described below, in each case to the extent of the Group I Interest Remittance
Amount remaining for such Distribution Date.

         (i) concurrently, to the holders of the Group I Certificates, on a pro
rata basis based on the entitlement of each such class, the Monthly Interest
Distributable Amount and the Unpaid Interest Shortfall Amount, if any, for such
Certificates; and

         (ii) concurrently, to the holders of the Group II Certificates, on a
pro rata basis based on the entitlement of each such class, an amount equal to
the excess, if any, of (x) the amount required to be distributed pursuant to
clause II(i) below for such Distribution Date over (y) the amount actually
distributed pursuant to such clause from the Group II Interest Remittance
Amount.

         II. On each Distribution Date the Trustee will withdraw from the
Distribution Account that portion of Available Funds for such Distribution Date
consisting of the Group II Interest Remittance Amount for such Distribution
Date, and make the following disbursements and transfers in the order of
priority described below, in each case to the extent of the Group II Interest
Remittance Amount remaining for such Distribution Date.

         (i) concurrently, to the holders of the Group II Certificates, on a pro
rata basis based on the entitlement of each such class, the Monthly Interest
Distributable Amount and the Unpaid Interest Shortfall Amount, if any, for such
Certificates; and

         (ii) concurrently, to the holders of the Group I Certificates, on a pro
rata basis based on the entitlement of each such class, an amount equal to the
excess, if any, of (x) the amount required to be distributed pursuant to clause
I(i) above for such Distribution Date over (y) the amount actually distributed
pursuant to such clause from the Group I Interest Remittance Amount.

         III. On each Distribution Date, distributions to the extent of the sum
of the Group I Interest Remittance Amount and the Group II Interest Remittance
Amount remaining undistributed for such Distribution Date will be distributed,
sequentially to the holders of the Class M-1, Class M-2, Class M-3, Class M-4,
Class M-5,


                                      S-64


Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class B-1 and Class B-2
Certificates, in that order, in an amount equal to the Monthly Interest
Distributable Amount for each such class.

         On any Distribution Date, any shortfalls resulting from the application
of the Relief Act and any Prepayment Interest Shortfalls to the extent not
covered by Compensating Interest paid by the Servicer will be allocated, first,
to the interest distribution amount with respect to the Class C Certificates,
and thereafter, to the Monthly Interest Distributable Amounts with respect to
the Offered Certificates and the Class B Certificates on a pro rata basis based
on the respective amounts of interest accrued on such Certificates for such
Distribution Date. THE HOLDERS OF THE OFFERED CERTIFICATES AND THE CLASS B
CERTIFICATES WILL NOT BE ENTITLED TO REIMBURSEMENT FOR ANY SUCH INTEREST
SHORTFALLS.

         Principal Distributions

         I. On each Distribution Date (a) prior to the Stepdown Date or (b) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent of the Group I Principal Distribution Amount will be distributed in the
following amounts and order of priority:

         (i) first, to the holders of the Group I Certificates (allocated among
the Group I Certificates in the priority described below), until the Certificate
Principal Balances thereof have been reduced to zero; and

         (ii) second, after taking into account the amount distributed to the
holders of the Group II Certificates pursuant to clause II(i) below on such
Distribution Date, to the holders of the Group II Certificates (allocated among
the Group II Certificates in the priority described below), until the
Certificate Principal Balances thereof have been reduced to zero.

         II. On each Distribution Date (a) prior to the Stepdown Date or (b) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent of the Group II Principal Distribution Amount will be distributed in the
following amounts and order of priority:

         (i) first, to the holders of the Group II Certificates (allocated among
the Group II Certificates in the priority described below), until the
Certificate Principal Balances thereof have been reduced to zero; and

         (ii) second, after taking into account the amount distributed to the
holders of the Group I Certificates pursuant to clause I(i) above on such
Distribution Date, to the holders of the Group I Certificates (allocated among
the Group I Certificates in the priority described below), until the Certificate
Principal Balances thereof have been reduced to zero.

         III. On each Distribution Date (a) prior to the Stepdown Date or (b) on
which a Trigger Event is in effect, distributions in respect of principal to the
extent of the sum of the Group I Principal Distribution Amount and the Group II
Principal Distribution Amount remaining undistributed for such Distribution Date
will be distributed, sequentially, to the holders of the Class M-1, Class M-2,
Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9,
Class M-10, Class B-1 and Class B-2 Certificates, in that order, in each case,
until the Certificate Principal Balance thereof has been reduced to zero.

         IV. On each Distribution Date (a) on or after the Stepdown Date and (b)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the Group I Principal Distribution Amount will be distributed
in the following amounts and order of priority:

         (i) first, to the holders of the Group I Certificates (allocated among
the Group I Certificates in the priority described below), the Group I Senior
Principal Distribution Amount until the Certificate Principal Balances thereof
have been reduced to zero; and

         (ii) second, to the holders of the Group II Certificates (allocated
among the Group II Certificates in the priority described below), an amount
equal to the excess, if any, of (x) the amount required to be distributed
pursuant to clause V(i) below for such Distribution Date over (y) the amount
actually distributed pursuant to clause V(i) below from the Group II Principal
Distribution Amount on such Distribution Date.


                                      S-65


         V. On each Distribution Date (a) on or after the Stepdown Date and (b)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the Group II Principal Distribution Amount will be distributed
in the following amounts and order of priority:

         (i) first, to the holders of the Group II Certificates (allocated among
the Group II Certificates in the priority described below), the Group II Senior
Principal Distribution Amount until the Certificate Principal Balances thereof
have been reduced to zero; and

         (ii) second, to the holders of the Group I Certificates (allocated
among the Group I Certificates in the priority described below), an amount equal
to the excess, if any, of (x) the amount required to be distributed pursuant to
clause IV(i) above for such Distribution Date over (y) the amount actually
distributed pursuant to clause IV(i) above from the Group I Principal
Distribution Amount on such Distribution Date.

         VI. On each Distribution Date (a) on or after the Stepdown Date and (b)
on which a Trigger Event is not in effect, distributions in respect of principal
to the extent of the sum of the Group I Principal Distribution Amount and the
Group II Principal Distribution Amount remaining undistributed for such
Distribution Date will be distributed in the following amounts and order of
priority:

         (i) first, to the holders of the Class M-1 Certificates, the Class M-1
Principal Distribution Amount until the Certificate Principal Balance thereof
has been reduced to zero;

         (ii) second, to the holders of the Class M-2 Certificates, the Class
M-2 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (iii) third, to the holders of the Class M-3 Certificates, the Class
M-3 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (iv) fourth, to the holders of the Class M-4 Certificates, the Class
M-4 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (v) fifth, to the holders of the Class M-5 Certificates, the Class M-5
Principal Distribution Amount until the Certificate Principal Balance thereof
has been reduced to zero;

         (vi) sixth, to the holders of the Class M-6 Certificates, the Class M-6
Principal Distribution Amount until the Certificate Principal Balance thereof
has been reduced to zero;

         (vii) seventh, to the holders of the Class M-7 Certificates, the Class
M-7 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (viii) eighth, to the holders of the Class M-8 Certificates, the Class
M-8 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (ix) ninth, to the holders of the Class M-9 Certificates, the Class M-9
Principal Distribution Amount until the Certificate Principal Balance thereof
has been reduced to zero;

         (x) tenth, to the holders of the Class M-10 Certificates, the Class
M-10 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero;

         (xi) eleventh, to the holders of the Class B-1 Certificates, the Class
B-1 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero; and

         (xii) twelfth, to the holders of the Class B-2 Certificates, the Class
B-2 Principal Distribution Amount until the Certificate Principal Balance
thereof has been reduced to zero.


                                      S-66


         With respect to the Group I Certificates, all principal distributions
will be distributed on a pro rata basis based on the Certificate Principal
Balance of each such class, with the exception that if a Sequential Trigger
Event is in effect, principal distributions will be allocated sequentially, to
the Class I-A1 Certificates and the Class I-A2 Certificates, in that order,
until their respective Certificate Principal Balances have been reduced to zero.

         With respect to the Group II Certificates, all principal distributions
will be distributed sequentially, to the holders of the Class II-A1
Certificates, the Class II-A2 Certificates and the Class II-A3 Certificates, in
that order, in each case, until the Certificate Principal Balance thereof has
been reduced to zero.

         The allocation of distributions in respect of principal to the Class
A Certificates on each Distribution Date (a) prior to the Stepdown Date or (b)
on which a Trigger Event has occurred, will have the effect of accelerating the
amortization of the Class A Certificates while, in the absence of Realized
Losses, increasing the respective percentage interest in the aggregate Principal
Balance of the Mortgage Loans evidenced by the Subordinate Certificates.
Increasing the respective percentage interest in the Trust of the Subordinate
Certificates relative to that of the Class A Certificates is intended to
preserve the availability of the subordination provided by the Subordinate
Certificates.

CREDIT ENHANCEMENT

         The credit enhancement provided for the benefit of the holders of the
Class A Certificates consists of subordination, as described under
"--Subordination" below, allocation of Realized Losses on the Mortgage Loans, as
described under "--Allocation of Losses" below, excess interest and
overcollateralization, as described under "--Overcollateralization Provisions"
herein and crosscollateralization as described under "--Allocation of Available
Funds" above.

SUBORDINATION

         The rights of the holders of the Subordinate Certificates to receive
distributions will be subordinated, to the extent described herein, to the
rights of the holders of the Class A Certificates. This subordination is
intended to enhance the likelihood of regular receipt by the holders of the
Class A Certificates of the full amount of their scheduled monthly payments of
interest and principal and to afford such holders protection against Realized
Losses.

         The protection afforded to the holders of the Class A Certificates by
means of the subordination of the Subordinate Certificates will be accomplished
by (i) the preferential right of the holders of the Class A Certificates to
receive on any Distribution Date, prior to distribution on the Subordinate
Certificates, distributions in respect of interest and principal, subject to
funds available for such distributions and (ii) if necessary, the right of the
holders of the Class A Certificates to receive future distributions of amounts
that would otherwise be payable to the holders of the Subordinate Certificates.

         In addition, the rights of the holders of Mezzanine Certificates with
lower numerical class designations will be senior to the rights of holders of
Mezzanine Certificates with higher numerical class designations, and the rights
of the holders of the Mezzanine Certificates to receive distributions in respect
of the Mortgage Loans will be senior to the rights of the holders of the Class B
Certificates and the rights of the holders of the Mezzanine Certificates and
Class B Certificates to receive distributions will be senior to the rights of
the holders of the Class C Certificates, in each case to the extent described
herein. This subordination is intended to enhance the likelihood of regular
receipt by the holders of more senior Certificates of distributions in respect
of interest and principal and to afford such holders protection against Realized
Losses.

ALLOCATION OF LOSSES

         Any Realized Losses on the Mortgage Loans will be allocated on any
Distribution Date, first, to Net Monthly Excess Cashflow, second, to the Class C
Certificates, until the Certificate Principal Balance thereof has been reduced
to zero, third, to the Class B-2 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero, fourth, to the Class B-1 Certificates,
until the Certificate Principal Balance thereof has been reduced to zero, fifth,
to the Class M-10 Certificates, until the Certificate Principal Balance thereof
has been reduced to zero, sixth, to the Class M-9 Certificates, until the
Certificate Principal Balance thereof has been reduced to zero, seventh,


                                      S-67


to the Class M-8 Certificates, until the Certificate Principal Balance thereof
has been reduced to zero eighth, to the Class M-7 Certificates, until the
Certificate Principal Balance thereof has been reduced to zero, ninth, to the
Class M-6 Certificates, until the Certificate Principal Balance thereof has been
reduced to zero, tenth, to the Class M-5 Certificates, until the Certificate
Principal Balance thereof has been reduced to zero, eleventh, to the Class M-4
Certificates, until the Certificate Principal Balance thereof has been reduced
to zero, twelfth, to the Class M-3 Certificates, until the Certificate Principal
Balance thereof has been reduced to zero, thirteenth, to the Class M-2
Certificates, until the Certificate Principal Balance thereof has been reduced
to zero and fourteenth, to the Class M-1 Certificates, until the Certificate
Principal Balance thereof has been reduced to zero.

         The Pooling Agreement does not permit the allocation of Realized Losses
to the Class A Certificates, the Class P Certificates or the Residual
Certificates. Investors in the Class A Certificates should note that although
Realized Losses cannot be allocated to the Class A Certificates, under certain
loss scenarios there will not be enough interest and principal on the Mortgage
Loans to distribute the Class A Certificates all interest and principal amounts
to which they are then entitled.

         Any allocation of a Realized Loss to a Mezzanine Certificate or Class B
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 herein, in no event will the Certificate
Principal Balance of any Mezzanine Certificate or Class B 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) distributable as principal to
the holder of such Certificate from Net Monthly Excess Cashflow.

         Once Realized Losses have been allocated to the Mezzanine Certificates
or the Class B Certificates, such amounts with respect to such Certificates will
no longer accrue interest nor will such amounts be reinstated thereafter (except
in the case of Subsequent Recoveries). However, Allocated Realized Loss Amounts
may be paid to the holders of the Mezzanine Certificates and the Class B
Certificates from Net Monthly Excess Cashflow, according to the priorities set
forth under "--Overcollateralization Provisions" below.

OVERCOLLATERALIZATION PROVISIONS

         The weighted average net Mortgage Rate for the Mortgage Loans is
generally expected to be higher than the weighted average of the Pass-Through
Rates on the Offered Certificates and the Class B Certificates and the amount
needed to pay certain fees and expenses of the Trust. As a result, interest
collections on the Mortgage Loans are expected to exceed the amount of interest
distributable to the holders of the Offered Certificates and the Class B
Certificates and the fees and expenses payable by the Trust. The Pooling
Agreement requires that, on each Distribution Date, the Net Monthly Excess
Cashflow, if any, be distributed as follows:

         (i) to the holders of the class or classes of Certificates then
entitled to receive distributions in respect of principal, in an amount equal to
any Extra Principal Distribution Amount, distributable to such holders as part
of the Group I Principal Distribution Amount and/or the Group II Principal
Distribution Amount as described under "--Allocation of Available
Funds--Principal Distributions" above;

         (ii) sequentially, to the holders of the Class M-1, Class M-2, Class
M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class
M-10, Class B-1 and Class B-2 Certificates, in that order, in each case, first
up to the Unpaid Interest Shortfall Amount for each such class and second up to
the Allocated Realized Loss Amount, for each such class;

         (iii) to the Net WAC Rate Carryover Reserve Account, the amount by
which any Net WAC Rate Carryover Amounts for such Distribution Date exceed the
amounts received by the Trustee under the cap contract;

         (iv) to the holders of the Class C Certificates as provided in the
Pooling Agreement;

         (v) if such Distribution Date follows the Prepayment Period during
which occurs the latest date on which a prepayment charge may be required to be
paid in respect of any Mortgage Loan, to the holders of the Class P
Certificates, in reduction of the Certificate Principal Balance thereof, until
the Certificate Principal Balance thereof is reduced to zero; and


                                      S-68


         (vi) any remaining amounts to the holders of the Residual Certificates
as provided in the Pooling Agreement.

         On each Distribution Date, after making the distributions of the
Available Funds as described above, the Trustee will withdraw from the Net WAC
Rate Carryover Reserve Account the amount deposited therein pursuant to
subclause (iii) above and will distribute these amounts to the holders of the
Offered Certificates in the order and priority set forth under "--Pass-Through
Rates" herein.

         On each Distribution Date, the Trustee will withdraw from the
Distribution Account all amounts representing prepayment charges, if any, in
respect of the Mortgage Loans received during the related Prepayment Period and
will distribute these amounts to the holders of the Class P Certificates.

DEFINITIONS

         Many of the defined terms listed below may apply to both Loan
Groups/Certificate Groups and are sometimes used in this prospectus supplement
to refer to a particular Loan Group/Certificate Group by the use of the words
"Group I" and "Group II."

         The "Accrual Period" for the Offered Certificates and the Class B
Certificates for a given Distribution Date will be the actual number of days
based on a 360-day year included in the period commencing on the immediately
preceding Distribution Date (or, in the case of the first such Accrual Period,
commencing on the Closing Date) and ending on the day immediately preceding such
Distribution Date.

         An "Allocated Realized Loss Amount" with respect to any class of the
Mezzanine Certificates or the Class B Certificates and any Distribution Date is
an amount equal to the sum of any Realized Losses allocated to that class of
Certificates on the Distribution Date and any Allocated Realized Loss Amounts
for that class remaining unpaid from the previous Distribution Date minus any
Subsequent Recoveries applied to that Allocated Realized Loss Amount.

         The "Certificate Principal Balance" of any Offered Certificate, Class B
Certificate or Class P Certificate immediately prior to any Distribution Date
will be equal to the Certificate Principal Balance thereof on the Closing Date
(the "Original Certificate Principal Balance") reduced by the sum of all amounts
actually distributed in respect of principal of such class and, in the case of a
Mezzanine Certificate or Class B Certificate, Realized Losses allocated thereto
on all prior Distribution Dates (taking into account any increases in the
Certificate Principal Balance thereof by any Subsequent Recoveries allocated to
that class). The "Certificate Principal Balance" of the Class C Certificates as
of any date of determination is equal to the excess, if any, of (a) the sum of
the then aggregate Principal Balance of the Mortgage Loans and any amounts
remaining in the Pre-Funding Accounts over (b) the then aggregate Certificate
Principal Balance of the Offered Certificates, the Class B Certificates and the
Class P Certificates.

         The "Class B-1 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date), (viii) the Certificate Principal
Balance of the Class M-7 Certificates (after taking into account the
distribution of the Class M-7 Principal Distribution Amount on such Distribution
Date), (ix) the Certificate Principal Balance of the Class M-8 Certificates
(after taking into account the distribution of the Class M-8 Principal
Distribution Amount on such Distribution Date), (x) the Certificate Principal
Balance of the Class M-9 Certificates (after taking into account the
distribution of the Class M-9 Principal Distribution Amount on such Distribution
Date), (xi) the Certificate Principal Balance of the Class M-10 Certificates


                                      S-69


(after taking into account the distribution of the Class M-10 Principal
Distribution Amount on such Distribution Date) and (xii) the Certificate
Principal Balance of the Class B-1 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the product of (i) 96.60% (or
94.70% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class B-2 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date), (viii) the Certificate Principal
Balance of the Class M-7 Certificates (after taking into account the
distribution of the Class M-7 Principal Distribution Amount on such Distribution
Date), (ix) the Certificate Principal Balance of the Class M-8 Certificates
(after taking into account the distribution of the Class M-8 Principal
Distribution Amount on such Distribution Date), (x) the Certificate Principal
Balance of the Class M-9 Certificates (after taking into account the
distribution of the Class M-9 Principal Distribution Amount on such Distribution
Date), (xi) the Certificate Principal Balance of the Class M-10 Certificates
(after taking into account the distribution of the Class M-10 Principal
Distribution Amount on such Distribution Date) and (xii) the Certificate
Principal Balance of the Class B-1 Certificates (after taking into account the
distribution of the Class B-1 Principal Distribution Amount on such Distribution
Date) and (xiii) the Certificate Principal Balance of the Class B-2 Certificates
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) 97.60% (or 95.70% if an Overcollateralization Step Up Event
exists on such Distribution Date) and (ii) the aggregate Principal Balance of
the Mortgage Loans as of the last day of the related Due Period (after giving
effect to scheduled payments of principal due during the related Due Period, to
the extent received or advanced, and unscheduled collections of principal
received during the related Prepayment Period) and (B) the aggregate Principal
Balance of the Mortgage Loans as of the last day of the related Due Period
(after giving effect to scheduled payments of principal due during the related
Due Period, to the extent received or advanced, and unscheduled collections of
principal received during the related Prepayment Period) minus $6,777,500.

         The "Class M-1 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date) and (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates immediately prior to
such Distribution Date over (y) the lesser of (A) the product of (i) 67.50% (or
65.60% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-2 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date) and (iii) the Certificate Principal Balance of the Class M-2
Certificates immediately prior


                                      S-70


to such Distribution Date over (y) the lesser of (A) the product of (i) 73.70%
(or 71.80% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-3 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date) and (iv) the
Certificate Principal Balance of the Class M-3 Certificates immediately prior to
such Distribution Date over (y) the lesser of (A) the product of (i) 79.10% (or
77.20% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-4 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date) and (v) the Certificate Principal Balance of the Class M-4 Certificates
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) 82.30% (or 80.40% if an Overcollateralization Step Up Event
exists on such Distribution Date) and (ii) the aggregate Principal Balance of
the Mortgage Loans as of the last day of the related Due Period (after giving
effect to scheduled payments of principal due during the related Due Period, to
the extent received or advanced, and unscheduled collections of principal
received during the related Prepayment Period) and (B) the aggregate Principal
Balance of the Mortgage Loans as of the last day of the related Due Period
(after giving effect to scheduled payments of principal due during the related
Due Period, to the extent received or advanced, and unscheduled collections of
principal received during the related Prepayment Period) minus $6,777,500.

         The "Class M-5 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date) and (vi) the Certificate
Principal Balance of the Class M-5 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the product of (i) 85.40% (or
83.50% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent


                                      S-71


received or advanced, and unscheduled collections of principal received during
the related Prepayment Period) minus $6,777,500.

         The "Class M-6 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date) and (vii) the Certificate Principal Balance of the Class M-6 Certificates
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) 88.60% (or 86.70% if an Overcollateralization Step Up Event
exists on such Distribution Date) and (ii) the aggregate Principal Balance of
the Mortgage Loans as of the last day of the related Due Period (after giving
effect to scheduled payments of principal due during the related Due Period, to
the extent received or advanced, and unscheduled collections of principal
received during the related Prepayment Period) and (B) the aggregate Principal
Balance of the Mortgage Loans as of the last day of the related Due Period
(after giving effect to scheduled payments of principal due during the related
Due Period, to the extent received or advanced, and unscheduled collections of
principal received during the related Prepayment Period) minus $6,777,500.

         The "Class M-7 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date) and (viii) the Certificate
Principal Balance of the Class M-7 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the product of (i) 90.60% (or
88.70% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-8 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date), (viii) the Certificate Principal
Balance of the Class M-7


                                      S-72


Certificates (after taking into account the distribution of the Class M-7
Principal Distribution Amount on such Distribution Date) and (ix) the
Certificate Principal Balance of the Class M-8 Certificates immediately prior to
such Distribution Date over (y) the lesser of (A) the product of (i) 92.60% (or
90.70% if an Overcollateralization Step Up Event exists on such Distribution
Date) and (ii) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-9 Principal Distribution Amount" is an amount equal to the
excess of (x) the sum of (i) the aggregate Certificate Principal Balance of the
Class A Certificates (after taking into account the distribution of the Senior
Principal Distribution Amount on such Distribution Date), (ii) the aggregate
Certificate Principal Balance of the Class M-1 Certificates (after taking into
account the distribution of the Class M-1 Principal Distribution Amount on such
Distribution Date), (iii) the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the distribution of the Class M-2
Principal Distribution Amount on such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount on such Distribution
Date), (v) the Certificate Principal Balance of the Class M-4 Certificates
(after taking into account the distribution of the Class M-4 Principal
Distribution Amount on such Distribution Date), (vi) the Certificate Principal
Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date), (viii) the Certificate Principal
Balance of the Class M-7 Certificates (after taking into account the
distribution of the Class M-7 Principal Distribution Amount on such Distribution
Date), (ix) the Certificate Principal Balance of the Class M-8 Certificates
(after taking into account the distribution of the Class M-8 Principal
Distribution Amount on such Distribution Date) and (x) the Certificate Principal
Balance of the Class M-9 Certificates immediately prior to such Distribution
Date over (y) the lesser of (A) the product of (i) 94.60% (or 92.70% if an
Overcollateralization Step Up Event exists on such Distribution Date) and (ii)
the aggregate Principal Balance of the Mortgage Loans as of the last day of the
related Due Period (after giving effect to scheduled payments of principal due
during the related Due Period, to the extent received or advanced, and
unscheduled collections of principal received during the related Prepayment
Period) and (B) the aggregate Principal Balance of the Mortgage Loans as of the
last day of the related Due Period (after giving effect to scheduled payments of
principal due during the related Due Period, to the extent received or advanced,
and unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Class M-10 Principal Distribution Amount" is an amount equal to
the excess of (x) the sum of (i) the aggregate Certificate Principal Balance of
the Class A Certificates (after taking into account the distribution of the
Senior Principal Distribution Amount on such Distribution Date), (ii) the
aggregate Certificate Principal Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount on such Distribution Date), (iii) the Certificate Principal Balance of
the Class M-2 Certificates (after taking into account the distribution of the
Class M-2 Principal Distribution Amount on such Distribution Date), (iv) the
Certificate Principal Balance of the Class M-3 Certificates (after taking into
account the distribution of the Class M-3 Principal Distribution Amount on such
Distribution Date), (v) the Certificate Principal Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount on such Distribution Date), (vi) the Certificate
Principal Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount on such Distribution
Date), (vii) the Certificate Principal Balance of the Class M-6 Certificates
(after taking into account the distribution of the Class M-6 Principal
Distribution Amount on such Distribution Date), (viii) the Certificate Principal
Balance of the Class M-7 Certificates (after taking into account the
distribution of the Class M-7 Principal Distribution Amount on such Distribution
Date), (ix) the Certificate Principal Balance of the Class M-8 Certificates
(after taking into account the distribution of the Class M-8 Principal
Distribution Amount on such Distribution Date), (x) the Certificate Principal
Balance of the Class M-9 Certificates (after taking into account the
distribution of the Class M-9 Principal Distribution Amount on such Distribution
Date) and (xi) the Certificate Principal Balance of the Class M-10 Certificates
immediately prior to such Distribution Date over (y) the lesser of (A) the
product of (i) 95.60% (or 93.70% if an Overcollateralization Step Up Event
exists on such Distribution Date) and (ii) the aggregate Principal Balance of
the Mortgage Loans as of the last day of the related Due Period (after giving
effect to scheduled payments of principal due during the related Due Period, to
the extent received or advanced, and unscheduled


                                      S-73


collections of principal received during the related Prepayment Period) and (B)
the aggregate Principal Balance of the Mortgage Loans as of the last day of the
related Due Period (after giving effect to scheduled payments of principal due
during the related Due Period, to the extent received or advanced, and
unscheduled collections of principal received during the related Prepayment
Period) minus $6,777,500.

         The "Credit Enhancement Percentage" for any Distribution Date is the
percentage obtained by dividing (x) the aggregate Certificate Principal Balance
of the Subordinate Certificates by (y) the sum of (i) the aggregate Principal
Balance of the Mortgage Loans and (ii) any remaining funds in the Pre-Funding
Accounts (exclusive of any investment income therein) calculated prior to taking
into account distributions of principal on the Mortgage Loans and distribution
of the Group I Principal Distribution Amount and the Group II Principal
Distribution Amount to the holders of the Certificates then entitled to
distributions of principal on such Distribution Date.

         A Mortgage Loan is "Delinquent" if any monthly payment due on a Due
Date is not made by the close of business on the next scheduled Due Date for
such Mortgage Loan. A Mortgage Loan is "30 days Delinquent" if such monthly
payment has not been received by the close of business on the corresponding day
of the month immediately succeeding the month in which such monthly payment was
due or, if there was no such corresponding day (e.g., as when a 30-day month
follows a 31-day month in which a payment was due on the 31st day of such
month), then on the last day of such immediately succeeding month; and similarly
for "60 days Delinquent" and "90 days Delinquent," etc.

         The "Determination Date" with respect to any Distribution Date will be
the 15th day of the calendar month in which such Distribution Date occurs or, if
such 15th day is not a Business Day, the Business Day immediately preceding such
15th day.

         A "Due Period" with respect to any Distribution Date is the period
commencing on the second day of the month preceding the month in which such
Distribution Date occurs and ending on the first day of the month in which such
Distribution Date occurs.

         The "Extra Principal Distribution Amount" for any Distribution Date, is
the lesser of (x) the Net Monthly Excess Cashflow for such Distribution Date and
(y) the Overcollateralization Deficiency Amount for such Distribution Date.

         The "Group I Allocation Percentage" for any Distribution Date is the
percentage equivalent of a fraction, the numerator of which is (i) the Group I
Principal Remittance Amount for such Distribution Date, and the denominator of
which is (ii) the Principal Remittance Amount for such Distribution Date.

         The "Group I Basic Principal Distribution Amount" means with respect to
any Distribution Date, the excess of (i) the Group I Principal Remittance Amount
for such Distribution Date over (ii) the Overcollateralization Release Amount,
if any, for such Distribution Date multiplied by the Group I Allocation
Percentage.

         The "Group I Interest Remittance Amount" with respect to any
Distribution Date is that portion of the Available Funds for such Distribution
Date attributable to interest received or advanced, or withdrawn from the
Interest Coverage Account, with respect to the Group I Mortgage Loans.

         The "Group I Principal Distribution Amount" with respect to any
Distribution Date is the sum of (i) the Group I Basic Principal Distribution
Amount for such Distribution Date and (ii) the Extra Principal Distribution
Amount for such Distribution Date multiplied by the Group I Allocation
Percentage.

         The "Group I Principal Remittance Amount" means with respect to any
Distribution Date, that portion of Available Funds equal to the sum of (i) all
scheduled payments of principal collected or advanced on the Group I Mortgage
Loans by the Servicer that were due during the related Due Period, (ii) the
principal portion of all partial and full principal prepayments of the Group I
Mortgage Loans applied by the Servicer during the related Prepayment Period,
(iii) the principal portion of all related Net Liquidation Proceeds, Insurance
Proceeds and Subsequent Recoveries received during the related Prepayment Period
with respect to the Group I Mortgage Loans, (iv) that portion of the Purchase
Price, representing principal of any repurchased Group I Mortgage Loan,
deposited to the Collection Account during the related Prepayment Period, (v)
the principal portion of any related Substitution Adjustments deposited in the
Collection Account during the related Prepayment Period with respect to the
Group I Mortgage Loans, (vi) on the Distribution Date on which the Trust is to
be terminated in accordance with the Pooling


                                      S-74


Agreement, that portion of the Termination Price representing principal with
respect to the Group I Mortgage Loans and (vii) on the Distribution Date
immediately following the end of the Funding Period, any amounts remaining in
the Group I Pre-Funding Accounts (exclusive of any investment income therein)
after giving effect to any purchase of Subsequent Group I Mortgage Loans.

         The "Group I Senior Principal Distribution Amount" is an amount equal
to the excess of (x) the aggregate Certificate Principal Balance of the Group I
Certificates immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i) 60.80% (or 58.90% if an Overcollateralization Step Up
Event exists on such Distribution Date) and (ii) the aggregate Principal Balance
of the Group I Mortgage Loans as of the last day of the related Due Period
(after giving effect to scheduled payments of principal due during the related
Due Period, to the extent received or advanced, and unscheduled collections of
principal received during the related Prepayment Period) and (B) the aggregate
Principal Balance of the Group I Mortgage Loans as of the last day of the
related Due Period (after giving effect to scheduled payments of principal due
during the related Due Period, to the extent received or advanced, and
unscheduled collections of principal received during the related Prepayment
Period) minus $3,710,003.

         The "Group II Allocation Percentage" for any Distribution Date is the
percentage equivalent of a fraction, the numerator of which is (i) the Group II
Principal Remittance Amount for such Distribution Date, and the denominator of
which is (ii) the Principal Remittance Amount for such Distribution Date.

         The "Group II Basic Principal Distribution Amount" means with respect
to any Distribution Date, the excess of (i) the Group II Principal Remittance
Amount for such Distribution Date over (ii) the Overcollateralization Release
Amount, if any, for such Distribution Date multiplied by the Group II Allocation
Percentage.

         The "Group II Interest Remittance Amount" with respect to any
Distribution Date is that portion of the Available Funds for such Distribution
Date attributable to interest received or advanced , or withdrawn from the
Interest Coverage Account, with respect to the Group II Mortgage Loans.

         The "Group II Principal Distribution Amount" with respect to any
Distribution Date is the sum of (i) the Group II Basic Principal Distribution
Amount for such Distribution Date and (ii) the Extra Principal Distribution
Amount for such Distribution Date multiplied by the Group II Allocation
Percentage.

         The "Group II Principal Remittance Amount" means with respect to any
Distribution Date, that portion of Available Funds equal to the sum of (i) all
scheduled payments of principal collected or advanced on the Group II Mortgage
Loans by the Servicer that were due during the related Due Period, (ii) the
principal portion of all partial and full principal prepayments of the Group II
Mortgage Loans applied by the Servicer during such Prepayment Period, (iii) the
principal portion of all related Net Liquidation Proceeds, Insurance Proceeds
and Subsequent Recoveries received during the related Prepayment Period with
respect to the Group II Mortgage Loans, (iv) that portion of the Purchase Price,
representing principal of any repurchased Group II Mortgage Loan, deposited to
the Collection Account during the related Prepayment Period, (v) the principal
portion of any related Substitution Adjustments deposited in the Collection
Account during the related Prepayment Period with respect to the Group II
Mortgage Loans, (vi) on the Distribution Date on which the Trust is to be
terminated in accordance with the Pooling Agreement, that portion of the
Termination Price, representing principal with respect to the Group II Mortgage
Loans and (vii) on the Distribution Date immediately following the end of the
Funding Period, any amounts remaining in the Group II Pre-Funding Accounts
(exclusive of any investment income therein) after giving effect to any purchase
of Subsequent Group II Mortgage Loans.

         The "Group II Senior Principal Distribution Amount" is an amount equal
to the excess of (x) the aggregate Certificate Principal Balance of the Group II
Certificates immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i) 60.80% (or 58.90% if an Overcollateralization Step Up
Event exists on such Distribution Date) and (ii) the aggregate Principal Balance
of the Group II Mortgage Loans as of the last day of the related Due Period
(after giving effect to scheduled payments of principal due during the related
Due Period, to the extent received or advanced, and unscheduled collections of
principal received during the related Prepayment Period) and (B) the aggregate
Principal Balance of the Group II Mortgage Loans as of the last day of the
related Due Period (after giving effect to scheduled payments of principal due
during the related Due Period, to the extent received or advanced, and
unscheduled collections of principal received during the related Prepayment
Period) minus $3,067,496.


                                      S-75


         "Insurance Proceeds" means the proceeds of any title policy, hazard
policy or other insurance policy covering a Mortgage Loan to the extent such
proceeds are not to be applied to the restoration of the related Mortgaged
Property or released to the mortgagor in accordance with the procedures that the
Servicer would follow in servicing mortgage loans held for its own account,
subject to the terms and conditions of the related mortgage note and Mortgage.

         The "Monthly Interest Distributable Amount" for any Distribution Date
and each class of Offered Certificates and the Class B Certificates equals the
amount of interest accrued during the related Accrual Period at the related
Pass-Through Rate on the Certificate Principal Balance of such class immediately
prior to such Distribution Date, in each case, reduced by any Prepayment
Interest Shortfalls allocated to such class and shortfalls resulting from the
application of the Relief Act (allocated to each Certificate based on its
respective entitlements to interest irrespective of any Prepayment Interest
Shortfalls or shortfalls resulting from the application of the Relief Act for
such Distribution Date).

         The "Net Monthly Excess Cashflow" for any Distribution Date is equal to
the sum of (a) any Overcollateralization Release Amount and (b) the excess of
(x) the Available Funds for such Distribution Date over (y) the sum for such
Distribution Date of (A) the Monthly Interest Distributable Amounts for the
Offered Certificates and the Class B Certificates, (B) the Unpaid Interest
Shortfall Amounts for the Class A Certificates and (C) the Principal Remittance
Amount.

         An "Overcollateralization Deficiency Amount" with respect to any
Distribution Date equals the amount, if any, by which the Overcollateralization
Target Amount exceeds the Overcollateralized Amount on such Distribution Date
(assuming that 100% of the Principal Remittance Amount is applied as a principal
payment on such Distribution Date).

         An "Overcollateralization Release Amount" means, with respect to any
Distribution Date, the lesser of (x) the Principal Remittance Amount for such
Distribution Date and (y) the excess, if any, of (i) the Overcollateralized
Amount for such Distribution Date (assuming that 100% of the Principal
Remittance Amount is applied as a principal payment on such Distribution Date)
over (ii) the Overcollateralization Target Amount for such Distribution Date.

         An "Overcollateralization Step Up Event" means, with respect to any
Distribution Date, the aggregate amount of Realized Losses incurred since the
Cut-off Date through the last day of the related Due Period divided by the sum
of the aggregate Principal Balance of the Mortgage Loans as of the Cut-off Date
and the Original Pre-Funded Amounts exceeds the applicable percentages set forth
below with respect to such Distribution Date:



           DISTRIBUTION DATE OCCURRING IN                                    PERCENTAGE
         ----------------------------------               ---------------------------------------------
                                                       
         January 2005 through December 2007               0.75% for the first month, plus an additional
                                                            1/12th of 1.00% for each month thereafter.
         January 2008 through December 2008               1.75% for the first month, plus an additional
                                                            1/12th of 0.90% for each month thereafter.
         January 2009 through December 2009               2.65% for the first month, plus an additional
                                                            1/12th of 0.85% for each month thereafter.
         January 2010 through December 2010               3.50% for the first month, plus an additional
                                                            1/12th of 0.50% for each month thereafter.
         January 2011 and thereafter                                  4.00% for each month.


         The "Overcollateralization Target Amount" means:

         (A) With respect to any Distribution Date on which an
Overcollateralization Step Up Event is not in effect, an amount equal to (i)
prior to the Stepdown Date, 1.20% of the sum of (a) the aggregate Principal
Balance of the Initial Mortgage Loans as of the Cut-off Date and (b) the
Original Pre-Funded Amounts; (ii) on or after the Stepdown Date so long as a
Trigger Event is not in effect, the greater of (a) 2.40% of the then current
aggregate outstanding Principal Balance of the Mortgage Loans as of the last day
of the related Due Period (after giving effect to scheduled payments of
principal received during the related Due Period and unscheduled collections of
principal received during the related Prepayment Period) and (b) 0.50% of the
sum of (x) the aggregate Principal Balance of the Mortgage Loans as of the
Cut-off Date and (y) the Original Pre-Funded Amounts (the "Overcollateralization


                                      S-76


Floor"); or (iii) on or after the Stepdown Date and if a Trigger Event is in
effect, the Overcollateralization Target Amount for the immediately preceding
Distribution Date; or

         (B) With respect to any Distribution Date on which an
Overcollateralization Step Up Event is in effect, an amount equal to (i) prior
to the Stepdown Date, 2.15% of the sum of (a) the aggregate Principal Balance of
the Mortgage Loans as of the Cut-off Date and (b) the Original Pre-Funded
Amounts; (ii) on or after the Stepdown Date so long as a Trigger Event is not in
effect, the greater of (a) 4.30% of the then current aggregate outstanding
Principal Balance of the Mortgage Loans as of the last day of the related Due
Period (after giving effect to scheduled payments of principal received during
the related Due Period and unscheduled collections of principal received during
the related Prepayment Period) and (b) the Overcollateralization Floor; or (iii)
on or after the Stepdown Date and if a Trigger Event is in effect, the
Overcollateralization Target Amount for the immediately preceding Distribution
Date. As of the Closing Date, the aggregate Principal Balance of the Mortgage
Loans plus the Original Pre-Funded Amounts minus the aggregate Certificate
Principal Balance of the Offered Certificates, the Class B Certificates and the
Class P Certificates equals 1.20% of the sum of (x) the aggregate Principal
Balance of the Mortgage Loans as of the Cut-off Date and (y) the Original
Pre-Funded Amounts. Notwithstanding the foregoing, on and after any Distribution
Date following the reduction of the aggregate Certificate Principal Balance of
the Class A Certificates, the Mezzanine Certificates and the Class B
Certificates to zero, the Overcollateralization Target Amount shall be zero.

         The "Overcollateralized Amount" for any Distribution Date is an amount
equal to (i) the sum of the aggregate Principal Balance of the Mortgage Loans as
of the last day of the related Due Period (after giving effect to scheduled
payments of principal due during the related Due Period, to the extent received
or advanced, and unscheduled collections of principal received during the
related Prepayment Period) and any funds on deposit in the Pre-Funding Accounts
minus (ii) the sum of the aggregate Certificate Principal Balance of the Offered
Certificates, the Class B Certificates and the Class P Certificates as of such
Distribution Date (after giving effect to distributions to be made on such
Distribution Date).

         The "Prepayment Period" for any Distribution Date is the period
commencing on the 16th day of the month preceding the month in which such
Distribution Date falls (or, in the case of the first Distribution Date, from
December 1, 2004) and ending on the 15th day of the calendar month in which such
Distribution Date occurs.

         The "Principal Remittance Amount" for any Distribution Date is the sum
of the Group I Principal Remittance Amount and the Group II Principal Remittance
Amount.

         "Realized Loss" means, with respect to any defaulted Mortgage Loan that
is finally liquidated (a "Liquidated Mortgage Loan"), the amount of loss
realized equal to the portion of the Principal Balance remaining unpaid after
application of all liquidation proceeds, insurance proceeds or condemnation
proceeds, net of amounts reimbursable to the Servicer for related Advances,
Servicing Advances and Servicing Fees (such amount, the "Net Liquidation
Proceeds") in respect of such Mortgage Loan.

         The "Senior Principal Distribution Amount" is an amount equal to the
sum of (i) the Group I Senior Principal Distribution Amount and (ii) the Group
II Senior Principal Distribution Amount.

         A "Sequential Trigger Event" is in effect on any Distribution Date if,
before the Stepdown Date, the aggregate amount of Realized Losses incurred since
the Cut-off Date through the last day of the related Due Period (after giving
effect to scheduled payments received or advanced on or before the related
Determination Date and principal prepayments received during the related
Prepayment Period) divided by the aggregate principal balance of the Mortgage
Loans as of the Cut-off Date exceeds 3.25%, or if, on or after the Stepdown
Date, a Trigger Event is in effect.

         The "Stepdown Date" means the earlier to occur of (i) the first
Distribution Date on which the aggregate Certificate Principal Balance of the
Class A Certificates has been reduced to zero and (ii) the later to occur of (x)
the Distribution Date occurring in January 2008 and (y) the first Distribution
Date on which the Credit Enhancement Percentage (calculated for this purpose
only after taking into account distributions of principal on the Mortgage Loans
and distribution of the Group I Principal Distribution Amount and the Group II
Principal Distribution Amount to the holders of the Certificates then entitled
to distributions of principal on such Distribution Date) is greater than or
equal to 39.20% (or 41.10% if an Overcollateralization Step Up Event exists on
such Distribution Date).


                                      S-77


         "Subsequent Recoveries" are unanticipated amounts received on a
liquidated Mortgage Loan that resulted in a Realized Loss in a prior month. If
Subsequent Recoveries are received, they will be included (net of any amounts
due the Servicer) as part of the Principal Remittance Amount for the following
Distribution Date and distributed in accordance with the priorities described
herein. In addition, after giving effect to all distributions on a Distribution
Date, if any Allocated Realized Loss Amounts are outstanding, the Allocated
Realized Loss Amount for the class of Mezzanine Certificates or Class B
Certificates then outstanding with the highest distribution priority will be
decreased by the amount of such Subsequent Recoveries until reduced to zero
(with any remaining Subsequent Recoveries applied to reduce the Allocated
Realized Loss Amount of the class of Mezzanine Certificates or Class B
Certificates with the next highest distribution priority), and the Certificate
Principal Balance of such class or classes of Mezzanine Certificates or Class B
Certificates will be increased by the same amount. Thereafter, such class or
classes of Mezzanine Certificates or Class B Certificates will accrue interest
on the increased Certificate Principal Balance.

         A "Trigger Event" is in effect with respect to any Distribution Date on
or after the Stepdown Date if:

         (a) the percentage obtained by dividing (x) the aggregate Principal
Balance of Mortgage Loans Delinquent 60 days or more by (y) the aggregate
Principal Balance of the Mortgage Loans, in each case, as of the last day of the
previous calendar month exceeds 41.00% of the Credit Enhancement Percentage or

         (b) the aggregate amount of Realized Losses incurred since the Cut-off
Date through the last day of the related Due Period (reduced by the aggregate
amount of Subsequent Recoveries received since the Cut-off Date through the last
day of the related Due Period) divided by the sum of the aggregate Principal
Balance of the Mortgage Loans as of the Cut-off Date and the Original Pre-Funded
Amounts exceeds the applicable percentages set forth below with respect to such
Distribution Date:



           DISTRIBUTION DATE OCCURRING IN                                   PERCENTAGE
         ----------------------------------               ---------------------------------------------
                                                       
         January 2008 through December 2008               3.25% for the first month, plus an additional
                                                            1/12th of 1.25% for each month thereafter.
         January 2009 through December 2009               4.50% for the first month, plus an additional
                                                            1/12th of 0.75% for each month thereafter.
         January 2010 through December 2010               5.25% for the first month, plus an additional
                                                            1/12th of 0.25% for each month thereafter.
         January 2011 and thereafter                                  5.50% for each month.


         The "Unpaid Interest Shortfall Amount" means (i) for each class of
Offered Certificates and the Class B Certificates and the first Distribution
Date, zero, and (ii) with respect to each class of Offered Certificates and the
Class B Certificates and any Distribution Date after the first Distribution
Date, the amount, if any, by which (a) the sum of (1) the Monthly Interest
Distributable Amount for such class for the immediately preceding Distribution
Date and (2) the outstanding Unpaid Interest Shortfall Amount, if any, for such
class for such preceding Distribution Date exceeds (b) the aggregate amount
distributed on such class in respect of interest pursuant to clause (a) of this
definition on such preceding Distribution Date, plus interest on the amount of
interest due but not paid on the Certificates of such class on such preceding
Distribution Date, to the extent permitted by law, at the Pass-Through Rate for
such class for the related Accrual Period.

PASS-THROUGH RATES

         The "Pass-Through Rate" on any Distribution Date with respect to the
Offered Certificates and the Class B Certificates will equal the lesser of (a)
the related Formula Rate and (b) the related Net WAC Rate for such Distribution
Date. With respect to the Offered Certificates and the Class B Certificates,
interest in respect of any Distribution Date will accrue during the related
Accrual Period on the basis of a 360-day year and the actual number of days
elapsed.

         The "Formula Rate" for the Offered Certificates and the Class B
Certificates is the lesser of (a) the Base Rate for such class or (b) the
related Maximum Cap Rate.

         The "Base Rate" for the Offered Certificates and the Class B
Certificates is the sum of the interbank offered rate for one-month United
States dollar deposits in the London market (the "Certificate Index") as of the
related LIBOR Determination Date (as defined herein) plus a related margin (the
"Certificate Margin"). The


                                      S-78


Certificate Margin with respect to the each class of Offered Certificates and
the Class B Certificates will be the percentages set forth below.

                                           Margin
                                    -------------------
                         Class        (1)          (2)
                         -----      ------       ------
                         I-A1       0.380%       0.760%
                         I-A2       0.350%       0.700%
                         II-A1      0.150%       0.300%
                         II-A2      0.280%       0.560%
                         II-A3      0.450%       0.900%
                          M-1       0.520%       0.780%
                          M-2       0.550%       0.825%
                          M-3       0.600%       0.900%
                          M-4       0.800%       1.200%
                          M-5       1.100%       1.650%
                          M-6       1.250%       1.875%
                          M-7       1.550%       2.325%
                          M-8       2.500%       3.750%
                          M-9       3.100%       4.650%
                         M-10       3.250%       4.875%
                          B-1       3.250%       4.875%
                          B-2       3.250%       4.875%
- ---------
(1)  For each Distribution Date up to and including the Optional Termination
     Date, as defined in this prospectus supplement under "Pooling and Servicing
     Agreement--Termination."
(2)  On each Distribution Date after the Optional Termination Date.

         The "Net WAC Rate" for any Distribution Date, will be the annual rate
equal to the product of (a) a fraction, expressed as a percentage, the numerator
of which is (1) the amount of interest which accrued on the Mortgage Loans in
the prior calendar month, minus (2) the Trustee Fee and the Servicing Fee for
that Distribution Date and the denominator of which is the sum of (i) the sum of
the Principal Balances of the Mortgage Loans as of the Due Date occurring in the
prior calendar month, which balances include giving effect to principal
prepayments received during the Prepayment Period related to that due date and
(or as of the cut-off date for the first distribution date) and (ii) any amounts
on deposit in the pre-funding accounts, and (b) a fraction whose numerator is 30
and whose denominator is the actual number of days in the related interest
accrual period.

         The "Adjusted Net Mortgage Rate" for any Mortgage Loan for any
Distribution Date will be a per annum rate equal to the applicable Mortgage Rate
for such Mortgage Loan as of the first day of the month preceding the month in
which such Distribution Date occurs minus the sum of (i) the Trustee Fee Rate
and (ii) the Servicing Fee Rate.

         The "Maximum Cap Rate" for any Distribution Date is a per annum rate
(subject to adjustment based on the actual number of days elapsed in the related
Accrual Period) equal to the weighted average of the Adjusted Net Maximum
Mortgage Rates of the Mortgage Loans.

         The "Adjusted Net Maximum Mortgage Rate" for any Mortgage Loan for any
Distribution Date will be a per annum rate equal to the applicable Maximum
Mortgage Rate for such Mortgage Loan (or the Mortgage Rate in the case of any
fixed-rate Mortgage Loan) as of the first day of the month preceding the month
in which such Distribution Date occurs minus the sum of (i) the Trustee Fee Rate
and (ii) the Servicing Fee Rate.

         If on any Distribution Date, the Pass-Through Rate for a class of
Offered Certificates or the Class B Certificates is the Net WAC Rate, then the
"Net WAC Rate Carryover Amount" for such class for such Distribution Date is an
amount equal to the sum of (i) the excess of (x) the amount of interest such
class of Certificates would have accrued on such Distribution Date had such
Pass-Through Rate been the related Formula Rate, over (y) the amount of interest
such class of Certificates accrued for such Distribution Date at the Net WAC
Rate and (ii) the unpaid portion of any related Net WAC Rate Carryover Amount
from the prior Distribution Date together with


                                      S-79


interest accrued on such unpaid portion for the most recently ended Accrual
Period at the Formula Rate applicable for such class for such Accrual Period.
Any Net WAC Rate Carryover Amount on the Offered Certificates and the Class B
Certificates will be distributed on such Distribution Date or future
Distribution Dates from and to the extent of funds available therefor in
accordance with the priorities described above under "Overcollateralization
Provisions" after taking into account any amounts received under the cap
contract as described below.

         On the Closing Date, the Trustee will establish an account (the "Net
WAC Rate Carryover Reserve Account") from which payments in respect of Net WAC
Rate Carryover Amounts on the Offered Certificates will be made. The Net WAC
Rate Carryover Reserve Account will be an asset of the Trust but not of any
REMIC. On each Distribution Date, to the extent required following the
distribution of Available Funds as described under "--Overcollateralization
Provisions" above and after deposit in the Net WAC Rate Carryover Reserve
Account of any payments received under the cap contract, the Trustee will
withdraw from amounts in the Net WAC Rate Carryover Reserve Account to
distribute to the Offered Certificates and the Class B Certificates any Net WAC
Rate Carryover Amounts in the following order of priority:

         (i) concurrently, to each class of Class A Certificates, the related
Cap Amount, from payments made under the cap contract, in each case up to a
maximum amount equal to the related Net WAC Rate Carryover Amount for such
Distribution Date;

         (ii) sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4,
Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class B-1 and
Class B-2 Certificates, in that order, the related Cap Amount, from payments
made under the cap contract, in each case up to a maximum amount equal to the
related Net WAC Rate Carryover Amount for such Distribution Date;

         (iii) concurrently, to each class of Class A Certificates, the related
Net WAC Rate Carryover Amount remaining undistributed pursuant to clause (i)
above, on a pro rata basis based on such respective remaining Net WAC Rate
Carryover Amounts; and

         (iv) sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4,
Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class B-1 and
Class B-2 Certificates, in that order, the related Net WAC Rate Carryover Amount
remaining undistributed pursuant to clause (ii) above.

         The "Cap Amount" for the Offered Certificates and the Class B
Certificates is equal to (i) the aggregate amount received by the Trust from the
cap contract multiplied by (ii) a fraction equal to (a) the Certificate
Principal Balance of such class immediately prior to the applicable Distribution
Date divided by (b) the aggregate Certificate Principal Balance of the Offered
Certificates and the Class B Certificates immediately prior to the applicable
Distribution Date.

INTEREST COVERAGE ACCOUNTS

         The Trustee may establish for the benefit of the Certificateholders one
or more trust accounts (the "Interest Coverage Accounts"), as required in the
Pooling and Servicing Agreement and on the Closing Date, the Depositor may
deliver to the Trustee for deposit in the Interest Coverage Accounts cash
amounts as specified in the Pooling and Servicing Agreement. On each
Distribution Date during, and the Distribution Date immediately following, the
Funding Period, funds on deposit in the Interest Coverage Accounts, if any, will
be applied by the Trustee to cover certain shortfalls in the amount of interest
generated by the assets of the Trust attributable to the pre-funding feature.
Such shortfall may exist during the Funding Period because the interest accruing
on the aggregate Principal Balance of the related Mortgage Loans during such
period will be less than the amount of interest which would have accrued on the
Mortgage Loans if the related Subsequent Mortgage Loans were included in the
Trust as of the Closing Date. On the first Distribution Date following the
termination of the Funding Period (after the distribution on the Certificates to
be made on such Distribution Date), funds on deposit in the related Interest
Coverage Account, if any, to the extent not needed to fund any shortfall of the
kind described above, will be released by the Trustee to the Depositor or its
designee. The Interest Coverage Accounts will not be assets of any REMIC.


                                      S-80


THE CAP CONTRACT

         The Offered Certificates and the Class B Certificates will have the
benefit of an interest rate cap contract. Pursuant to the cap contract, WestLB
AG, New York Branch (together with any successor, the "Counterparty" or "Cap
Provider") will agree to pay to the Trust a monthly payment in an amount equal
to the product of: (1) the excess, if any, of LIBOR over the rate set forth
below for the Distribution Dates set forth below, up to a maximum LIBOR of
10.00%; (2) the related notional amount set forth below for the related
Distribution Date; and (3) a fraction, the numerator of which is the actual
number of days elapsed from the previous Distribution Date to but excluding the
current Distribution Date (or, for the first Distribution Date, the actual
number of days elapsed from the Closing Date to but excluding the first
Distribution Date), and the denominator of which is 360.

          DISTRIBUTION DATE      NOTIONAL AMOUNT ($)      CAP STRIKE RATE (%)
        ---------------------------------------------------------------------
        January 2005..........     1,339,234,000              2.807640
        February 2005.........     1,333,161,882              5.876800
        March 2005............     1,323,504,150              6.506260
        April 2005............     1,312,243,362              5.877070
        May 2005..............     1,299,395,998              6.075330
        June 2005.............     1,284,985,317              5.885620
        July 2005.............     1,269,039,446              6.086880
        August 2005...........     1,251,592,947              5.890670
        September 2005........     1,232,685,798              5.890910
        October 2005..........     1,212,364,691              6.087620
        November 2005.........     1,190,718,939              5.893440
        December 2005.........     1,167,889,411              6.096390
        January 2006..........     1,143,934,759              5.904780
        February 2006.........     1,118,995,577              5.905080
        March 2006............     1,093,131,204              6.538340
        April 2006............     1,066,404,813              5.906300
        May 2006..............     1,038,883,067              6.105910
        June 2006.............     1,010,635,857              5.915780
        July 2006.............       981,735,886              6.120330
        August 2006...........       952,259,392              5.923760
        September 2006........       922,289,981              5.924860
        October 2006..........       891,981,456              7.002520
        November 2006.........       862,039,774              6.930440
        December 2006.........       832,569,475              7.176520
        January 2007..........       803,590,784              7.638560
        February 2007.........       775,638,766              7.637370
        March 2007............       748,650,985              8.454460
        April 2007............       722,593,900              7.915900
        May 2007..............       697,442,625              8.232400
        June 2007.............       673,158,458              7.974280
        July 2007.............       649,710,931              8.478880
        August 2007...........       627,075,853              8.206090
        September 2007........       605,219,826              8.214780
        October 2007..........       584,115,892              8.961020
        November 2007.........       563,749,228              8.799370
        December 2007.........       544,084,994              9.098390
        January 2008.........        525,096,296              9.217370
        February 2008.........       510,481,643              9.214340
        March 2008............       493,207,379              9.849170
        April 2008............       476,525,567              9.544460
        May 2008..............       460,420,457              9.935060
        June 2008.............       444,867,801              9.612340
        July 2008.............                 0              0.000000
        August 2008...........       415,345,616              9.886160
        September 2008........       401,339,564              9.883800
        October 2008..........                 0              0.000000
        November 2008.........       374,748,940              9.957220


                                      S-81


THE CAP COUNTERPARTY

         WestLB AG is a joint stock company. Pursuant to a special law of the
State of North Rhine-Westphalia (the "Restructuring Law"), which became
effective on August 1, 2002, WestLB's public legal form was changed into a
joint stock company under German law (Article 1 section 8 Restructuring Law).
All branches, representative offices and foreign subsidiaries are maintained by
WestLB AG.

         As of July 1, 2004 the ownership structure of WestLB AG was as follows:
NRW.BANK 70.68%, the Savings Banks and Giro Association of Westphalia-Lippe and
the Savings Banks and Giro Association of Rhineland (together the
"Associations") 14.66% each. Following the decision at the Annual
Shareholders' Meeting on June 29, 2004 on a capital increase amounting to
(euro)1.5 billion, WestLB received two (euro)750 million cash contributions from
the two Associations on September 30, 2004. The capital increase became legally
effective after its entry in the Commercial Registers of Munster and Dusseldorf
on October 20, 2004. As of October 20, 2004 the ownership structure of WestLB AG
is as follows: NRW.BANK 38.75%, the Associations 30.625 % each.

         On October 20, 2004 the European Commission (the "Commission")
announced in a press release that it had concluded its long-standing
investigation into the transfer of public assets, in the early 90s, to seven
German regional public banks (including WestLB Girozentrale) by ordering Germany
to recover a total amount of EUR3 billion plus interest.

         As described in the press release, the Commission establishes, inter
alia, that the integration into WestLB Girozentrale of the
Wohnungsbauforderungsanstalt ("Wfa") by the State of North Rhine-Westphalia in
1992 was impermissible state aid on the basis that the renumeration paid by
WestLB Girozentrale to the State for the Wfa integration was too low. As a
result of the Commission's assessment of the difference between the renumeration
paid and the return on investment expected by a private investor, the amount to
be recovered from WestLB AG according to the press release is EUR979 million
plus interest which results in a total amount of approximately EUR1.4 billion.

         The amount of aid established by the Commission is in line with WestLB
AG's expectations and WestLB AG now has a reliable basis for planning the
implementation of the Commission's decision. WestLB AG will work out a solution
in close consultation with its owners taking into account the provisions of the
consortium agreement between WestLB AG, the shareholders of WestLB AG and
NRW.BANK providing that WestLB AG must be provided with appropriate
capitalisation and that a combined ownership and voting majority of the
Associations will stay intact irrespective of the Commission's decision.

         As of December 31, 2003, the WestLB AG Group (the "Group") had total
assets of approximately (euro) 256.2 billion (US$ 320.2 billion).

         Pursuant to a guaranty obligation (Gewahrtragerhaftung) set forth in
Section 39 of the North Rhine-Westphalia Savings Bank Act and Section 5 of the
Ordinances of Westdeutsche Landesbank Girozentrale (currently known as WestLB
AG), the State of North Rhine-Westphalia together with the other guarantors
specified therein (including regional authorities and savings bank associations)
were jointly and severally liable without restriction for all obligations of the
former WestLB, including all obligations of WestLB New York. The guaranty
obligation gave creditors a direct claim against the State of North
Rhine-Westphalia only if the claims of the creditors have not first been
satisfied out of the assets of WestLB, including the assets of WestLB New York.

         Pursuant to Article 1, Section 11 of the Restructuring Law, the owners
of NRW. BANK as per August 1, 2002 shall be liable for all obligations of WestLB
AG (including all obligations of WestLB AG, New York Branch) agreed by July 18,
2005. Liability for those obligations agreed by July 18, 2001 shall be unlimited
in time; liability for those obligations agreed thereafter, but at the latest by
July 18, 2005, shall only apply to obligations whose maturity does not go beyond
December 31, 2015. According to the Restructuring Law the owners of NRW. BANK
shall immediately honor their obligations from Gewahrtragerhaftung vis-a-vis the
creditors of obligations agreed by July 18, 2005, as soon as they have stated,
when these liabilities come due, in due manner and in writing that the creditors
of these liabilities cannot be satisfied out of the assets of WestLB AG. Until
and including July 18, 2005, the owners of NRW.BANK shall ensure that WestLB AG
is able to honor its obligations (Anstaltslast).

         WestLB AG has a long-term debt rating of "Aa2" and a short-term debt
rating of "P-1" from Moody's, a long-term debt rating of "AA" and a short-term
debt rating of "A-1+" from S&P.


                                      S-82


o        THE NEW YORK BRANCH

         The New York Branch of WestLB AG ("WestLB AG New York") is licensed and
subject to supervision and regulation by the Superintendent of Banks of the
State of New York. WestLB AG New York is examined by the New York State Banking
Department and is subject to banking laws and regulations applicable to a
foreign bank that operates a New York branch. In addition, WestLB AG and WestLB
AG New York are subject to the International Banking Act of 1978 (the "IBA") and
WestLB AG is subject to federal regulation under the IBA and the Bank Holding
Company Act of 1956.

         For financial reports and other information about WestLB AG, please
contact WestLB AG, Investors Relations, Herzogstrasse 15, D- 40217 Duesseldorf.

CALCULATION OF ONE-MONTH LIBOR

         On the second LIBOR Business Day (as defined below) preceding the
commencement of each Accrual Period for the Offered Certificates (each such
date, a "LIBOR Determination Date"), the Trustee will determine the Certificate
Index for such Accrual Period for the Offered Certificates on the basis of the
London interbank offered rate for one-month United States dollar deposits, as
such rates appear on the Telerate Page 3750, as of 11:00 a.m. (London time) on
such LIBOR Determination Date. If such rate does not appear on Telerate Page
3750, the rate for that day will be determined on the basis of the offered rates
of the Reference Banks (as defined herein) for one-month United States dollar
deposits, as of 11:00 a.m. (London time) on such LIBOR Determination Date. The
Trustee will request the principal London office of each of the Reference Banks
to provide a quotation of its rate. If on such LIBOR Determination Date two or
more Reference Banks provide such offered quotations, the Certificate Index for
the related Accrual Period will be the arithmetic mean of such offered
quotations (rounded upwards if necessary to the nearest whole multiple of
0.0625%). If on such LIBOR Determination Date fewer than two Reference Banks
provide such offered quotations, the Certificate Index for the related Accrual
Period will be the higher of (x) the Certificate Index as determined on the
previous LIBOR Determination Date and (y) the Reserve Interest Rate (as defined
herein).

         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; "Telerate Page 3750" means the display page currently so designated
on the Dow Jones Telerate Capital Markets Report (or such other page as may
replace that page on that service for the purpose of displaying comparable rates
or prices); "Reference Banks" means leading banks selected by the Trustee and
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market (i) with an established place of business in London, (ii) which have been
designated as such by the Trustee and (iii) not controlling, controlled by or
under common control with, the Servicer or any successor Servicer or the
Originator; and "Reserve Interest Rate" will be the rate per annum that the
Trustee determines to be either (i) the arithmetic mean (rounded upwards if
necessary to the nearest whole multiple of 0.0625%) of the one-month United
States dollar lending rates which New York City banks selected by the Trustee
are quoting on the relevant LIBOR Determination Date to the principal London
offices of leading banks in the London interbank market or (ii) in the event
that the Trustee can determine no such arithmetic mean, the lowest one-month
United States dollar lending rate which New York City banks selected by the
Trustee are quoting on such LIBOR Determination Date to leading European banks.

         The establishment of the Certificate Index on each LIBOR Determination
Date by the Trustee and the Trustee's calculation of the rate of interest
applicable to the Offered Certificates for the related Accrual Period will (in
the absence of manifest error) be final and binding.

MANDATORY PRINCIPAL DISTRIBUTIONS ON CLASS A CERTIFICATES

         The Class A Certificates will receive a principal distribution on the
Distribution Date immediately following the end of the Funding Period to the
extent of any amounts remaining on deposit in either Pre-Funding Account on such
Distribution Date. Although no assurance can be given, it is anticipated by the
Depositor that the aggregate Principal Balance of Subsequent Mortgage Loans sold
to the Trust will require the application of substantially all of the Original
Pre-Funded Amounts and that there will be no material amount of principal
distribution to the holders of the related classes of Class A Certificates from
the Pre-Funding Accounts. It is unlikely, however, that the Depositor will be
able to deliver Subsequent Mortgage Loans with an aggregate Principal Balance
identical to the Original Pre-Funded Amounts. Accordingly, a small amount of
principal representing the


                                      S-83


related unused Original Pre-Funded Amounts is likely to be distributed on the
related Class A Certificates on the Distribution Date immediately following the
end of the Funding Period.

REPORTS TO CERTIFICATEHOLDERS

         On each Distribution Date, the Trustee will provide or make available
to each holder of a Certificate and the rating agencies a statement (based on
information received from the Servicer pursuant to the Pooling Agreement)
setting forth, among other things, the information set forth in the prospectus
under "Description of the Securities--Reports to Securityholders." The Trustee
will make the statement (and, at its option, any additional files containing the
same information in an alternative format) available each month via the
Trustee's internet website. The Trustee's internet website will initially be
located at "www.ctslink.com." Assistance in using the website can be obtained by
calling the Trustee's customer service desk at (301) 815-6600. Parties that are
unable to use the above distribution options are entitled to have a paper copy
mailed to them via first class mail by calling the customer service desk and
indicating such. The Trustee will have the right to change the way statements
are distributed in order to make such distribution more convenient and/or more
accessible to the above parties and the Trustee will provide timely and adequate
notification to all above parties regarding any such changes.

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

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

         The yield to maturity of the Offered Certificates will be sensitive to
defaults on the Mortgage Loans. If a purchaser of an Offered Certificate
calculates its anticipated yield based on an assumed rate of default and amount
of losses that is lower than the default rate and amount of losses actually
incurred, its actual yield to maturity may be lower than that so calculated. In
general, the earlier a loss occurs, the greater is the effect on an investor's
yield to maturity. There can be no assurance as to the delinquency, foreclosure
or loss experience with respect to the Mortgage Loans. Because the Mortgage
Loans were underwritten in accordance with standards less stringent than those
generally acceptable to Fannie Mae and Freddie Mac with regard to a borrower's
credit standing and repayment ability, the risk of delinquencies with respect
to, and losses on, the Mortgage Loans will be greater than that of mortgage
loans underwritten in accordance with Fannie Mae and Freddie Mac standards.

         The rate of principal payments, the aggregate amount of distributions
and the yields to maturity of the Offered Certificates will be affected by the
rate and timing of payments of principal on the Mortgage Loans. The rate of
principal payments on the Mortgage Loans will in turn be affected by the
amortization schedules of the Mortgage Loans and by the rate of principal
prepayments (including for this purpose prepayments resulting from refinancing,
liquidations of the Mortgage Loans due to defaults, casualties or condemnations
and repurchases by the Servicer). Because certain of the Mortgage Loans contain
prepayment charges, the rate of principal payments may be less than the rate of
principal payments for mortgage loans that do not have prepayment charges. The
Mortgage Loans are subject to the "due-on-sale" provisions included therein and
each Adjustable-Rate Mortgage Loan provides that the Mortgage Loan is assumable
by a creditworthy purchaser of the related Mortgaged Property. See "The Mortgage
Pool" herein.

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


                                      S-84


         The rate of principal payments (including prepayments) on pools of
mortgage loans may vary significantly over time and may be influenced by a
variety of economic, geographic, social and other factors, including changes in
mortgagors' housing needs, job transfers, unemployment, mortgagors' net equity
in the mortgaged properties and servicing decisions. In general, if prevailing
interest rates were to fall significantly below the Mortgage Rates on the
Mortgage Loans, such Mortgage Loans could be subject to higher prepayment rates
than if prevailing interest rates were to remain at or above the Mortgage Rates
on such Mortgage Loans. Conversely, if prevailing interest rates were to rise
significantly, the rate of prepayments on such Mortgage Loans would generally be
expected to decrease. The Mortgage Loans may be subject to a greater rate of
principal prepayments in a low interest rate environment. For example, if
prevailing interest rates were to fall, mortgagors with Adjustable-Rate Mortgage
Loans may be inclined to refinance their Adjustable-Rate Mortgage Loans with a
fixed-rate loan to "lock in" a lower interest rate or to refinance their
Adjustable-Rate Mortgage Loans with other more competitive adjustable-rate
mortgage loans. The existence of the applicable Periodic Rate Cap and Maximum
Mortgage Rate with respect to the Adjustable-Rate Mortgage Loans also may affect
the likelihood of prepayments resulting from refinancings. No assurances can be
given as to the rate of prepayments on the Mortgage Loans in stable or changing
interest rate environments. In addition, the delinquency and loss experience of
the fixed-rate Mortgage Loans may differ from that on the Adjustable-Rate
Mortgage Loans because the amount of the monthly payments on the Adjustable-Rate
Mortgage Loans are subject to adjustment on each Adjustment Date. Furthermore,
substantially all of the Adjustable-Rate Mortgage Loans will not have their
initial Adjustment Date for one, two, three or five years after the origination
thereof. The prepayment experience of the Delayed First Adjustment Mortgage
Loans may differ from that of the other Mortgage Loans. The Delayed First
Adjustment Mortgage Loans may be subject to greater rates of prepayments as they
approach their initial Adjustment Dates even if market interest rates are only
slightly higher or lower than the Mortgage Rates on the Delayed First Adjustment
Mortgage Loans as mortgagors seek to avoid changes in their monthly payments.

         The interest-only feature of the Interest Only Mortgage Loans may
reduce the perceived benefits of refinancing to take advantage of lower market
interest rates or to avoid adjustments in the Mortgage Rates. However, as a
Mortgage Loan with such a feature nears the end of its interest-only period, the
borrower may be more likely to refinance the Mortgage Loan, even if market
interest rates are only slightly less than the Mortgage Rate in order to avoid
the increase in the monthly payments to amortize the Mortgage Loan over its
remaining life.

         Except in the circumstances described in this prospectus supplement,
principal distributions on the Group I Certificates relate to principal payments
on the Group I Mortgage Loans and principal distributions on the Group II
Certificates relate to principal payments on the Group II Mortgage Loans.

         Approximately 83.30% of the Initial Group I Mortgage Loans and
approximately 83.47% of the Initial Group II Mortgage Loans (in each case, by
aggregate Principal Balance of the related Loan Group as of the Cut-off Date)
and approximately 83.38% of the Initial Mortgage Loans (by aggregate Principal
Balance of the Initial Mortgage Loans as of the Cut-off Date) provide for
payment by the mortgagor of a prepayment charge in limited circumstances on
certain prepayments. The holders of the Class P Certificates will be entitled to
all prepayment charges received on the Mortgage Loans, and such amounts will not
be available for distribution on the other classes of Certificates. Under
certain circumstances, as described in the Pooling Agreement, the Servicer may
waive the payment of any otherwise applicable prepayment charge. Investors
should conduct their own analysis of the effect, if any, that the prepayment
charges, and decisions by the Servicer with respect to the waiver thereof, may
have on the prepayment performance of the Mortgage Loans. The Depositor makes no
representations as to the effect that the prepayment charges, and decisions by
the Servicer with respect to the waiver thereof, may have on the prepayment
performance of the Mortgage Loans.

YIELD CONSIDERATIONS RELATING TO INTEREST DISTRIBUTIONS

         Interest May Be Limited by the Net WAC Rate. If the pass-through rate
of any class of Offered Certificates is limited by the Net WAC Rate, such class
will accrue less interest than would otherwise be the case.

         To the extent the Pass-Through Rate for any class of Offered
Certificates on any Distribution Date is limited to the Net WAC Rate, a
shortfall in interest equal to the Net WAC Rate Carryover Amount will occur.
Such shortfall will only be distributable, from Net Monthly Excess Cashflow, to
the extent of any Net Monthly Excess Cashflow remaining after the distributions
set forth under (i) and (ii) under "Description of the
Certificates--Overcollateralization Provisions" in this prospectus supplement
and from payments received under the cap contract.


                                      S-85




         The Net WAC Rate for the Offered Certificates will be lower for Accrual
Periods that are longer than 30 days, and the Pass-Through Rates on the Offered
Certificates are more likely to be capped at the Net WAC Rate than they would if
all Accrual Periods were 30 days long. For a discussion of other factors that
could cause the Pass-Through Rate on the Offered Certificates to be capped at
the Net WAC Rate, see "Risk Factors--Effect of Mortgage Rates on the Offered
Certificates" in this prospectus supplement.

ADDITIONAL INFORMATION

         The Depositor has filed certain yield tables and other computational
materials with respect to the Offered Certificates with the Securities and
Exchange Commission (the "Commission") in a report on Form 8-K and may file
certain additional yield tables and other computational materials with respect
to the Offered Certificates with the 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 Structuring Assumptions (as
defined herein). Accordingly, such tables and other materials may not be
relevant to or appropriate for investors other than those specifically
requesting them.

         The Subsequent Mortgage Loans may have characteristics different from
the Initial Mortgage Loans. However, each Subsequent Mortgage Loan must satisfy
the eligibility criteria referred to herein under "The Mortgage Pool--Conveyance
of Subsequent Mortgage Loans and the Pre-Funding Accounts" at the time of its
conveyance to the Trust and be underwritten in accordance with the criteria set
forth under "First Franklin Financial Corporation--Underwriting Standards"
herein.

WEIGHTED AVERAGE LIVES

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

         The weighted average life of an Offered Certificate is the average
amount of time that will elapse from the Closing Date, until each dollar of
principal is repaid to the investors in such Certificate. Because it is expected
that there will be prepayments and defaults on the Mortgage Loans, the actual
weighted average lives of these Certificates are expected to vary substantially
from the weighted average remaining terms to stated maturity of the Mortgage
Loans as set forth herein under "The Mortgage Pool."

         The Assumed Final Distribution Date for the Offered Certificates is as
set forth herein under "Description of the Certificates--General." The final
Distribution Date with respect to the Offered Certificates could occur
significantly earlier than the related Assumed Final Distribution Date because
(i) prepayments are likely to occur, (ii) excess cashflow, if any, will be
applied as principal of the Offered Certificates as described herein and (iii)
an early termination of the Trust may occur as provided herein.

         Prepayments of mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement (the
"Prepayment Assumption") assumes a prepayment rate for the fixed-rate Mortgage
Loans of 115% of the Fixed-Rate Prepayment Vector and a prepayment rate for the
Adjustable-Rate Mortgage Loans of 100% of the Adjustable-Rate Prepayment Vector.
A "Fixed-Rate Prepayment Vector" assumes a constant prepayment rate ("CPR") of
4% per annum of the then unpaid principal balance of such mortgage loans in the
first month of the life of such mortgage loans and an additional approximately
1.4545% (precisely 16%/11) per annum in each month thereafter until the 12th
month. Beginning in the 12th month and in each month thereafter during the life
of such mortgage loans, such prepayment vector assumes a CPR of 20%. An
"Adjustable-Rate Prepayment Vector" assumes a CPR of 4% per annum of the then
unpaid principal balance of such mortgage loans in the first month of the life
of such mortgage loans and an additional approximately 1.3478% (precisely
31%/23) per annum in each month until the 24th month. Beginning in the 24th
month and in each month thereafter during the life of such mortgage loans, such
prepayment vector assumes a CPR of 35%. CPR is a prepayment assumption that
represents a constant assumed rate of prepayment each month relative to the then
outstanding principal balance of a



                                      S-86



pool of mortgage loans for the life of such mortgage loans. The model does not
purport to be either an historical description of the prepayment experience of
any pool of mortgage loans or a prediction of the anticipated rate of prepayment
of any mortgage loans, including the Mortgage Loans to be included in the Trust.

         Each of the Prepayment Scenarios in the table below assumes the
respective percentages of the Prepayment Vector described thereunder.

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

         The percentages and weighted average lives in the tables entitled
"Percent of Original Certificate Principal Balance Outstanding" were determined
assuming that (the "Structuring Assumptions"): (i) the Mortgage Loans have the
characteristics set forth in the table below entitled "Assumed Mortgage Loan
Characteristics," (ii) the closing date for the Offered Certificates occurs on
December 16, 2004 and the Offered Certificates were sold to investors on such
date, (iii) distributions on the Certificates are made on the 25th day of each
month regardless of the day on which the Distribution Date actually occurs,
commencing in January 2005, in accordance with the allocation of Available Funds
set forth above under "Description of the Certificates--Allocation of Available
Funds," (iv) the prepayment rates are the percentages of the Prepayment Vector
set forth in the "Percent of Original Certificate Principal Balance Outstanding"
tables below, (v) prepayments include thirty days' interest thereon, (vi) the
Seller is not required to substitute or repurchase any of the Mortgage Loans
pursuant to the Mortgage Loan Purchase Agreement and no optional termination is
exercised, except with respect to the entries identified by the row captioned
"Weighted Average Life (years) to Optional Termination" in the tables below,
(vii) the Overcollateralization Target Amount is determined as set forth in this
prospectus supplement, (viii) scheduled payments for all Mortgage Loans are
received on the first day of each month commencing in January 2005 and the
principal portion of such payments is computed prior to giving effect to
prepayments received in the previous month and there are no losses or
delinquencies with respect to such Mortgage Loans, (ix) all related Mortgage
Loans prepay at the same rate and all such payments are treated as prepayments
in full of individual Mortgage Loans, with no shortfalls in collection of
interest, (x) such prepayments are received on the last day of each month
commencing in the month of the Closing Date, (xi) the Certificate Index is at
all times equal to 2.18100%, (xii) the Pass-Through Rates for the Offered
Certificates and the Class B Certificates are as set forth herein, (xiii) the
Mortgage Rate for each Adjustable-Rate Mortgage Loan is adjusted on its next
Adjustment Date (and on subsequent Adjustment Dates, if necessary) to equal the
sum of (a) the assumed level of the Index and (b) the respective Gross Margin
(such sum being subject to the applicable Periodic Rate Caps, Minimum Mortgage
Rates and Maximum Mortgage Rates), (xiv) with respect to the Adjustable-Rate
Mortgage Loans, Six-Month LIBOR is equal to 2.60300%, (xv) the Trustee Fee Rate
is equal to 0.0050% per annum and the Servicing Fee Rate for each Mortgage Loan
is equal to 0.50% per annum and (xvi) the Funding Period ends on March 16, 2005
and all Subsequent Mortgage Loans are added to the Mortgage Pool on March 16,
2005 and (xvii) no Sequential Trigger Event is in effect on any Distribution
Date. Nothing contained in the foregoing assumptions should be construed as a
representation that the Mortgage Loans will not experience delinquencies or
losses.

                             PREPAYMENT SCENARIOS(1)




                                SCENARIO I  SCENARIO II   SCENARIO III  SCENARIO IV   SCENARIO V
                                ----------  -----------   ------------  -----------   ----------
                                                                       
Fixed-Rate Mortgage Loans:          85%         100%          115%          125%         145%
Adjustable-Rate Mortgage Loans:     70%         85%           100%          120%         140%



- -------------
(1) Percentage of the Fixed-Rate Prepayment Vector or the Adjustable-Rate
Prepayment Vector, as applicable.



                                      S-87



                      ASSUMED MORTGAGE LOAN CHARACTERISTICS



                                                                                                                       ORIGINAL
                                                                                                                     AMORTIZATION
                                                                                      ORIGINAL TERM  REMAINING TERM    TERM TO
                                             PRINCIPAL BALANCE                         TO MATURITY     TO MATURITY     MATURITY
               DESCRIPTION                          ($)           MORTGAGE RATE (%)      (MONTHS)       (MONTHS)       (MONTHS)
- ------------------------------------------   -----------------    -----------------   -------------- --------------- ------------
                                                                                                      
Fixed-Rate Initial Group I Mortgage Loans:
                                                 135,900.00            5.62500              180            179            180(1)
                                                 320,191.67            6.40631              360            359            360(1)
                                                 220,850.00            6.99900              360            359            360(1)
                                               2,364,148.75            7.17621              360            358            360(1)
                                                  80,750.00            7.62500              180            179            360(1) (2)
                                                  57,250.00            9.00000              180            175            360(1) (2)
                                               2,191,348.88            7.18154              180            178            180
                                               2,090,760.69            7.13879              180            177            180
                                              12,538,891.97            7.66443              360            358            360
                                                 988,124.63            7.64340              360            359            360
                                               1,079,969.44            7.62445              360            357            360
                                              21,673,638.82            7.43171              360            357            360
                                                  70,716.54            8.12500              180            174            360(2)

Fixed-Rate   Initial   Group  II  Mortgage
Loans:
                                                 108,549.94            6.99900              360            359            360(1)
                                                 382,430.18            6.25000              360            359            360(1)
                                                 214,400.00            8.62500              360            359            360(1)
                                               4,108,850.00            6.87692              360            358            360(1)
                                                 294,288.08            7.46174              180            174            180
                                                  73,877.49            7.75000              180            175            180
                                                  90,515.92            6.87500              180            175            180
                                               2,442,101.08            6.29073              180            178            180
                                              10,385,026.58            7.18870              360            358            360
                                               1,693,679.55            7.33751              360            358            360
                                                 847,539.98            7.91393              360            356            360
                                              20,595,929.30            6.93303              358            356            358
                                                 528,443.65            5.37500              360            352            360

Fixed-Rate  Subsequent  Group  I  Mortgage
Loans:
                                                  84,558.88            5.62500              180            179            180(1)
                                                 199,227.74            6.40631              360            359            360(1)
                                                 137,415.96            6.99900              360            359            360(1)
                                               1,471,006.44            7.17621              360            359            360(1)
                                                  50,243.78            7.62500              180            179            360(1) (2)
                                                  35,621.75            9.00000              180            179            360(1) (2)
                                               1,363,487.94            7.18154              180            179            180
                                               1,300,900.56            7.13879              180            179            180
                                               7,801,874.05            7.66443              360            359            360
                                                 614,824.97            7.64340              360            359            360
                                                 671,972.10            7.62445              360            359            360
                                              13,485,641.37            7.43171              360            359            360
                                                  44,000.82            8.12500              180            179            360(2)


                                                       (continued on next page)

                                      S-88





                                                                                                                       ORIGINAL
                                                                                                                     AMORTIZATION
                                                                                     ORIGINAL TERM  REMAINING TERM     TERM TO
                                            PRINCIPAL BALANCE                         TO MATURITY     TO MATURITY      MATURITY
               DESCRIPTION                         ($)           MORTGAGE RATE (%)      (MONTHS)       (MONTHS)        (MONTHS)
- ------------------------------------------  -----------------    -----------------   -------------  ---------------  -------------
                                                                                                           
Fixed-Rate  Subsequent  Group II  Mortgage
Loans:
                                                  67,541.29           6.99900              360            359             360(1)
                                                 237,953.41           6.25000              360            359             360(1)
                                                 133,402.68           8.62500              360            359             360(1)
                                               2,556,583.97           6.87692              360            359             360(1)
                                                 183,110.16           7.46174              180            179             180
                                                  45,967.61           7.75000              180            179             180
                                                  56,320.27           6.87500              180            179             180
                                               1,519,509.47           6.29073              180            179             180
                                               6,461,708.86           7.18870              360            359             360
                                               1,053,831.12           7.33751              360            359             360
                                                 527,351.24           7.91393              360            359             360
                                              12,815,075.42           6.93303              358            357             358
                                                 328,805.03           5.37500              360            359             360



- -------------------
(1) Interest Only Mortgage Loans whose principal amortization begins 60 months
    following origination.
(2) Balloon Mortgage Loan with original amortization terms of 360 months.


                                                       (continued on next page)



                                      S-89





                                                          ORIGINAL
                                    ORIGINAL  REMAINING AMORTIZATION          MAXIMUM   MINIMUM   MONTHS TO   INITIAL
                            INITIAL  TERM TO   TERM TO     TERM TO   GROSS    MORTGAGE  MORTGAGE     NEXT    PERIODIC
               PRINCIPAL   MORTGAGE  MATURITY  MATURITY   MATURITY   MARGIN     RATE      RATE    ADJUSTMENT RATE CAP   PERIODIC
DESCRIPTION   BALANCE ($)   RATE (%) (MONTHS)  (MONTHS)   (MONTHS)     (%)      (%)        (%)       DATE       (%)     RATE CAP (%)
- -----------   -----------  --------- -------- --------- -----------  ------   --------  --------- ---------- ---------  ----------
                                                                                       
Adjustable-Rate  Initial  Group I  Mortgage Loans:
             17,286,122.37   7.41145   360       357        360      5.51252  13.41145   7.41145     21        3.00000    1.00000
              7,105,136.53   7.47427   360       357        360      5.49222  13.47427   7.47427     21        3.00000    1.00000
             24,195,924.66   7.39017   360       357        360      5.75029  13.39017   7.39017     21        3.00000    1.00000
             58,367,959.15   7.27245   360       357        360      5.54787  13.29333   7.27374     21        3.00000    1.00000
              4,008,265.64   7.16245   360       357        360      5.81362  13.16245   7.16245     21        3.00000    1.00000
              7,483,906.16   7.29965   360       357        360      5.80838  13.29965   7.29965     21        3.00000    1.00000
              3,630,659.27   6.69886   360       358        360      5.01038  12.69886   6.69886     22        3.00000    1.00000
                753,600.52   7.78966   360       354        360      6.16909  13.78966   7.78966     18        3.00000    1.00000
             11,079,001.43   7.11530   360       357        360      5.26388  13.11530   7.11530     33        3.00000    1.00000
                497,810.55   7.19630   360       357        360      5.46976  13.19630   7.19630     33        3.00000    1.00000
              1,225,828.93   6.54483   360       357        360      4.68283  12.54483   6.54483     33        3.00000    1.00000
             15,376,614.73   6.88568   360       357        360      5.27157  12.88568   6.88568     33        3.00000    1.00000
              1,648,212.22   6.64998   360       355        360      4.86099  12.64998   6.64998     55        3.00000    1.00000
                445,814.17   6.36685   360       355        360      4.04622  12.36685   6.36685     55        3.00000    1.00000
              4,093,460.03   6.69818   360       356        360      4.74508  12.69818   6.69818     56        3.00000    1.00000
              5,184,066.52   6.23914   360       356        360      4.56986  12.23914   6.23914     56        3.00000    1.00000
             13,783,890.11   6.79673   360       357        360(1)   5.02257  12.79119   6.79673     21        3.00000    1.00000
             11,591,316.78   6.74389   360       358        360(1)   4.73816  12.74389   6.74389     22        3.00000    1.00000
            114,013,756.92   6.39030   360       357        360(1)   4.68509  12.39030   6.39030     21        3.00000    1.00000
              4,780,018.16   6.48220   360       358        360(1)   5.10236  12.39185   6.48220     22        3.00000    1.00000
                204,000.00   8.37500   360       358        360(1)   6.37500  14.37500   8.37500     22        3.00000    1.00000
              8,468,322.56   5.91949   360       357        360(1)   4.61689  11.91949   5.91949     21        3.00000    1.00000
              8,224,517.84   6.79065   360       358        360(1)   5.42648  12.79065   6.79065     22        3.00000    1.00000
             14,127,747.39   6.54117   360       358        360(1)   4.86497  12.54117   6.54117     34        3.00000    1.00000
                763,150.00   6.50285   360       357        360(1)   4.72146  12.50285   6.50285     33        3.00000    1.00000
              1,529,773.07   7.29426   360       356        360(1)   5.37550  13.29426   7.29426     32        3.00000    1.00000
             31,070,627.41   6.16573   360       357        360(1)   4.50121  12.16573   6.16573     33        3.00000    1.00000
              2,403,753.16   6.26844   360       357        360(1)   4.09523  12.26844   6.26844     57        3.00000    1.00000
                713,974.93   6.16042   360       355        360(1)   3.75526  12.16042   6.16042     55        3.00000    1.00000
             17,103,253.55   6.32816   360       357        360(1)   4.10610  12.32816   6.32816     57        3.00000    1.00000
             15,982,831.29   6.17840   360       357        360(1)   4.10032  12.17840   6.17840     57        3.00000    1.00000
                912,097.65   5.90861   360       357        360(1)   4.67586  11.90861   5.90861      3        1.00000    1.00000
                125,600.00   6.25000   360       358        360(1)   4.37500  12.25000   6.25000      4        1.00000    1.00000
              2,985,320.00   5.60967   360       358        360(1)   4.06476  11.60967   5.60967      4        1.00000    1.00000
              1,039,165.02   6.11082   360       359        360(1)   5.21676  12.11082   6.11082      5        1.00000    1.00000
                 91,800.00   7.12500   360       359        360(1)   5.12500  13.12500   7.12500      5        1.00000    1.00000
                901,355.28   5.41462   360       358        360(1)   4.21354  11.41462   5.41462      5        1.00000    1.00000
                388,821.40   6.33941   360       358        360      4.97325  12.33941   6.33941      4        1.00000    1.00000




- ----------------
(1) Int erest Only Mortgage Loans whose principal amortization begins 60 months
    following origination.

                                                       (continued on next page)



                                      S-90





                                                          ORIGINAL
                                    ORIGINAL  REMAINING AMORTIZATION          MAXIMUM   MINIMUM   MONTHS TO   INITIAL
                            INITIAL  TERM TO   TERM TO     TERM TO   GROSS    MORTGAGE  MORTGAGE     NEXT    PERIODIC
               PRINCIPAL   MORTGAGE  MATURITY  MATURITY   MATURITY   MARGIN     RATE      RATE    ADJUSTMENT RATE CAP   PERIODIC
DESCRIPTION   BALANCE ($)   RATE (%) (MONTHS)  (MONTHS)   (MONTHS)     (%)      (%)        (%)       DATE       (%)     RATE CAP (%)
- -----------   -----------  --------- -------- --------- -----------  ------   --------  --------- ---------- ---------  ----------
                                                                                       
Adjustable-Rate  Initial  Group II Mortgage Loans:
             6,960,599.66   6.81250   360       357        360      5.20463    12.81250   6.81250     21        3.00000   1.00000
             5,515,508.20   6.40787   360       358        360      4.40249    12.40787   6.40787     22        3.00000   1.00000
             4,075,550.57   7.31226   360       357        360      5.67074    13.31226   7.31226     21        3.00000   1.00000
            24,235,288.15   6.46738   360       357        360      4.99005    12.46738   6.46738     21        3.00000   1.00000
             2,416,215.02   7.49204   360       359        360      6.03106    13.49204   7.49204     23        3.00000   1.00000
             1,288,756.83   6.36480   360       359        360      5.14301    12.36480   6.36480     23        3.00000   1.00000
            11,551,957.44   6.83615   360       358        360      5.56177    12.83615   6.83615     34        3.00000   1.00000
             1,030,859.47   6.16090   360       358        360      4.57394    12.16090   6.16090     34        3.00000   1.00000
               880,725.69   6.45594   360       356        360      4.52158    12.45594   6.45594     32        3.00000   1.00000
             7,029,053.74   6.30013   360       357        360      4.86405    12.30013   6.30013     33        3.00000   1.00000
               223,175.31   9.00000   360       355        360      6.00000    15.00000   9.00000     31        3.00000   1.00000
               173,937.89   4.99000   360       355        360      4.12500    10.99000   4.99000     31        3.00000   1.00000
             1,509,253.84   6.82207   360       355        360      4.87348    12.82207   6.82207     55        3.00000   1.00000
             3,565,919.44   6.06000   360       356        360      4.17883    12.06000   6.06000     56        3.00000   1.00000
             6,794,325.67   6.26881   360       357        360      4.42833    12.26881   6.26881     57        3.00000   1.00000
            15,413,506.30   6.70287   360       358        360(1)   4.28892    12.70287   6.70287     22        3.00000   1.00000
            14,425,235.24   6.49010   360       358        360(1)   4.32324    12.49010   6.49010     22        3.00000   1.00000
           120,918,426.07   6.13138   360       357        360(1)   4.43504    12.13138   6.13138     21        3.00000   1.00000
             2,412,265.96   6.49839   360       357        360(1)   4.84454    12.49839   6.49839     21        3.00000   1.00000
             8,170,014.96   5.88304   360       358        360(1)   4.71136    11.88304   5.88304     22        3.00000   1.00000
               597,450.00   7.09677   360       359        360(1)   5.57610    13.09677   7.09677     23        3.00000   1.00000
            11,008,307.98   6.55619   360       358        360(1)   4.76111    12.55619   6.55619     34        3.00000   1.00000
               755,200.00   6.23941   360       355        360(1)   3.68220    12.23941   6.23941     31        3.00000   1.00000
             3,018,793.24   6.33477   360       356        360(1)   4.18068    12.33477   6.33477     32        3.00000   1.00000
            22,912,521.96   6.07386   360       357        360(1)   4.47447    12.07386   6.07386     33        3.00000   1.00000
               325,000.00   5.50000   360       355        360(1)   4.87500    11.50000   5.50000     31        3.00000   1.00000
             4,117,134.12   6.18209   360       356        360(1)   4.02428    12.18209   6.18209     56        3.00000   1.00000
             1,330,287.59   6.77144   360       357        360(1)   4.09070    12.77144   6.77144     57        3.00000   1.00000
            15,412,971.04   5.98336   360       356        360(1)   3.87533    11.98336   5.98336     56        3.00000   1.00000
            31,096,782.26   6.03543   360       356        360(1)   3.97759    12.03543   6.03543     56        3.00000   1.00000
               197,100.00   6.37500   360       355        360(1)   4.37500    12.37500   6.37500     55        3.00000   1.00000
             1,170,800.00   6.49795   360       357        360(1)   4.99103    12.02960   6.02960      5        1.00000   1.00000
             4,938,159.93   5.41687   360       359        360(1)   3.85329    11.41687   5.41687      5        1.00000   1.00000
               500,000.00   4.50000   360       359        360(1)   3.62500    10.50000   4.50000      5        1.00000   1.00000
               449,698.06   8.00000   360       359        360      6.50000    14.00000   8.00000      5        1.00000   1.00000



- ----------------
(1) Interest Only Mortgage Loans whose principal amortization begins 60 months
    following origination.

                                                       (continued on next page)



                                      S-91





                                                          ORIGINAL
                                    ORIGINAL  REMAINING AMORTIZATION          MAXIMUM   MINIMUM   MONTHS TO   INITIAL
                            INITIAL  TERM TO   TERM TO     TERM TO   GROSS    MORTGAGE  MORTGAGE     NEXT    PERIODIC
               PRINCIPAL   MORTGAGE  MATURITY  MATURITY   MATURITY   MARGIN     RATE      RATE    ADJUSTMENT RATE CAP   PERIODIC
DESCRIPTION   BALANCE ($)   RATE (%) (MONTHS)  (MONTHS)   (MONTHS)     (%)      (%)        (%)       DATE       (%)     RATE CAP (%)
- -----------   -----------  --------- -------- --------- -----------  ------   --------  --------- ---------- ---------  ----------
                                                                                       
Adjustable-Rate Subsequent Group I Mortgage Loans:
            10,755,667.24   7.41145   360       359        360      5.51252    13.41145   7.41145     23        3.00000   1.00000
             4,420,915.38   7.47427   360       359        360      5.49222    13.47427   7.47427     23        3.00000   1.00000
            15,055,042.91   7.39017   360       359        360      5.75029    13.39017   7.39017     23        3.00000   1.00000
            36,317,360.97   7.27245   360       359        360      5.54787    13.29333   7.27374     23        3.00000   1.00000
             2,493,998.97   7.16245   360       359        360      5.81362    13.16245   7.16245     23        3.00000   1.00000
             4,656,591.14   7.29965   360       359        360      5.80838    13.29965   7.29965     23        3.00000   1.00000
             2,259,047.00   6.69886   360       359        360      5.01038    12.69886   6.69886     23        3.00000   1.00000
               468,900.79   7.78966   360       359        360      6.16909    13.78966   7.78966     23        3.00000   1.00000
             6,893,509.73   7.11530   360       359        360      5.26388    13.11530   7.11530     35        3.00000   1.00000
               309,744.69   7.19630   360       359        360      5.46976    13.19630   7.19630     35        3.00000   1.00000
               762,727.91   6.54483   360       359        360      4.68283    12.54483   6.54483     35        3.00000   1.00000
             9,567,544.86   6.88568   360       359        360      5.27157    12.88568   6.88568     35        3.00000   1.00000
             1,025,540.71   6.64998   360       359        360      4.86099    12.64998   6.64998     59        3.00000   1.00000
               277,391.82   6.36685   360       359        360      4.04622    12.36685   6.36685     59        3.00000   1.00000
             2,547,008.11   6.69818   360       359        360      4.74508    12.69818   6.69818     59        3.00000   1.00000
             3,225,598.73   6.23914   360       359        360      4.56986    12.23914   6.23914     59        3.00000   1.00000
             8,576,529.31   6.79673   360       359        360(1)   5.02257    12.79119   6.79673     23        3.00000   1.00000
             7,212,279.51   6.74389   360       359        360(1)   4.73816    12.74389   6.74389     23        3.00000   1.00000
            70,940,955.03   6.39030   360       359        360(1)   4.68509    12.39030   6.39030     23        3.00000   1.00000
             2,974,194.19   6.48220   360       359        360(1)   5.10236    12.39185   6.48220     23        3.00000   1.00000
               126,931.65   8.37500   360       359        360(1)   6.37500    14.37500   8.37500     23        3.00000   1.00000
             5,269,108.80   5.91949   360       359        360(1)   4.61689    11.91949   5.91949     23        3.00000   1.00000
             5,117,410.09   6.79065   360       359        360(1)   5.42648    12.79065   6.79065     23        3.00000   1.00000
             8,790,482.13   6.54117   360       359        360(1)   4.86497    12.54117   6.54117     35        3.00000   1.00000
               474,842.61   6.50285   360       359        360(1)   4.72146    12.50285   6.50285     35        3.00000   1.00000
               951,846.21   7.29426   360       359        360(1)   5.37550    13.29426   7.29426     35        3.00000   1.00000
            19,332,579.17   6.16573   360       359        360(1)   4.50121    12.16573   6.16573     35        3.00000   1.00000
             1,495,648.85   6.26844   360       359        360(1)   4.09523    12.26844   6.26844     59        3.00000   1.00000
               444,245.19   6.16042   360       359        360(1)   3.75526    12.16042   6.16042     59        3.00000   1.00000
            10,641,883.70   6.32816   360       359        360(1)   4.10610    12.32816   6.32816     59        3.00000   1.00000
             9,944,741.29   6.17840   360       359        360(1)   4.10032    12.17840   6.17840     59        3.00000   1.00000
               567,519.92   5.90861   360       359        360(1)   4.67586    11.90861   5.90861      5        1.00000   1.00000
                78,150.08   6.25000   360       359        360(1)   4.37500    12.25000   6.25000      5        1.00000   1.00000
             1,857,507.88   5.60967   360       359        360(1)   4.06476    11.60967   5.60967      5        1.00000   1.00000
               646,583.02   6.11082   360       359        360(1)   5.21676    12.11082   6.11082      5        1.00000   1.00000
                57,119.24   7.12500   360       359        360(1)   5.12500    13.12500   7.12500      5        1.00000   1.00000
               560,835.87   5.41462   360       359        360(1)   4.21354    11.41462   5.41462      6        1.00000   1.00000
               241,930.12   6.33941   360       359        360      4.97325    12.33941   6.33941      5        1.00000   1.00000



- ----------------
(1) Interest Only Mortgage Loans whose principal amortization begins 60 months
    following origination.

                                                       (continued on next page)


                                      S-92






                                                          ORIGINAL
                                    ORIGINAL  REMAINING AMORTIZATION          MAXIMUM   MINIMUM   MONTHS TO   INITIAL
                            INITIAL  TERM TO   TERM TO     TERM TO   GROSS    MORTGAGE  MORTGAGE     NEXT    PERIODIC
               PRINCIPAL   MORTGAGE  MATURITY  MATURITY   MATURITY   MARGIN     RATE      RATE    ADJUSTMENT RATE CAP   PERIODIC
DESCRIPTION   BALANCE ($)   RATE (%) (MONTHS)  (MONTHS)   (MONTHS)     (%)      (%)        (%)       DATE       (%)     RATE CAP (%)
- -----------   -----------  --------- -------- --------- -----------  ------   --------  --------- ---------- ---------  ----------
                                                                                       
Adjustable-Rate Subsequent Group II Mortgage Loans:
             4,330,982.51   6.81250   360       359        360      5.20463    12.81250   6.81250     23        3.00000   1.00000
             3,431,826.38   6.40787   360       359        360      4.40249    12.40787   6.40787     23        3.00000   1.00000
             2,535,864.60   7.31226   360       359        360      5.67074    13.31226   7.31226     23        3.00000   1.00000
            15,079,535.43   6.46738   360       359        360      4.99005    12.46738   6.46738     23        3.00000   1.00000
             1,503,402.80   7.49204   360       359        360      6.03106    13.49204   7.49204     23        3.00000   1.00000
               801,882.53   6.36480   360       359        360      5.14301    12.36480   6.36480     23        3.00000   1.00000
             7,187,789.57   6.83615   360       359        360      5.56177    12.83615   6.83615     35        3.00000   1.00000
               641,415.19   6.16090   360       359        360      4.57394    12.16090   6.16090     35        3.00000   1.00000
               547,999.85   6.45594   360       359        360      4.52158    12.45594   6.45594     35        3.00000   1.00000
             4,373,575.60   6.30013   360       359        360      4.86405    12.30013   6.30013     35        3.00000   1.00000
               138,862.80   9.00000   360       359        360      6.00000    15.00000   9.00000     35        3.00000   1.00000
               108,226.59   4.99000   360       359        360      4.12500    10.99000   4.99000     35        3.00000   1.00000
               939,078.86   6.82207   360       359        360      4.87348    12.82207   6.82207     59        3.00000   1.00000
             2,218,764.98   6.06000   360       359        360      4.17883    12.06000   6.06000     59        3.00000   1.00000
             4,227,524.51   6.26881   360       359        360      4.42833    12.26881   6.26881     59        3.00000   1.00000
             9,590,499.31   6.70287   360       359        360(1)   4.28892    12.70287   6.70287     23        3.00000   1.00000
             8,975,583.23   6.49010   360       359        360(1)   4.32324    12.49010   6.49010     23        3.00000   1.00000
            75,237,136.80   6.13138   360       359        360(1)   4.43504    12.13138   6.13138     23        3.00000   1.00000
             1,500,945.64   6.49839   360       359        360(1)   4.84454    12.49839   6.49839     23        3.00000   1.00000
             5,083,497.64   5.88304   360       359        360(1)   4.71136    11.88304   5.88304     23        3.00000   1.00000
               371,741.75   7.09677   360       359        360(1)   5.57610    13.09677   7.09677     23        3.00000   1.00000
             6,849,523.27   6.55619   360       359        360(1)   4.76111    12.55619   6.55619     35        3.00000   1.00000
               469,896.01   6.23941   360       359        360(1)   3.68220    12.23941   6.23941     35        3.00000   1.00000
             1,878,335.40   6.33477   360       359        360(1)   4.18068    12.33477   6.33477     35        3.00000   1.00000
            14,256,491.80   6.07386   360       359        360(1)   4.47447    12.07386   6.07386     35        3.00000   1.00000
               202,219.55   5.50000   360       359        360(1)   4.87500    11.50000   5.50000     35        3.00000   1.00000
             2,561,738.46   6.18209   360       359        360(1)   4.02428    12.18209   6.18209     59        3.00000   1.00000
               827,723.55   6.77144   360       359        360(1)   4.09070    12.77144   6.77144     59        3.00000   1.00000
             9,590,166.27   5.98336   360       359        360(1)   3.87533    11.98336   5.98336     59        3.00000   1.00000
            19,348,853.08   6.03543   360       359        360(1)   3.97759    12.03543   6.03543     59        3.00000   1.00000
               122,638.38   6.37500   360       359        360(1)   4.37500    12.37500   6.37500     59        3.00000   1.00000
               728,488.14   6.49795   360       359        360(1)   4.99103    12.02960   6.02960      7        1.00000   1.00000
             3,072,592.21   5.41687   360       359        360(1)   3.85329    11.41687   5.41687      5        1.00000   1.00000
               311,107.00   4.50000   360       359        360(1)   3.62500    10.50000   4.50000      5        1.00000   1.00000
               279,808.43   8.00000   360       359        360      6.50000    14.00000   8.00000      5        1.00000   1.00000



- ----------------
(1) Interest Only Mortgage Loans whose principal amortization begins 60 months
    following origination.


                                                       (continued on next page)

         Based on the foregoing assumptions, the following tables indicate the
projected weighted average lives of the Offered Certificates, and set forth the
percentages of the Original Certificate Principal Balance of such Certificate
that would be outstanding after each of the dates shown, at various percentages
of the Prepayment Vector.



                                      S-93


          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS I-A1
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%             100%              100%
December 25, 2005............           87              85              82               79                75
December 25, 2006............           64              57              51               43                35
December 25, 2007............           43              33              25               16                 7
December 25, 2008............           31              25              20               15                 7
December 25, 2009............           23              18              13                9                 6
December 25, 2010............           18              12               9                5                 3
December 25, 2011............           13               9               6                3                 2
December 25, 2012............           10               6               4                2                 1
December 25, 2013............            7               4               2                1                 *
December 25, 2014............            6               3               2                1                 0
December 25, 2015............            4               2               1                *                 0
December 25, 2016............            3               2               1                0                 0
December 25, 2017............            2               1               *                0                 0
December 25, 2018............            2               1               0                0                 0
December 25, 2019............            1               *               0                0                 0
December 25, 2020............            1               *               0                0                 0
December 25, 2021............            1               0               0                0                 0
December 25, 2022............            *               0               0                0                 0
December 25, 2023............            *               0               0                0                 0
December 25, 2024............            0               0               0                0                 0
December 25, 2025............            0               0               0                0                 0
December 25, 2026............            0               0               0                0                 0
December 25, 2027............            0               0               0                0                 0
December 25, 2028............            0               0               0                0                 0
December 25, 2029............            0               0               0                0                 0
December 25, 2030............            0               0               0                0                 0
December 25, 2031............            0               0               0                0                 0
December 25, 2032............            0               0               0                0                 0
December 25, 2033............            0               0               0                0                 0
December 25, 2034............            0               0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         3.73            3.16             2.73             2.30              1.93
Weighted  Average  Life (years)
to Optional Termination(1)(2)         3.49            2.96             2.57             2.16              1.81



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                      S-94



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                      CLASS I-A2
                                                                 PREPAYMENT SCENARIO
                                   -------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV        SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------        ----------
                                                                                         
Initial Percentage...........          100%            100%            100%              100%              100%
December 25, 2005............           87              85              82                79                75
December 25, 2006............           64              57              51                43                35
December 25, 2007............           43              33              25                16                 7
December 25, 2008............           31              25              20                15                 7
December 25, 2009............           23              18              13                 9                 6
December 25, 2010............           18              12               9                 5                 3
December 25, 2011............           13               9               6                 3                 2
December 25, 2012............           10               6               4                 2                 1
December 25, 2013............            7               4               2                 1                 *
December 25, 2014............            6               3               2                 1                 0
December 25, 2015............            4               2               1                 *                 0
December 25, 2016............            3               2               1                 0                 0
December 25, 2017............            2               1               *                 0                 0
December 25, 2018............            2               1               0                 0                 0
December 25, 2019............            1               *               0                 0                 0
December 25, 2020............            1               *               0                 0                 0
December 25, 2021............            1               0               0                 0                 0
December 25, 2022............            *               0               0                 0                 0
December 25, 2023............            *               0               0                 0                 0
December 25, 2024............            0               0               0                 0                 0
December 25, 2025............            0               0               0                 0                 0
December 25, 2026............            0               0               0                 0                 0
December 25, 2027............            0               0               0                 0                 0
December 25, 2028............            0               0               0                 0                 0
December 25, 2029............            0               0               0                 0                 0
December 25, 2030............            0               0               0                 0                 0
December 25, 2031............            0               0               0                 0                 0
December 25, 2032............            0               0               0                 0                 0
December 25, 2033............            0               0               0                 0                 0
December 25, 2034............            0               0               0                 0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         3.73             3.16            2.73              2.3               1.93
Weighted  Average  Life (years)
to Optional Termination(1)(2)         3.49             2.96            2.57              2.16              1.81



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                      S-95



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                    CLASS II-A1
                                                                PREPAYMENT SCENARIO
                                   -----------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV      SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------      ----------
                                                                                       
Initial Percentage...........         100%             100%            100%             100%              100%
December 25, 2005............          64               57              49               40                30
December 25, 2006............           0                0               0                0                 0
December 25, 2007............           0                0               0                0                 0
December 25, 2008............           0                0               0                0                 0
December 25, 2009............           0                0               0                0                 0
December 25, 2010............           0                0               0                0                 0
December 25, 2011............           0                0               0                0                 0
December 25, 2012............           0                0               0                0                 0
December 25, 2013............           0                0               0                0                 0
December 25, 2014............           0                0               0                0                 0
December 25, 2015............           0                0               0                0                 0
December 25, 2016............           0                0               0                0                 0
December 25, 2017............           0                0               0                0                 0
December 25, 2018............           0                0               0                0                 0
December 25, 2019............           0                0               0                0                 0
December 25, 2020............           0                0               0                0                 0
December 25, 2021............           0                0               0                0                 0
December 25, 2022............           0                0               0                0                 0
December 25, 2023............           0                0               0                0                 0
December 25, 2024............           0                0               0                0                 0
December 25, 2025............           0                0               0                0                 0
December 25, 2026............           0                0               0                0                 0
December 25, 2027............           0                0               0                0                 0
December 25, 2028............           0                0               0                0                 0
December 25, 2029............           0                0               0                0                 0
December 25, 2030............           0                0               0                0                 0
December 25, 2031............           0                0               0                0                 0
December 25, 2032............           0                0               0                0                 0
December 25, 2033............           0                0               0                0                 0
December 25, 2034............           0                0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         1.25            1.11             1.01             0.91             0.83
Weighted  Average  Life (years)
to Optional Termination(1)(2)         1.25            1.11             1.01             0.91             0.83



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.



                                      S-96



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                    CLASS II-A2
                                                                PREPAYMENT SCENARIO
                                   -----------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV      SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------      ----------
                                                                                       
Initial Percentage...........         100%             100%            100%             100%              100%
December 25, 2005............         100              100             100              100               100
December 25, 2006............          99               87              75               61                47
December 25, 2007............          61               45              30               12                 0
December 25, 2008............          40               29              20               10                 0
December 25, 2009............          26               16               8                *                 0
December 25, 2010............          16                7               0                0                 0
December 25, 2011............           8                0               0                0                 0
December 25, 2012............           2                0               0                0                 0
December 25, 2013............           0                0               0                0                 0
December 25, 2014............           0                0               0                0                 0
December 25, 2015............           0                0               0                0                 0
December 25, 2016............           0                0               0                0                 0
December 25, 2017............           0                0               0                0                 0
December 25, 2018............           0                0               0                0                 0
December 25, 2019............           0                0               0                0                 0
December 25, 2020............           0                0               0                0                 0
December 25, 2021............           0                0               0                0                 0
December 25, 2022............           0                0               0                0                 0
December 25, 2023............           0                0               0                0                 0
December 25, 2024............           0                0               0                0                 0
December 25, 2025............           0                0               0                0                 0
December 25, 2026............           0                0               0                0                 0
December 25, 2027............           0                0               0                0                 0
December 25, 2028............           0                0               0                0                 0
December 25, 2029............           0                0               0                0                 0
December 25, 2030............           0                0               0                0                 0
December 25, 2031............           0                0               0                0                 0
December 25, 2032............           0                0               0                0                 0
December 25, 2033............           0                0               0                0                 0
December 25, 2034............           0                0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         4.06            3.44             2.96             2.47             2.06
Weighted  Average  Life (years)
to Optional Termination(1)(2)         4.06            3.44             2.96             2.47             2.06



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.



                                      S-97



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                    CLASS II-A3
                                                                PREPAYMENT SCENARIO
                                   -----------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV      SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------      ----------
                                                                                       
Initial Percentage...........         100%             100%            100%             100%              100%
December 25, 2005............         100              100             100              100               100
December 25, 2006............         100              100             100              100               100
December 25, 2007............         100              100             100              100                81
December 25, 2008............         100              100             100              100                81
December 25, 2009............         100              100             100              100                64
December 25, 2010............         100              100              98               61                35
December 25, 2011............         100              100              65               38                20
December 25, 2012............         100               71              43               23                12
December 25, 2013............          85               50              29               15                 5
December 25, 2014............          64               35              19                9                 *
December 25, 2015............          48               25              13                3                 0
December 25, 2016............          36               18               7                0                 0
December 25, 2017............          27               13               3                0                 0
December 25, 2018............          20                8               0                0                 0
December 25, 2019............          15                3               0                0                 0
December 25, 2020............          11                *               0                0                 0
December 25, 2021............           7                0               0                0                 0
December 25, 2022............           3                0               0                0                 0
December 25, 2023............           *                0               0                0                 0
December 25, 2024............           0                0               0                0                 0
December 25, 2025............           0                0               0                0                 0
December 25, 2026............           0                0               0                0                 0
December 25, 2027............           0                0               0                0                 0
December 25, 2028............           0                0               0                0                 0
December 25, 2029............           0                0               0                0                 0
December 25, 2030............           0                0               0                0                 0
December 25, 2031............           0                0               0                0                 0
December 25, 2032............           0                0               0                0                 0
December 25, 2033............           0                0               0                0                 0
December 25, 2034............           0                0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............        11.73            9.77             8.32             7.01             5.65
Weighted  Average  Life (years)
to Optional Termination(1)(2)         8.99            7.49             6.41             5.34             4.31



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                      S-98



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-1
                                                                PREPAYMENT SCENARIO
                                   -----------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV      SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------      ----------
                                                                                       
Initial Percentage...........         100%             100%            100%             100%              100%
December 25, 2005............         100              100             100              100               100
December 25, 2006............         100              100             100              100               100
December 25, 2007............         100              100             100              100               100
December 25, 2008............          82               66              53               39               100
December 25, 2009............          62               47              35               23                15
December 25, 2010............          47               33              23               14                 8
December 25, 2011............          35               23              15                9                 5
December 25, 2012............          27               17              10                5                 1
December 25, 2013............          20               12               7                3                 0
December 25, 2014............          15                8               4                0                 0
December 25, 2015............          11                6               3                0                 0
December 25, 2016............           8                4               0                0                 0
December 25, 2017............           6                2               0                0                 0
December 25, 2018............           5                0               0                0                 0
December 25, 2019............           3                0               0                0                 0
December 25, 2020............           *                0               0                0                 0
December 25, 2021............           0                0               0                0                 0
December 25, 2022............           0                0               0                0                 0
December 25, 2023............           0                0               0                0                 0
December 25, 2024............           0                0               0                0                 0
December 25, 2025............           0                0               0                0                 0
December 25, 2026............           0                0               0                0                 0
December 25, 2027............           0                0               0                0                 0
December 25, 2028............           0                0               0                0                 0
December 25, 2029............           0                0               0                0                 0
December 25, 2030............           0                0               0                0                 0
December 25, 2031............           0                0               0                0                 0
December 25, 2032............           0                0               0                0                 0
December 25, 2033............           0                0               0                0                 0
December 25, 2034............           0                0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.80            5.70             5.03             4.63             4.71
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.21             4.61             4.28             4.41



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.



                                      S-99



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-2
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%             100%               100%
December 25, 2005............          100             100             100              100                100
December 25, 2006............          100             100             100              100                100
December 25, 2007............          100             100             100              100                100
December 25, 2008............           82              66              53               39                 33
December 25, 2009............           62              47              35               23                 15
December 25, 2010............           47              33              23               14                  8
December 25, 2011............           35              23              15                9                  5
December 25, 2012............           27              17              10                5                  0
December 25, 2013............           20              12               7                2                  0
December 25, 2014............           15               8               4                0                  0
December 25, 2015............           11               6               0                0                  0
December 25, 2016............            8               4               0                0                  0
December 25, 2017............            6               0               0                0                  0
December 25, 2018............            5               0               0                0                  0
December 25, 2019............            2               0               0                0                  0
December 25, 2020............            0               0               0                0                  0
December 25, 2021............            0               0               0                0                  0
December 25, 2022............            0               0               0                0                  0
December 25, 2023............            0               0               0                0                  0
December 25, 2024............            0               0               0                0                  0
December 25, 2025............            0               0               0                0                  0
December 25, 2026............            0               0               0                0                  0
December 25, 2027............            0               0               0                0                  0
December 25, 2028............            0               0               0                0                  0
December 25, 2029............            0               0               0                0                  0
December 25, 2030............            0               0               0                0                  0
December 25, 2031............            0               0               0                0                  0
December 25, 2032............            0               0               0                0                  0
December 25, 2033............            0               0               0                0                  0
December 25, 2034............            0               0               0                0                  0
Weighted  Average  Life (years)
to Maturity(1)...............         6.78            5.68             4.98             4.51              4.36
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.58             4.16              4.09



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-100



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-3
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%              100%              100%
December 25, 2005............          100             100             100               100               100
December 25, 2006............          100             100             100               100               100
December 25, 2007............          100             100             100               100               100
December 25, 2008............           82              66              53                39                27
December 25, 2009............           62              47              35                23                15
December 25, 2010............           47              33              23                14                 8
December 25, 2011............           35              23              15                 9                 4
December 25, 2012............           27              17              10                 5                 0
December 25, 2013............           20              12               7                 0                 0
December 25, 2014............           15               8               3                 0                 0
December 25, 2015............           11               6               0                 0                 0
December 25, 2016............            8               2               0                 0                 0
December 25, 2017............            6               0               0                 0                 0
December 25, 2018............            4               0               0                 0                 0
December 25, 2019............            0               0               0                 0                 0
December 25, 2020............            0               0               0                 0                 0
December 25, 2021............            0               0               0                 0                 0
December 25, 2022............            0               0               0                 0                 0
December 25, 2023............            0               0               0                 0                 0
December 25, 2024............            0               0               0                 0                 0
December 25, 2025............            0               0               0                 0                 0
December 25, 2026............            0               0               0                 0                 0
December 25, 2027............            0               0               0                 0                 0
December 25, 2028............            0               0               0                 0                 0
December 25, 2029............            0               0               0                 0                 0
December 25, 2030............            0               0               0                 0                 0
December 25, 2031............            0               0               0                 0                 0
December 25, 2032............            0               0               0                 0                 0
December 25, 2033............            0               0               0                 0                 0
December 25, 2034............            0               0               0                 0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.75            5.65             4.94             4.42              4.16
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.57             4.09              3.90



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.


*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-101



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-4
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%              100%             100%
December 25, 2005............          100             100             100               100              100
December 25, 2006............          100             100             100               100              100
December 25, 2007............          100             100             100               100              100
December 25, 2008............           82              66              53                39               27
December 25, 2009............           62              47              35                23               15
December 25, 2010............           47              33              23                14                8
December 25, 2011............           35              23              15                 9                0
December 25, 2012............           27              17              10                 4                0
December 25, 2013............           20              12               7                 0                0
December 25, 2014............           15               8               0                 0                0
December 25, 2015............           11               6               0                 0                0
December 25, 2016............            8               0               0                 0                0
December 25, 2017............            6               0               0                 0                0
December 25, 2018............            0               0               0                 0                0
December 25, 2019............            0               0               0                 0                0
December 25, 2020............            0               0               0                 0                0
December 25, 2021............            0               0               0                 0                0
December 25, 2022............            0               0               0                 0                0
December 25, 2023............            0               0               0                 0                0
December 25, 2024............            0               0               0                 0                0
December 25, 2025............            0               0               0                 0                0
December 25, 2026............            0               0               0                 0                0
December 25, 2027............            0               0               0                 0                0
December 25, 2028............            0               0               0                 0                0
December 25, 2029............            0               0               0                 0                0
December 25, 2030............            0               0               0                 0                0
December 25, 2031............            0               0               0                 0                0
December 25, 2032............            0               0               0                 0                0
December 25, 2033............            0               0               0                 0                0
December 25, 2034............            0               0               0                 0                0
Weighted  Average  Life (years)
to Maturity(1)...............         6.72            5.62             4.90             4.36              4.05
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.55             4.05              3.81



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-102



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-5
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%              100%             100%
December 25, 2005............          100             100             100               100              100
December 25, 2006............          100             100             100               100              100
December 25, 2007............          100             100             100               100              100
December 25, 2008............           82              66              53                39               27
December 25, 2009............           62              47              35                23               15
December 25, 2010............           47              33              23                14                8
December 25, 2011............           35              23              15                 9                0
December 25, 2012............           27              17              10                 0                0
December 25, 2013............           20              12               6                 0                0
December 25, 2014............           15               8               0                 0                0
December 25, 2015............           11               1               0                 0                0
December 25, 2016............            8               0               0                 0                0
December 25, 2017............            4               0               0                 0                0
December 25, 2018............            0               0               0                 0                0
December 25, 2019............            0               0               0                 0                0
December 25, 2020............            0               0               0                 0                0
December 25, 2021............            0               0               0                 0                0
December 25, 2022............            0               0               0                 0                0
December 25, 2023............            0               0               0                 0                0
December 25, 2024............            0               0               0                 0                0
December 25, 2025............            0               0               0                 0                0
December 25, 2026............            0               0               0                 0                0
December 25, 2027............            0               0               0                 0                0
December 25, 2028............            0               0               0                 0                0
December 25, 2029............            0               0               0                 0                0
December 25, 2030............            0               0               0                 0                0
December 25, 2031............            0               0               0                 0                0
December 25, 2032............            0               0               0                 0                0
December 25, 2033............            0               0               0                 0                0
December 25, 2034............            0               0               0                 0                0
Weighted  Average  Life (years)
to Maturity(1)...............         6.68            5.59             4.87             4.31              3.98
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.55             4.02              3.75



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.



                                     S-103



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-6
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%             100%              100%
December 25, 2005............          100             100             100              100               100
December 25, 2006............          100             100             100              100               100
December 25, 2007............          100             100             100              100               100
December 25, 2008............           82              66              53               39                27
December 25, 2009............           62              47              35               23                15
December 25, 2010............           47              33              23               14                 6
December 25, 2011............           35              23              15                9                 0
December 25, 2012............           27              17              10                0                 0
December 25, 2013............           20              12               0                0                 0
December 25, 2014............           15               6               0                0                 0
December 25, 2015............           11               0               0                0                 0
December 25, 2016............            7               0               0                0                 0
December 25, 2017............            0               0               0                0                 0
December 25, 2018............            0               0               0                0                 0
December 25, 2019............            0               0               0                0                 0
December 25, 2020............            0               0               0                0                 0
December 25, 2021............            0               0               0                0                 0
December 25, 2022............            0               0               0                0                 0
December 25, 2023............            0               0               0                0                 0
December 25, 2024............            0               0               0                0                 0
December 25, 2025............            0               0               0                0                 0
December 25, 2026............            0               0               0                0                 0
December 25, 2027............            0               0               0                0                 0
December 25, 2028............            0               0               0                0                 0
December 25, 2029............            0               0               0                0                 0
December 25, 2030............            0               0               0                0                 0
December 25, 2031............            0               0               0                0                 0
December 25, 2032............            0               0               0                0                 0
December 25, 2033............            0               0               0                0                 0
December 25, 2034............            0               0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.63            5.55             4.83             4.26              3.90
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.54             4.00              3.70



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-104



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-7
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%            100%             100%              100%
December 25, 2005............          100             100             100              100               100
December 25, 2006............          100             100             100              100               100
December 25, 2007............          100             100             100              100               100
December 25, 2008............           82              66              53               39                27
December 25, 2009............           62              47              35               23                15
December 25, 2010............           47              33              23               14                 0
December 25, 2011............           35              23              15                0                 0
December 25, 2012............           27              17               7                0                 0
December 25, 2013............           20              12               0                0                 0
December 25, 2014............           15               0               0                0                 0
December 25, 2015............           11               0               0                0                 0
December 25, 2016............            0               0               0                0                 0
December 25, 2017............            0               0               0                0                 0
December 25, 2018............            0               0               0                0                 0
December 25, 2019............            0               0               0                0                 0
December 25, 2020............            0               0               0                0                 0
December 25, 2021............            0               0               0                0                 0
December 25, 2022............            0               0               0                0                 0
December 25, 2023............            0               0               0                0                 0
December 25, 2024............            0               0               0                0                 0
December 25, 2025............            0               0               0                0                 0
December 25, 2026............            0               0               0                0                 0
December 25, 2027............            0               0               0                0                 0
December 25, 2028............            0               0               0                0                 0
December 25, 2029............            0               0               0                0                 0
December 25, 2030............            0               0               0                0                 0
December 25, 2031............            0               0               0                0                 0
December 25, 2032............            0               0               0                0                 0
December 25, 2033............            0               0               0                0                 0
December 25, 2034............            0               0               0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.56            5.49             4.77             4.20              3.84
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.53             3.99              3.68



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-105



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-8
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%             100%             100%              100%
December 25, 2005............          100             100              100              100               100
December 25, 2006............          100             100              100              100               100
December 25, 2007............          100             100              100              100               100
December 25, 2008............           82              66               53               39                27
December 25, 2009............           62              47               35               23                15
December 25, 2010............           47              33               23               14                 0
December 25, 2011............           35              23               15                0                 0
December 25, 2012............           27              17                0                0                 0
December 25, 2013............           20               5                0                0                 0
December 25, 2014............           15               0                0                0                 0
December 25, 2015............            3               0                0                0                 0
December 25, 2016............            0               0                0                0                 0
December 25, 2017............            0               0                0                0                 0
December 25, 2018............            0               0                0                0                 0
December 25, 2019............            0               0                0                0                 0
December 25, 2020............            0               0                0                0                 0
December 25, 2021............            0               0                0                0                 0
December 25, 2022............            0               0                0                0                 0
December 25, 2023............            0               0                0                0                 0
December 25, 2024............            0               0                0                0                 0
December 25, 2025............            0               0                0                0                 0
December 25, 2026............            0               0                0                0                 0
December 25, 2027............            0               0                0                0                 0
December 25, 2028............            0               0                0                0                 0
December 25, 2029............            0               0                0                0                 0
December 25, 2030............            0               0                0                0                 0
December 25, 2031............            0               0                0                0                 0
December 25, 2032............            0               0                0                0                 0
December 25, 2033............            0               0                0                0                 0
December 25, 2034............            0               0                0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.48            5.43             4.71             4.15              3.76
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20            5.20             4.53             3.99              3.64



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-106



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-9
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%             100%             100%             100%
December 25, 2005............          100             100              100              100              100
December 25, 2006............          100             100              100              100              100
December 25, 2007............          100             100              100              100              100
December 25, 2008............           82              66               53               39               27
December 25, 2009............           62              47               35               23                5
December 25, 2010............           47              33               23                3                0
December 25, 2011............           35              23                6                0                0
December 25, 2012............           27              11                0                0                0
December 25, 2013............           20               0                0                0                0
December 25, 2014............            5               0                0                0                0
December 25, 2015............            0               0                0                0                0
December 25, 2016............            0               0                0                0                0
December 25, 2017............            0               0                0                0                0
December 25, 2018............            0               0                0                0                0
December 25, 2019............            0               0                0                0                0
December 25, 2020............            0               0                0                0                0
December 25, 2021............            0               0                0                0                0
December 25, 2022............            0               0                0                0                0
December 25, 2023............            0               0                0                0                0
December 25, 2024............            0               0                0                0                0
December 25, 2025............            0               0                0                0                0
December 25, 2026............            0               0                0                0                0
December 25, 2027............            0               0                0                0                0
December 25, 2028............            0               0                0                0                0
December 25, 2029............            0               0                0                0                0
December 25, 2030............            0               0                0                0                0
December 25, 2031............            0               0                0                0                0
December 25, 2032............            0               0                0                0                0
December 25, 2033............            0               0                0                0                0
December 25, 2034............            0               0                0                0                0
Weighted  Average  Life (years)
to Maturity(1)...............         6.35            5.32             4.62             4.05              3.70
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.20             5.2             4.53             3.96              3.63



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.



                                     S-107



          PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING




                                                                     CLASS M-10
                                                                PREPAYMENT SCENARIO
                                   ------------------------------------------------------------------------------
       DISTRIBUTION DATE           SCENARIO I      SCENARIO II     SCENARIO III      SCENARIO IV       SCENARIO V
- -----------------------------      ----------      -----------     ------------      -----------       ----------
                                                                                        
Initial Percentage...........          100%            100%             100%             100%              100%
December 25, 2005............          100             100              100              100               100
December 25, 2006............          100             100              100              100               100
December 25, 2007............          100             100              100              100               100
December 25, 2008............           82              66               53               39                27
December 25, 2009............           62              47               35               23                 0
December 25, 2010............           47              33               23                0                 0
December 25, 2011............           35              23                0                0                 0
December 25, 2012............           27               0                0                0                 0
December 25, 2013............            8               0                0                0                 0
December 25, 2014............            0               0                0                0                 0
December 25, 2015............            0               0                0                0                 0
December 25, 2016............            0               0                0                0                 0
December 25, 2017............            0               0                0                0                 0
December 25, 2018............            0               0                0                0                 0
December 25, 2019............            0               0                0                0                 0
December 25, 2020............            0               0                0                0                 0
December 25, 2021............            0               0                0                0                 0
December 25, 2022............            0               0                0                0                 0
December 25, 2023............            0               0                0                0                 0
December 25, 2024............            0               0                0                0                 0
December 25, 2025............            0               0                0                0                 0
December 25, 2026............            0               0                0                0                 0
December 25, 2027............            0               0                0                0                 0
December 25, 2028............            0               0                0                0                 0
December 25, 2029............            0               0                0                0                 0
December 25, 2030............            0               0                0                0                 0
December 25, 2031............            0               0                0                0                 0
December 25, 2032............            0               0                0                0                 0
December 25, 2033............            0               0                0                0                 0
December 25, 2034............            0               0                0                0                 0
Weighted  Average  Life (years)
to Maturity(1)...............         6.19            5.18             4.51             3.95              3.59
Weighted  Average  Life (years)
to Optional Termination(1)(2)         6.17            5.17             4.5              3.94              3.59



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

(2)  Assumes an optional purchase of the Mortgage Loans on the earliest
     Distribution Date on which it is permitted.

*    If applicable, indicates a number that is greater than zero but less than
     0.5%.




                                     S-108



YIELD SENSITIVITY OF THE MEZZANINE CERTIFICATES

         If the Certificate Principal Balances of the Class C Certificates, the
Class B Certificates and each class of Mezzanine Certificates with a lower
distribution priority have been reduced to zero, the yield to maturity on any
remaining classes of Mezzanine Certificates will become extremely sensitive to
losses on the Mortgage Loans (and the timing thereof) that are covered by
subordination, because the entire amount of any Realized Losses (to the extent
not covered by Net Monthly Excess Cashflow), will be allocated to those
Certificates. The initial undivided interests in the Trust evidenced by the
Class M-1 Certificates, the Class M-2 Certificates, the Class M-3 Certificates,
the Class M-4 Certificates, the Class M-5 Certificates, the Class M-6
Certificates, the Class M-7 Certificates, the Class M-8 Certificates, the Class
M-9 Certificates, the Class M-10 Certificates, the Class B-1 Certificates, the
Class B-2 Certificates and the Class C Certificates are approximately 3.35%,
approximately 3.10%, approximately 2.70%, approximately 1.60%, approximately
1.55%, approximately 1.60%, approximately 1.00%, approximately 1.00%,
approximately 1.00%, approximately 0.50%, approximately 0.50%, approximately
0.50% and approximately 1.20%, respectively. Investors in the Mezzanine
Certificates should fully consider the risk that Realized Losses on the Mortgage
Loans could result in the failure of such investors to fully recover their
investments. In addition, once Realized Losses have been allocated to the
Mezzanine Certificates, such amounts with respect to such Certificates will no
longer accrue interest and will not be reinstated thereafter (except in the case
of Subsequent Recoveries). However, Allocated Realized Loss Amounts may be paid
to the holders of the Mezzanine Certificates from Net Monthly Excess Cashflow in
the priorities set forth under "Description of the
Certificates--Overcollateralization Provisions" in this prospectus supplement.

         Unless the Certificate Principal Balance of the Class A Certificates
has been reduced to zero, the Mezzanine Certificates will not be entitled to any
principal distributions until the Stepdown Date or during any period in which a
Trigger Event is in effect. As a result, the weighted average lives of the
Mezzanine Certificates will be longer than would otherwise be the case if
distributions of principal were allocated on a pro rata basis among the Offered
Certificates. As a result of the longer weighted average lives of the Mezzanine
Certificates, the holders of such Certificates have a greater risk of suffering
a loss on their investments. Further, because a Trigger Event may be based on
delinquencies, it is possible for the Mezzanine Certificates to receive no
principal distributions (unless the Certificate Principal Balance of the Class A
Certificates has been reduced to zero) on and after the Stepdown Date even if no
losses have occurred on the Mortgage Pool. For additional considerations
relating to the yield on the Mezzanine Certificates, see "Yield and Prepayment
Considerations" in the prospectus.

                                 USE OF PROCEEDS

         The Depositor will apply the net proceeds of the sale of the Offered
Certificates to the purchase of the Mortgage Loans transferred to the Trust and
to deposit funds into the Pre-Funding Accounts.

                         FEDERAL INCOME TAX CONSEQUENCES

         One or more elections will be made to treat designated portions of the
Trust (exclusive of the Pre-Funding Accounts, the Interest Coverage Accounts, if
any, the Net WAC Rate Carryover Reserve Account and the cap contract) as a real
estate mortgage investment conduit (a "REMIC") for federal income tax purposes.
Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood LLP,
counsel to the Depositor, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the Pooling Agreement, for federal
income tax purposes, each REMIC elected by the Trust will qualify as a REMIC
under Sections 860A through 860G of the Internal Revenue Code of 1986 (the
"Code").

         For federal income tax purposes, (i) the Residual Certificates will
consist of components, each of which will represent the sole class of "residual
interests" in each REMIC elected by the Trust and (ii) the Offered Certificates
and the Class B Certificates (exclusive of any right of the holder of such
Certificates to receive payments from the Net WAC Rate Carryover Reserve Account
in respect of the Net WAC Rate Carryover Amount), the Class C Certificates and
the Class P Certificates will represent the "regular interests" in, and which
generally will be treated as debt instruments of, a REMIC. See "Certain Material
Federal Income Tax Considerations--General" in the prospectus.

         Each holder of an Offered Certificate and a Class B 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 Net WAC
Rate Carryover Reserve



                                     S-109



Account is not an asset of any REMIC. The treatment of amounts received by a
holder of an Offered Certificate and a Class B Certificate under such
Certificateholder's right to receive the Net WAC Rate Carryover Amount will
depend on the portion, if any, of such Certificateholder's purchase price
allocable thereto. Under the REMIC Regulations, each holder of an Offered
Certificate and a Class B Certificate must allocate its purchase price for the
Offered Certificate or Class B Certificate between its undivided interest in the
regular interest of the related REMIC and 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 in accordance with the relative fair market
values of each property right. The Trust intends to treat payments made to the
holders of the Offered Certificates and Class B Certificates with respect to the
Net WAC Rate Carryover Amount as includible in income 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 right to receive payments from the Net WAC Rate
Carryover Reserve Account in respect of Net WAC Rate Carryover Amounts may have
more than a de minimis value. The value of such amount may be obtained from the
Trustee upon request to the extent it has been provided to the Trustee by the
Underwriter. Under the REMIC Regulations, the Trust is required to account for
the 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
as discrete property rights. Holders of the Offered Certificates and Class B
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 Offered Certificates and Class B Certificates will be
unable to use the integration method provided for under such regulations with
respect to those Certificates. If the Trust's treatment of payments of the Net
WAC Rate Carryover Amount is respected, ownership of the right to the Net WAC
Rate Carryover Amount will entitle the owner to amortize the separate price paid
for the right to the Net WAC Rate Carryover Amount under the Notional Principal
Contract Regulations.

         Upon the sale of an Offered Certificate or a Class B 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 would be considered a "termination payment" under the
Notional Principal Contract Regulations allocable to the related Offered
Certificate or Class B Certificate, as the case may be. A holder of an Offered
Certificate or Class B 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 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 payments
from the Net WAC Rate Carryover Reserve Account in respect of the Net WAC Rate
Carryover Amount. Gain or loss realized upon the termination of the right to
receive payments from the Net WAC Rate Carryover Reserve Account in respect of
the Net WAC Rate Carryover Amount will generally be treated as capital gain or
loss. Moreover, in the case of a bank or thrift institution, Code Section 582(c)
would likely not apply to treat such gain or loss as ordinary.

         For federal income tax reporting purposes, the Class M-9 and Class M-10
Certificates will, the Class M-3, Class M-4, Class M-5, Class M-6, Class M-7 and
Class M-8 may, and all remaining classes of Offered Certificates will not be
issued with original issue discount. The prepayment assumption that will be used
in determining the rate of accrual of original issue discount, premium and
market discount, if any, for federal income tax purposes will be based on the
assumption that subsequent to the date of any determination the Mortgage Loans
will prepay at the Prepayment Assumption. No representation is made that the
Mortgage Loans will prepay at such rate or at any other rate. See "Certain
Material Federal Income Tax Considerations--Taxation of Debt Securities" in the
prospectus.

         The Internal Revenue Service (the "IRS") has issued regulations (the
"OID Regulations") under Sections 1271 to 1275 of the Code generally addressing
the treatment of debt instruments issued with original issue discount.
Purchasers of the Offered Certificates should be aware that the OID Regulations
do not adequately address certain issues relevant to, or are not applicable to,
prepayable securities such as the Offered Certificates. In addition, there is
considerable uncertainty concerning the application of the OID Regulations to
REMIC Regular Certificates that provide for payments based on an adjustable rate
such as the Offered Certificates. Because of the uncertainty concerning the
application of Section 1272(a)(6) of the Code to such Certificates and because
the rules of the OID



                                     S-110



Regulations relating to debt instruments having an adjustable rate of interest
are limited in their application in ways that could preclude their application
to such Certificates even in the absence of Section 1272(a)(6) of the Code, the
IRS could assert that the Offered Certificates should be treated as issued with
original issue discount or should be governed by the rules applicable to debt
instruments having contingent payments or by some other method not yet set forth
in regulations. Prospective purchasers of the Offered Certificates are advised
to consult their tax advisors concerning the tax treatment of such Certificates.

         It appears that a reasonable method of reporting original issue
discount with respect to the Offered Certificates, if such Certificates are
required to be treated as issued with original issue discount, generally would
be to report all income with respect to such Certificates as original issue
discount for each period, computing such original issue discount (i) by assuming
that the value of the applicable index will remain constant for purposes of
determining the original yield to maturity of, and projecting future
distributions on, such Certificates, thereby treating such Certificates as fixed
rate instruments to which the original issue discount computation rules
described in the prospectus can be applied, and (ii) by accounting for any
positive or negative variation in the actual value of the applicable index in
any period from its assumed value as a current adjustment to original issue
discount with respect to such period. See "Certain Federal Income Tax
Considerations--Taxation of Debt Securities " in the prospectus.

         Certain of the Certificates may be treated for federal income tax
purposes as having been issued at a premium. Whether any holder of a Certificate
will be treated as holding such Certificate with amortizable bond premium will
depend on such Certificateholder's purchase price and the distributions
remaining to be made on such Certificate at the time of its acquisition by such
Certificateholder. Holders of such Certificates should consult their own tax
advisors regarding the possibility of making an election to amortize such
premium. See "Certain Material Federal Income Tax Considerations--Taxation of
Debt Securities" in the prospectus.

         With respect to the Offered Certificates and the Class B 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. The Offered Certificates will be treated as assets
described in Section 7701(a)(19)(C) of the Code and "real estate assets" under
Section 856(c)(4)(A) of the Code, generally in the same proportion that the
assets in the Trust would be so treated. In addition, interest on the Offered
Certificates will be treated as "interest on obligations secured by mortgages on
real property" under Section 856(c)(3)(B) of the Code, generally to the extent
that the Offered Certificates are treated as "real estate assets" under Section
856(c)(4)(A) of the Code. Amounts held in the Pre-Funding Accounts and the
Interest Coverage Accounts, if any, may not be treated as assets described in
the foregoing sections of the Code. The Offered Certificates will also be
treated as "qualified mortgages" under Section 860G(a)(3) of the Code. See
"Certain Material Federal Income Tax Considerations--Taxation of Debt
Securities--Status as Real Property Loans" in the prospectus.

         The holders of the Offered Certificates will be required to include in
income interest on such Certificates in accordance with the accrual method of
accounting. As noted above, each holder of an Offered Certificate will be
required to allocate a portion of the purchase price paid for the Certificates
to the right to receive payments from the Net WAC Rate Carryover Reserve Account
in respect of the Net WAC Rate Carryover Amount. The value of the right to
receive any such Net WAC Rate Carryover Amount is a question of fact which could
be subject to differing interpretations. Because the Net WAC Rate Carryover
Amount is treated as a separate right of the Offered Certificates not payable by
any REMIC elected by the Trust, such right 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 will not be qualifying real estate income for real estate
investment trusts.

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



                                     S-111



         The responsibility for filing annual federal information returns and
other reports will be borne by the Trustee or the Servicer.

         For further information regarding the federal income tax consequences
of investing in the Offered Certificates, see "Certain Material Federal Income
Tax Considerations" in the prospectus.

                    CONSIDERATIONS FOR BENEFIT PLAN INVESTORS

         A fiduciary of any employee benefit plan or other plan or arrangement
subject to ERISA or Section 4975 of the Code (a "Plan"), or any insurance
company, whether through its general or separate accounts, or any other person
investing plan assets of a Plan, should carefully review with its legal advisors
whether the purchase or holding of Offered Certificates could give rise to a
transaction prohibited or not otherwise permissible under ERISA or Section 4975
of the Code. The purchase or holding of the Offered Certificates by or on behalf
of, or with plan assets of, a Plan may qualify for exemptive relief under the
Underwriter's Exemption, as currently in effect and as described under "ERISA
Considerations" in the prospectus. The Underwriter's Exemption relevant to the
Offered Certificates was granted by the Department of Labor on September 6, 1990
as Prohibited Transaction Exemption ("PTE") 90-59 at 55 F.R. 36724, and amended
on July 21, 1997 at PTE 97-34 at 62 F.R. 39021 and further amended on November
13, 2000 by PTE 2000-58 at 65 F.R. 67765. The Department of Labor issued a final
administrative exemption, PTE 2002-41, at 67 Fed. Reg. 54487 (August 22, 2002 ),
which amended the Underwriter's Exemption and similar exemptions issued to other
underwriters. This amendment allows the Trustee to be affiliated with the
underwriter despite the restriction in PTE 2000-58 to the contrary. However, the
Underwriter's Exemption contains a number of conditions which must be met for
the exemption to apply, including the requirements that the Offered Certificates
be rated at least "BBB-" (or its equivalent) by Fitch or S&P at the time of the
Plan's purchase and that the investing Plan must be an "accredited investor" as
defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act. In addition, the Underwriter's Exemption
requires that all of the mortgage loans have a loan-to-value ratio of not more
than 100%, based on the outstanding principal balance of the loan and the fair
market value of the mortgage property as of the closing date. It is possible
that, if the fair market value of any of the mortgage 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. The Department of Labor has stated in a footnote to the preamble of an
amendment to the Underwriter's Exemption (62 Fed. Reg. 28502) that, without
regard to the provisions permitting Pre-Funding Accounts, a trust may include
assets which are specifically identified by the sponsor or originator as of the
closing date and are not all transferred to the trust on the closing date for
administrative or other reasons but will be transferred to the trust shortly
after the closing date. Although more than 25% of the amount of the pool will be
transferred to the Trust after the Closing Date, the mortgages to be transferred
have been specifically identified, have not been transferred for administrative
reasons but will be transferred to the trust shortly after the Closing Date. A
fiduciary of a Plan contemplating purchasing an Offered Certificate must make
its own determination that the conditions set forth in the Underwriter's
Exemption will be satisfied with respect to the those Certificates.

         Each beneficial owner of a Mezzanine Certificate or any interest
therein will 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 investor, (ii) it has acquired and is holding such Mezzanine Certificates
in reliance on the Underwriter's Exemption, and that it understands that there
are certain conditions to the availability of the Underwriter's Exemption,
including that the Mezzanine Certificates must be rated, at the time of
purchase, not lower than "BBB-" (or its equivalent) by Fitch or S&P 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 PTCE 95-60, and (3) the conditions in Sections I and III
of PTCE 95-60 have been satisfied.

         If any Mezzanine Certificate or any interest therein is acquired or
held in violation of the conditions described in the preceding paragraph, the
next preceding permitted beneficial owner will be treated as the beneficial
owner of that Mezzanine Certificate, retroactive to the date of transfer to the
purported beneficial owner. Any purported beneficial owner whose acquisition or
holding of any such certificate or interest therein was effected in violation of
the conditions described in the preceding paragraph will indemnify and hold
harmless the Depositor, the Trustee, the Servicer, any subservicer, and the
Trust from and against any and all liabilities, claims, costs or expenses
incurred by those parties as a result of that acquisition or holding.

         Any fiduciary or other investor of plan assets that proposes to acquire
or hold the Offered Certificates on behalf of or with plan assets of any Plan
should consult with its counsel with respect to: (i) whether, with respect to




                                     S-112



the Offered Certificates, the specific and general conditions and the other
requirements in the Underwriter's Exemption would be satisfied and (ii) the
potential applicability of the general fiduciary responsibility provisions of
ERISA and the prohibited transaction provisions of ERISA and Section 4975 of the
Internal Revenue Code to the proposed investment. See "Considerations for
Benefit Plan Investors" in the prospectus.

         The sale of any of the Offered Certificates to a Plan is in no respect
a representation by the Depositor or the related underwriter that an investment
in the Offered Certificates meets all relevant legal requirements relating to
investments by Plans generally or any particular Plan, or that an investment in
the Offered Certificates is appropriate for Plans generally or any particular
Plan.

         The Depositor makes no representation that the sale of any of the
Offered Certificates to a Plan or other purchaser acting on its behalf meets any
relevant legal requirement for investments by Plans generally or any particular
Plan, or that the investment is appropriate for Plans generally or any
particular Plan.

                         LEGAL INVESTMENT CONSIDERATIONS

         The Class A Certificates, the Class M-1 Certificates, the Class M-2
Certificates, the Class M-3 and the Class M-4 Certificates will not constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA") until such time as the balances of the
Pre-Funding Accounts have been reduced to zero. At such time, such certificates
will constitute "mortgage related securities" for purposes of SMMEA for so long
as they are rated not lower than the second highest rating category by one or
more nationally recognized statistical rating organizations and, as such, will
be legal investments for certain entities to the extent provided in SMMEA and
applicable state laws. SMMEA, however, provides for state limitation on the
authority of such entities to invest in "mortgage related securities" provided
that such restrictive legislation was enacted prior to October 3, 1991. Certain
states have enacted legislation which overrides the preemption provisions of
SMMEA. The Class M-5 Certificates, the Class M-6 Certificates, the Class M-7
Certificates, the Class M-8 Certificates, the Class M-9 Certificates, the Class
M-10 Certificates and the Class B Certificates will not constitute "mortgage
related securities" for purposes of SMMEA.

         The Depositor makes no representations as to the proper
characterization of any class of Offered Certificates for legal investment or
other purposes, or as to the ability of particular investors to purchase any
class of Offered Certificates under applicable legal investment restrictions.
These uncertainties may adversely affect the liquidity of any class of Offered
Certificates. Accordingly, all institutions whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their legal
advisors in determining whether and to what extent any class of Offered
Certificates constitutes a legal investment or is subject to investment, capital
or other restrictions. See "Legal Investment" in the prospectus.

                             METHOD OF DISTRIBUTION

         Subject to the terms and conditions set forth in the underwriting
agreement, dated December 13, 2004 (the "Underwriting Agreement"), between the
Underwriter and the Depositor, the Depositor has agreed to sell to the
Underwriter, and the Underwriter has agreed to purchase from the Depositor, the
principal amount of the Offered Certificates.

         Distribution of the Offered Certificates will be made from time to time
in negotiated transactions or otherwise at varying prices to be determined at
the time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor and
underwriting fees, will be approximately $1,323,868,135. The Underwriter's
commission will be any positive difference between the price it pays to the
Depositor for the Offered Certificates and the amount it receives from the sale
of the Offered Certificates to the public. In connection with the purchase and
sale of the Offered Certificates, the Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

         The Depositor has been advised by the Underwriter that it proposes
initially to offer the Offered Certificates of each class to the public in
Europe and the United States.

         Until the distribution of the Offered Certificates is completed, rules
of the SEC may limit the ability of the Underwriter and certain selling group
members to bid for and purchase the Offered Certificates. As an exception to



                                     S-113


these rules, the Underwriter is permitted to engage in certain transactions that
stabilize the price of the Offered Certificates. Such transactions consist of
bids or purchases for the purpose of pegging, fixing or maintaining the price of
the Offered Certificates.

         In general, purchases of a security for the purpose of stabilization or
to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

         Neither the Depositor nor the Underwriter make any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the prices of the Offered Certificates. In addition,
neither the Depositor nor the Underwriter make any representation that the
Underwriter will engage in such transactions or that such transactions, once
commenced, will not be discontinued without notice.

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

         The Depositor has agreed to indemnify the Underwriter against, or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Act.

                                  LEGAL MATTERS

         Certain legal matters with respect to the Offered Certificates will be
passed upon for the Depositor and the Underwriter by Thacher Proffitt & Wood
LLP, New York, New York.

                                     RATINGS

         It is a condition to the issuance of the Certificates that the Offered
Certificates receive the following ratings from Fitch Ratings ("Fitch"), Moody's
Investors Service, Inc. ("Moody's") and Standard & Poor's Ratings Services, a
division of The McGraw-Hill Companies, Inc. ("S&P"; and together with Fitch and
Moody's, the "Rating Agencies"):

                                 S&P         Fitch       Moody's
                                 ---         -----       -------
              I-A1........       AAA          AAA          Aaa
              I-A2........       AAA          AAA          Aaa
              II-A1.......       AAA          AAA          Aaa
              II-A2.......       AAA          AAA          Aaa
              II-A3.......       AAA          AAA          Aaa
              M-1.........       AA+          AA+          Aa1
              M-2.........       AA+          AA+          Aa2
              M-3.........       AA           AA           N/R
              M-4.........       AA-          AA-          N/R
              M-5.........        A+           A+          N/R
              M-6.........        A            A           N/R
              M-7.........        A-           A-          N/R
              M-8.........       BBB+         BBB+         N/R
              M-9.........       BBB          BBB          N/R
              M-10........       BBB-         BBB-         N/R

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



                                     S-114


         The Depositor has not engaged any rating agency other than the Rating
Agencies to provide ratings on the Offered Certificates. However, there can be
no assurance as to whether any other rating agency will rate the Offered
Certificates, or, if it does, what rating would be assigned by any such other
rating agency. Any rating on the Offered Certificates by another rating agency,
if assigned at all, may be lower than the ratings assigned to the Offered
Certificates by the Rating Agencies.

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




                                     S-115


                             INDEX OF DEFINED TERMS



                                                                                                          
Accrual Period:.....................................70          Due Period:.........................................75
Adjustable-Rate Initial Group I Mortgage Loans:.....22          Euroclear Operator:.................................63
Adjustable-Rate Initial Group II Mortgage Loans:....22          Euroclear Participants:.............................63
Adjustable-Rate Initial Mortgage Loans:.............23          Euroclear:..........................................61
Adjustable-Rate Prepayment Vector:..................87          European Depositaries:..............................61
Adjusted Net Maximum Mortgage Rate:.................80          Extra Principal Distribution Amount:................75
Adjusted Net Mortgage Rate:.........................80          Fair, Isaac:........................................51
Adjustment Date:....................................23          Financial Intermediary:.............................61
Advance:............................................57          Fitch:..............................................11
Advancing Person:...................................58          Fixed-Rate Initial Group I Mortgage Loans:..........22
Allocated Realized Loss Amount:.....................70          Fixed-Rate Initial Group II Mortgage Loans:.........22
Assumed Final Distribution Date:....................61          Fixed-Rate Initial Mortgage Loans:..................23
Available Funds:....................................65          Fixed-Rate Prepayment Vector:.......................87
Book-Entry Certificates:............................61          Formula Rate:.......................................79
Cap Amount:.........................................81          Funding Period:.....................................49
Cap Provider:.......................................82          Global Securities:...................................1
Certificate Index:..................................79          Gross Margin:.......................................23
Certificate Margin:.................................79          Group I Allocation Percentage:......................75
Certificate Owners:.................................61          Group I Basic Principal Distribution Amount:........75
Certificate Principal Balance:......................70          Group I Interest Remittance Amount:.................75
Certificates.:......................................61          Group I Mortgage Loans:..........................6, 21
Class A Certificates:...............................60          Group I Pre-Funding Account:.....................9, 49
Class B-1 Principal Distribution Amount:............70          Group I Principal Distribution Amount:..............75
Class B-2 Principal Distribution Amount:............71          Group I Principal Remittance Amount:................75
Class M-1 Principal Distribution Amount:............71          Group I Senior Principal Distribution Amount:.......76
Class M-10 Principal Distribution Amount:...........74          Group II Allocation Percentage:.....................76
Class M-2 Principal Distribution Amount:............71          Group II Basic Principal Distribution Amount:.......76
Class M-3 Principal Distribution Amount:............72          Group II Interest Remittance Amount:................76
Class M-4 Principal Distribution Amount:............72          Group II Mortgage Loans:.........................6, 21
Class M-5 Principal Distribution Amount:............72          Group II Pre-Funding Account:....................9, 49
Class M-6 Principal Distribution Amount:............73          Group II Principal Distribution Amount:.............76
Class M-7 Principal Distribution Amount:............73          Group II Principal Remittance Amount:...............76
Class M-8 Principal Distribution Amount:............73          Group II Senior Principal Distribution Amount:......76
Class M-9 Principal Distribution Amount:............74          High Cost Loans:....................................19
Clearstream Participants:...........................63          Homeownership Act:..................................19
Clearstream:........................................61          Index:..............................................24
Code:..........................................11, 110          Initial Group I Mortgage Loans:..................6, 21
Collection Account:.................................55          Initial Group II Mortgage Loans:.................6, 22
Commission:.........................................87          Initial Mortgage Loans:..........................6, 22
Compensating Interest:..............................58          Initial Periodic Rate Cap:..........................23
Counterparty:.......................................82          Insurance Proceeds:.................................77
CPR:................................................87          Interest Only Mortgage Loans:.......................23
Credit Bureau Risk Score:...........................51          Interest Only Period:...............................23
Credit Enhancement Percentage:......................75          IRS:...............................................111
Cut-off Date Principal Balance:.....................21          LIBOR Business Day:.................................84
Debt Ratio:.........................................51          LIBOR Determination Date:...........................84
Definitive Certificate:.............................61          Liquidated Mortgage Loan:...........................78
Delayed First Adjustment Mortgage Loan:.............23          LIV:................................................51
Deleted Mortgage Loans.:............................55          Loan Group:..........................................5
Determination Date:.................................75          Maximum Cap Rate:...................................80
Distribution Account:...............................55          Maximum Mortgage Rate:..............................23
Distribution Date:...............................7, 61          Mezzanine Certificates:.............................60
DTC Participants:...................................61          Minimum Mortgage Rate:..............................23
DTC:................................................61          Monthly Interest Distributable Amount:..............77
Due Date:...........................................24          Moody's.............................................11





                                     S-116





                                                                                                          
Mortgage Loan Purchase Agreement:...................22          Purchase Price:.....................................54
Mortgage Loan Schedule:.............................54          Qualified Substitute Mortgage Loan:.................54
Mortgage Loans:.....................................21          Realized Loss:......................................78
Mortgage Pool:......................................21          Record Date:........................................61
Mortgage Rate:......................................22          Reference Banks:....................................84
Mortgage:...........................................22          Related Documents:..................................54
Mortgaged Property:.................................22          Relevant Depositary:................................61
NCBA:...............................................50          Relief Act:.........................................14
Net Liquidation Proceeds:...........................78          REMIC:.............................................110
Net Monthly Excess Cashflow:........................77          Reserve Interest Rate:..............................84
Net WAC Rate Carryover Amount:......................80          Residual Certificates:..............................60
Net WAC Rate Carryover Reserve Account:.............81          Rules:..............................................62
Net WAC Rate:.......................................80          S&P:................................................11
NIV:................................................51          Senior Principal Distribution Amount:...............78
Notional Principal Contract Regulations:...........111          Servicing Advance.:.................................58
Offered Certificates:...............................61          Servicing Fee Rate:.................................58
OID Regulations:...................................111          Servicing Fee:......................................58
Optional Termination Date.:.........................59          Six Month LIBOR:....................................24
Original Certificate Principal Balance:.............70          SMMEA:.........................................12, 114
Original Group I Pre-Funded Amount:.................49          Stepdown Date:......................................78
Original Group II Pre-Funded Amount:................49          Structuring Assumptions:............................88
Original Pre-Funded Amounts:........................49          Subordinate Certificates:...........................60
Originator:.........................................50          Subsequent Cut-off Date:............................48
Overcollateralization Deficiency Amount:............77          Subsequent Group I Mortgage Loans:...............6, 21
Overcollateralization Release Amount:...............77          Subsequent Group II Mortgage Loans:..............6, 22
Overcollateralization Target Amount:................77          Subsequent Mortgage Loans:..........................22
Overcollateralized Amount:..........................78          Subsequent Transfer Dates:..........................48
Parity Act:.........................................24          Subsequent Transfer Instruments:....................48
Pass-Through Rate:..................................79          Substitution Adjustment:............................54
Periodic Rate Cap:..................................23          Telerate Page 3750:.................................84
Plan:..............................................113          Termination Price:..................................60
Pool Balance:.......................................21          Terminator:.........................................59
Pooling Agreement:..................................22          Terms and Conditions:...............................63
Pre-Funding Accounts:............................9, 49          Trigger Event:......................................79
Prepayment Assumption:..............................87          Trust:..............................................21
Prepayment Interest Shortfall:......................59          Trustee Fee Rate:...................................59
Prepayment Period:..................................78          Trustee Fee:........................................59
Principal Balance:..................................21          Underwriters:....................................1, 20
Principal Remittance Amount:........................78          Underwriting Agreement:............................114
PTE:...............................................113          Unpaid Interest Shortfall Amount:...................79





                                     S-117




                      [This page intentionally left blank]






                                     ANNEX I
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

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

         Trading Between DTC Seller and Clearstream or Euroclear Purchaser. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Clearstream Participant or a Euroclear






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

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

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

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

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

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




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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

         Exemption or reduced rate for non-U.S. Persons resident in treaty
countries (Form W-8BEN). Non-U.S. Persons that are Certificate Owners residing
in a country that has a tax treaty with the United States can obtain an
exemption or reduced tax rate (depending on the treaty terms) by filing Form
W-8BEN (Certificate of Foreign Status of Beneficial Owner for United States Tax
Withholding). Form W-8BEN may be filed by the Certificate Owners or his agent.

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

         U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8BEN and Form W-8ECI are generally
effective until the third succeeding calendar year from the date such form is
signed. However, a Form W-8BEN or Form W-8ECI with a taxpayer identification
number will remain effective until a change in circumstances makes any
information on such form incorrect, provided that the withholding agent reports
at least annually to the beneficial owner of Form 1042-S.

         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership for United States federal income tax purposes organized in or
under the laws of the United States or any state thereof or the District of
Columbia (unless, in the case of a partnership, Treasury regulations provide
otherwise) or (iii) an estate the income of which is includible in gross income
for United States tax purposes, regardless of its source, or (iv) a trust if a
court within the United States is able to exercise primary supervision over the
administration of the trust and one or more United States persons have authority
to control all substantial decisions of the trust. Notwithstanding the preceding
sentence, to the extent provided in Treasury regulations, certain trusts in
existence on August 20, 1996, and treated as United States persons prior to such
date, that elect to continue to be treated as United States persons will also be
a U.S. Person. This





summary does not deal with all aspects of U.S. Federal income tax withholding
that may be relevant to foreign holders of the Global Securities. Investors are
advised to consult their own tax advisors for specific tax advice concerning
their holding and disposing of the Global Securities.






PROSPECTUS
                     MORTGAGE-BACKED/ASSET-BACKED SECURITIES
                              (ISSUABLE IN SERIES)

     GREENWICH CAPITAL ACCEPTANCE, INC. OR FINANCIAL ASSET SECURITIES CORP.
                                    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 or debt obligations secured
by trust assets.

         o    Each series of securities will consist of one or more classes.

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

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

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

THE TRUST AND ITS ASSETS

As specified in the related prospectus supplement, the assets of a trust will
include one or more of the following:

         o    mortgage loans secured generally by senior liens on one- to
              four-family residential properties,

         o    closed-end and/or revolving home equity loans generally secured by
              junior liens on one- to four-family residential properties,

         o    mortgage loans secured by senior liens on multifamily residential
              properties,

         o    conditional sales contracts, installment sales agreements or loan
              agreements secured by manufactured housing,

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

         o    mortgage pass-through securities issued or guaranteed by Ginnie
              Mae, Fannie Mae or Freddie Mac, or

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

OFFERS OF THE SECURITIES

Offers of the securities may be made through one or more different methods. All
securities will be distributed by, or sold through underwriters managed by,
Greenwich Capital Markets, Inc.

- --------------------------------------------------------------------------------
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 6 OF THIS PROSPECTUS.
The securities represent obligations of the trust only and do not represent an
interest in or obligation of the applicable depositor, seller, master servicer
or any of their affiliates. This prospectus may be used to offer and sell the
securities only if accompanied by a prospectus supplement.
- --------------------------------------------------------------------------------
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.

                                December 13, 2004




                                TABLE OF CONTENTS


                                                                                                               PAGE
                                                                                                               ----


                                                                                                             
Important Notice About Information in This Prospectus and Each Accompanying Prospectus
              Supplement..........................................................................................5


Risk Factors......................................................................................................6


The Trust Fund...................................................................................................16

              The Mortgage Loans--General........................................................................17
              Single Family Loans................................................................................21
              Home Equity Loans..................................................................................22
              Multifamily Loans..................................................................................22
              Manufactured Housing Contracts.....................................................................23
              Home Improvement Contracts.........................................................................24
              Agency Securities..................................................................................24
              Private Label Securities...........................................................................30
              Incorporation of Certain Information by Reference..................................................33

Use of Proceeds..................................................................................................33


The Depositors...................................................................................................33


Loan Program.....................................................................................................34

              Underwriting Standards.............................................................................34
              Qualifications of Sellers..........................................................................36
              Representations by Sellers; Repurchases or Substitutions...........................................36

Description of the Securities....................................................................................38

              General............................................................................................39
              Distributions on Securities........................................................................41
              Advances...........................................................................................45
              Reports to Securityholders.........................................................................46

Credit Enhancement...............................................................................................47

              General............................................................................................47
              Subordination......................................................................................48
              Pool Insurance Policies............................................................................49
              FHA Insurance; VA Guarantees.......................................................................51
              Special Hazard Insurance Policies..................................................................53
              Bankruptcy Bonds...................................................................................55
              FHA Insurance on Multifamily Loans.................................................................55
              Reserve Accounts...................................................................................56
              Cross Support......................................................................................57
              Other Insurance, Surety Bonds, Guaranties, Letters of Credit and Similar




                                       2




                                                                                                             
              Instruments or Agreements..........................................................................57
              Financial Instruments..............................................................................57

Yield and Prepayment Considerations..............................................................................58


Operative Agreements.............................................................................................61

              Assignment of Trust Fund Assets....................................................................62
              Payments on Loans; Deposits to Security Account....................................................64
              Pre-Funding Account................................................................................66
              Sub-Servicing of Loans.............................................................................67
              Collection Procedures..............................................................................68
              Hazard Insurance...................................................................................70
              Realization upon Defaulted Mortgage Loans..........................................................72
              Servicing and Other Compensation and Payment of Expenses...........................................74
              Evidence as to Compliance..........................................................................75
              Certain Matters Regarding the Master Servicer and the Depositors...................................76
              Events of Default; Rights upon Event of Default....................................................77
              Amendment..........................................................................................80
              Termination; Optional Termination; Calls...........................................................81
              The Trustee........................................................................................82

Material Legal Aspects of the Loans..............................................................................82

              General............................................................................................82
              Foreclosure........................................................................................86
              Repossession of Manufactured Homes.................................................................88
              Rights of Redemption...............................................................................90
              Equitable Limitations on Remedies..................................................................90
              Anti-Deficiency Legislation and Other Limitations on Lenders.......................................91
              Homeownership Act and Similar State Laws...........................................................92
              Due-on-Sale Clauses................................................................................94
              Prepayment Charges; Late Fees......................................................................94
              Applicability of Usury Laws........................................................................95
              Servicemembers Civil Relief Act....................................................................96
              Environmental Risks................................................................................96
              The Home Improvement Contracts.....................................................................98
              Installment Contracts..............................................................................99
              Junior Mortgages; Rights of Senior Mortgagees.....................................................100
              The Title I Program...............................................................................101

Material Federal Income Tax Consequences........................................................................106

              General...........................................................................................106
              Taxation of Debt Securities.......................................................................107
              Non-REMIC Certificates............................................................................115
              REMIC Certificates................................................................................127




                                       3




                                                                                                             
State Tax Considerations........................................................................................152


ERISA Considerations............................................................................................152

              Insurance Company General Accounts................................................................154
              Prohibited Transaction Class Exemption 83-1.......................................................155
              Underwriter Exemption.............................................................................155

Legal Investment Considerations.................................................................................158


Method of Distribution..........................................................................................160


Legal Matters...................................................................................................161


Financial Information...........................................................................................161


Available Information...........................................................................................161


Ratings.........................................................................................................162


Glossary of Terms...............................................................................................163




                                       4



              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 for a particular series of
securities cannot contradict the information contained in this prospectus,
insofar as the prospectus supplement contains specific information about the
series 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.

We include cross-references in this prospectus and each accompanying prospectus
supplement to captions in these materials where you can find further related
discussions. There is a Glossary of Terms beginning on page 163 where you will
find definitions of certain capitalized terms used in this prospectus. The
preceding Table of Contents and the Table of Contents included in each
accompanying prospectus supplement provide the pages on which these captions are
located.

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

If you require additional information, the mailing address of the depositor's
principal executive offices is either Greenwich Capital Acceptance, Inc. or
Financial Acceptance Securities Corp., at 600 Steamboat Road, Greenwich,
Connecticut 06830 and the telephone number is (203) 625-2700. For other means of
acquiring additional information about us or a series of securities, see "The
Trust Fund -- Incorporation of Certain Information by Reference" on page 33 of
this prospectus.

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


                                       5



                                  RISK FACTORS

         YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING INFORMATION, TOGETHER WITH
THE INFORMATION SET FORTH UNDER "RISK FACTORS" IN THE RELATED PROSPECTUS
SUPPLEMENT, SINCE IT IDENTIFIES THE PRINCIPAL RISK FACTORS ASSOCIATED WITH AN
INVESTMENT IN THE SECURITIES.


PRINCIPAL PREPAYMENTS 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 at least 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
                                            loans in the trust or, if the trust
                                            is comprised of underlying
                                            securities, on the loans backing the
                                            underlying securities;

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

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

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

                                        o   repurchases of assets in the related
                                            trust as a result of material
                                            breaches of representations and
                                            warranties made by the depositor or
                                            master servicer.

                                        The rate of prepayment of the loans
                                        included in, or underlying the assets
                                        held in, each trust may affect the
                                        average life of the securities.

ONLY THE ASSETS OF THE RELATED
TRUST ARE AVAILABLE TO PAY YOUR
SECURITIES...........................   Unless the applicable prospectus
                                        supplement provides otherwise, the
                                        securities of each series will be
                                        payable solely from the assets of the
                                        related trust, including any applicable
                                        credit enhancement, and will not have a
                                        claim against the assets of any other
                                        trust. If the assets of the related
                                        trust are not sufficient, you may suffer
                                        a loss on your securities. Moreover, at
                                        the times specified in the related
                                        prospectus

                                       6


                                        supplement, assets of the trust may be
                                        released to the applicable depositor,
                                        master servicer, any servicer, credit
                                        enhancement provider or other specified
                                        person, if all payments then due on the
                                        securities have been made and adequate
                                        provision for future payments on the
                                        remaining securities has been made. Once
                                        released, these assets will no longer be
                                        available to make payments on your
                                        securities

                                        There will be no recourse against the
                                        depositor, the master servicer, any
                                        servicer or any of their affiliates if a
                                        required distribution on the securities
                                        is not made. The securities will not
                                        represent an interest in, or an
                                        obligation of, the depositor, the master
                                        servicer, any servicer or any of their
                                        affiliates.

                                        The depositor's obligations are limited
                                        to its representations and warranties
                                        concerning the trust assets. Because the
                                        depositor has no significant assets, if
                                        it is required to repurchase trust
                                        assets due to the breach of a
                                        representation or warranty, the
                                        depositor's source of funds for the
                                        repurchase would be limited to:

                                        o   moneys obtained from enforcing any
                                            similar obligation of the seller or
                                            originator of the asset, or

                                        o   funds from a reserve account or
                                            other credit enhancement established
                                            to pay for asset repurchases.

CREDIT ENHANCEMENT MAY NOT BE
ADEQUATE TO PREVENT LOSSES ON
YOUR SECURITIES....................     Credit enhancement is intended to reduce
                                        the effect of delinquent payments or
                                        loan losses on those classes of
                                        securities that have the benefit of the
                                        credit enhancement. Nevertheless, the
                                        amount of any credit enhancement is
                                        subject to the limits described in the
                                        related prospectus supplement. Moreover,
                                        the amount of credit enhancement may
                                        decline or be depleted under certain
                                        circumstances before the securities are
                                        paid in full. As a result,
                                        securityholders may suffer losses. In
                                        addition, credit enhancement may not
                                        cover all potential sources of risk of
                                        loss, such as fraud or negligence by a
                                        loan originator or other parties.

THE INTEREST ACCRUAL PERIOD MAY
REDUCE THE EFFECTIVE YIELD
ON YOUR SECURITIES..................    Interest payable on the securities on
                                        any distribution date will include all
                                        interest accrued during the related
                                        interest accrual period. The interest
                                        accrual period for the securities

                                       7


                                        of each series will be specified in the
                                        applicable prospectus supplement. If the
                                        interest accrual period ends two or more
                                        days 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 would be less
                                        than the indicated coupon rate.

ECONOMIC, LEGAL AND OTHER
FACTORS COULD REDUCE THE AMOUNT
AND DELAY THE TIMING OF RECOVERIES
ON DEFAULTED LOANS.................     The following factors, among others,
                                        could adversely affect property values
                                        in such a way that the outstanding
                                        balance of the related loans 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 are not
                                            necessarily covered by hazard
                                            insurance, such as earthquakes and
                                            floods.

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

                                        Even if you assume that the mortgaged
                                        properties provide adequate security for
                                        the loans, substantial delays could
                                        occur before defaulted loans are
                                        liquidated and the proceeds forwarded to
                                        investors. Property foreclosure actions
                                        are regulated by state statutes and
                                        rules and are subject to many of the
                                        delays and expenses that characterize
                                        other types of lawsuits if defenses or
                                        counterclaims are made. As a result,
                                        foreclosure actions can sometimes take
                                        several years to complete. Moreover,
                                        some states prohibit a mortgage lender
                                        from obtaining a judgment against the
                                        borrower for amounts not covered by
                                        property proceeds if the property is
                                        sold outside of a judicial proceeding.
                                        As a result, if a borrower defaults,
                                        these restrictions may impede the
                                        servicer's ability to dispose of the
                                        borrower's property and obtain
                                        sufficient proceeds to repay the loan in
                                        full. In addition, the servicer is
                                        entitled to deduct from liquidation
                                        proceeds all the expenses


                                       8



                                        it reasonably incurs in trying to
                                        recover on the defaulted loan, including
                                        legal fees and costs, real estate taxes,
                                        and property preservation and
                                        maintenance expenses.

                                        State laws generally regulate interest
                                        rates and other loan charges, require
                                        certain disclosures, and often require
                                        licensing of loan originators and
                                        servicers. In addition, most states have
                                        other laws and public policies for the
                                        protection of consumers that prohibit
                                        unfair and deceptive practices in the
                                        origination, servicing and collection of
                                        loans. Depending on the provisions of
                                        the particular law or policy and the
                                        specific facts and circumstances
                                        involved, violations may limit the
                                        ability of the servicer to collect
                                        interest or principal on the loans.
                                        Also, the borrower may be entitled to a
                                        refund of amounts previously paid and
                                        the servicer may be subject to damage
                                        claims and administrative sanctions.

LOANS SECURED BY JUNIOR LIENS ARE
SUBJECT TO ADDITIONAL RISKS.........    If a loan is in a junior lien position,
                                        a decline in property values could
                                        extinguish the value of the junior lien
                                        loan before having any effect on the
                                        related senior lien loan or loans. In
                                        general, the expenses of liquidating
                                        defaulted loans do not vary directly
                                        with the unpaid amount. So, assuming
                                        that a servicer would take the same
                                        steps to recover a defaulted loan with a
                                        small unpaid balance as it would a loan
                                        with a large unpaid balance, the net
                                        amount realized after paying liquidation
                                        expenses would be a smaller percentage
                                        of the balance of the small loan than of
                                        the large loan. Since the mortgages
                                        securing home equity loans typically
                                        will be in a junior lien position, the
                                        proceeds from any liquidation will be
                                        applied first to the claims of the
                                        related senior mortgageholders,
                                        including foreclosure costs. In
                                        addition, a junior mortgage lender may
                                        only foreclose subject to any related
                                        senior mortgage. As a result, the junior
                                        mortgage lender generally must either
                                        pay each related senior mortgage lender
                                        in full at or before the foreclosure
                                        sale or agree to make the regular
                                        payments on each senior mortgage. Since
                                        the trust will not have any source of
                                        funds to satisfy any senior mortgages or
                                        to continue making payments on them, the
                                        trust's ability as a practical matter to
                                        foreclose on any junior lien will be
                                        limited.


                                       9



LOANS TO LOWER CREDIT QUALITY
BORROWERS ARE MORE LIKELY
TO EXPERIENCE LATE PAYMENTS
AND DEFAULTS AND INCREASE YOUR
RISK OF LOSS.......................     Trust assets may have been made to lower
                                        credit quality borrowers who fall into
                                        one of two categories:

                                        o   customers with moderate income,
                                            limited assets and other income
                                            characteristics that cause
                                            difficulty in borrowing from banks
                                            and other traditional lenders; or

                                        o   customers with a history of
                                            irregular employment, previous
                                            bankruptcy filings, repossession of
                                            property, charged-off loans or
                                            garnishment of wages.


                                        The average interest rate charged on
                                        loans made to these types of borrowers
                                        is generally higher than that charged by
                                        lenders that typically impose more
                                        stringent credit requirements. There is
                                        a greater likelihood of late payments on
                                        loans made to these types of borrowers
                                        than on loans to borrowers with a higher
                                        credit quality. In particular, payments
                                        from borrowers with a lower credit
                                        quality are more likely to be sensitive
                                        to changes in the economic climate in
                                        the areas in which they reside.

                                        As much as 20% (by principal balance) of
                                        the trust assets for any particular
                                        series of securities may be
                                        contractually delinquent as of the
                                        related cut-off date.

FAILURE TO PERFECT SECURITY
INTERESTS IN MANUFACTURED
HOMES MAY RESULT IN LOSSES ON
YOUR SECURITIES....................     Each manufactured housing conditional
                                        sales contract or installment loan
                                        agreement that is included in a trust
                                        fund will be secured by a security
                                        interest in the related manufactured
                                        home. The steps necessary to perfect the
                                        security interest in a manufactured home
                                        will vary from state-to-state. If, as a
                                        result of clerical error or otherwise,
                                        the master servicer fails to take the
                                        appropriate steps to perfect the
                                        security interest in a manufactured home
                                        that secures a conditional sales
                                        contract or installment loan agreement
                                        included in the trust, the trustee may
                                        not have a first priority security
                                        interest in that manufactured home.
                                        Moreover, the master servicer will not
                                        amend the certificate of title to a
                                        manufactured home to name the trustee as
                                        lienholder, note



                                       10


                                        the trustee's interest on the
                                        certificate of title or deliver the
                                        certificate of title to the trustee. As
                                        a result, in some states the assignment
                                        of the security interest in the
                                        manufactured home to the trustee may not
                                        be perfected or may not be effective
                                        against creditors of the master servicer
                                        or a bankruptcy trustee in the event of
                                        a bankruptcy of the master servicer.

                                        In addition, courts in many states have
                                        held that manufactured homes may, in
                                        certain circumstances, become subject to
                                        real estate title and recording laws. As
                                        a result, the security interest in each
                                        manufactured home could be rendered
                                        subordinate to the interests of other
                                        parties claiming an interest in that
                                        manufactured home under applicable state
                                        real estate law.

                                        The failure to properly perfect a valid,
                                        first priority security interest in a
                                        manufactured home that secures a
                                        conditional sales contract or
                                        installment loan agreement included in
                                        the trust could lead to losses that, to
                                        the extent not covered by any credit
                                        enhancement, could adversely affect the
                                        yield to maturity of the related
                                        securities.

MULTIFAMILY LOANS GENERALLY
ARE RISKIER THAN SINGLE FAMILY
LOANS...............................    Loans that are secured by first liens on
                                        rental apartment buildings or projects
                                        containing five or more residential
                                        units, together with loans that are
                                        secured by first liens on mixed-use
                                        properties, shall not in the aggregate
                                        constitute 10% or more of any pool by
                                        principal balance. Multifamily loans are
                                        generally considered riskier than
                                        single-family loans for the following
                                        reasons:

                                        o   Multifamily loans typically are much
                                            larger in amount, which increases
                                            the risk represented by the default
                                            of a single borrower.

                                        o   Repayment of a multifamily loan
                                            usually depends upon successful
                                            management of the related mortgaged
                                            property.

                                        o   Changing economic conditions in
                                            particular markets can affect the
                                            supply and demand of rental units
                                            and the rents that those markets
                                            will bear.

                                        o   Government regulations, including
                                            rental control laws, may adversely
                                            affect future income from mortgaged



                                       11


                                            properties that are subject to those
                                            regulations.

                                        In addition, because individual
                                        multifamily loans often are relatively
                                        large in amount, principal prepayments
                                        resulting from defaults, casualties,
                                        condemnations or breaches of
                                        representations and warranties may
                                        adversely affect your yield.

LOANS WITH BALLOON PAYMENTS
MAY INCREASE YOUR RISK OF LOSS......    Certain loans may not be fully
                                        amortizing 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 must
                                        generally 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.

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 transfer a
                                        specified amount into a pre-funding
                                        account on the date the securities are
                                        issued. In this case, the transferred
                                        funds may be used only to acquire
                                        additional assets for the trust during a
                                        set period after the issuance. Any
                                        amounts remaining in the account at the
                                        end of the period will be distributed as
                                        a prepayment of principal to the holders
                                        of the related securities. The resulting
                                        prepayment could adversely affect the
                                        yield on those securities.

VIOLATIONS OF APPLICABLE FEDERAL
LAWS MAY REDUCE OR DELAY
MORTGAGE LOAN COLLECTIONS..........     The loans may also be subject to federal
                                        laws relating to the origination and
                                        underwriting. These laws

                                        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

                                       12


                                            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 for
                                        non-purchase money loans with high
                                        interest rates or high up-front fees and
                                        charges. These laws can impose specific
                                        statutory liabilities upon creditors
                                        that fail to comply and may affect the
                                        enforceability of the related loans. In
                                        addition, any assignee of the creditor
                                        (including the trust) would generally be
                                        subject to all claims and defenses that
                                        the borrower could assert against the
                                        creditor, including the right to rescind
                                        the loan.

                                        Loans relating to 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 any assignee of the
                                        seller (including the trust) 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 master servicer
                                        may be unable to collect all or part of
                                        the principal or interest on the loans.
                                        The trust also could be subject to
                                        damages and administrative enforcement.

PROCEEDS OF LIQUIDATED LOANS
GENERALLY ARE PAID FIRST TO
PROVIDERS OF TRUST SERVICES.........    There is no assurance that the value of
                                        the trust assets for any series of
                                        securities at any time will equal or
                                        exceed the principal amount of the
                                        outstanding securities of that series.
                                        If trust assets have to be sold because
                                        of an event of default or otherwise,
                                        providers of services to the trust
                                        (including the trustee, the master
                                        servicer and the credit enhancer, if
                                        any) generally will be entitled to
                                        receive the proceeds of the sale

                                       13


                                        to the extent of their unpaid fees and
                                        other amounts due them before any
                                        proceeds are paid to investors. As a
                                        result, the proceeds of such a sale may
                                        be insufficient to pay the full amount
                                        of interest and principal of the related
                                        securities.

MORTGAGED PROPERTIES MAY BE
SUBJECT TO ENVIRONMENTAL RISKS
THAT COULD RESULT IN LOSSES........     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 included in a trust. Failure to
                                        comply with these laws and regulations
                                        can result in fines and penalties that
                                        could be assessed against the trust 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 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.

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,
                                        there can be no assurance that a
                                        secondary market will develop following
                                        the issuance and sale of the securities.
                                        Even if a secondary market does develop,
                                        you may not be able to sell your
                                        securities when you wish to or at the
                                        price you want.


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 generic rating
                                        categories of a nationally recognized
                                        rating agency. A rating is based on the
                                        adequacy of the value of the trust
                                        assets and any credit enhancement for
                                        that class and reflects the rating
                                        agency's assessment of how likely it is
                                        that holders of the class of securities
                                        will receive the payments to which they
                                        are entitled. A rating does not
                                        constitute an assessment of how likely
                                        it is that principal prepayments on the
                                        loans will be made, the degree

                                       14


                                        to which the rate of prepayments might
                                        differ from that originally anticipated
                                        or the likelihood of early, optional
                                        termination of the securities. You must
                                        not view a rating as a recommendation to
                                        purchase, hold or sell securities
                                        because it does not address the market
                                        price or suitability of the securities
                                        for any particular investor.

                                        There is no assurance that any rating
                                        will remain in effect for any given
                                        period of time or that the rating agency
                                        will not lower or withdraw it entirely
                                        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 assets or any
                                            related credit enhancement,

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

                                        o   a change in the rating of the credit
                                            enhancement provider's long-term
                                            debt.

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 the accounts of its
                                        participants. In turn, these
                                        participants will thereafter credit the
                                        distributions to your account either
                                        directly or indirectly through indirect
                                        participants.

         There is a Glossary of Terms beginning on page 163 of this prospectus
where you will find definitions of the capitalized terms used in this
prospectus.




                                       15



                                 THE TRUST FUND

         The trust fund for each series of certificates will be held by the
trustee named in the related prospectus supplement for the benefit of the
related securityholders. Each trust fund will consist of one or more pools of
the following asset types:

              o Single Family Loans,

              o Home Equity Loans,

              o Multifamily Loans,

              o Manufactured Housing Contracts,

              o Home Improvement Contracts,

              o Agency Securities or

              o Private Label Securities,

in each case as specified in the related prospectus supplement, as well as
payments relating to the assets and other accounts, obligations or agreements,
as specified in the related prospectus supplement.

         Whenever the terms "pool," "certificates" and "notes" are used in this
prospectus, these terms are intended to apply, unless the context indicates
otherwise, to a discrete asset pool and the certificates representing undivided
interests in, or the notes secured by the assets of, a particular trust fund
consisting primarily of the loans in that pool. Similarly, the term
"pass-through rate" refers to the pass-through rate borne by the certificates of
a particular series, the term "interest rate" refers to the coupon borne by
notes of a particular series and the term "trust fund" refers to the related
trust fund.

         Unless the context indicates otherwise, the term "loan" includes Single
Family Loans, Home Equity Loans, Multifamily Loans, Manufactured Housing
Contracts and Home Improvement Contracts. Unless the context indicates
otherwise, the term "underlying loan" refers to the Single Family Loans, Home
Equity Loans, Multifamily Loans, Manufactured Housing Contracts or Home
Improvement Contracts backing or securing Agency Securities or Private Label
Securities.

         The securities will be entitled to payment from the assets of the
related trust fund or other assets pledged for the benefit of the
securityholders as specified in the related prospectus supplement. The
securities will not be entitled to payments from the assets of any other trust
fund established by the depositor.

         The loans, Agency Securities and Private Label Securities will be
acquired by the applicable depositor, either directly or through affiliates,
from sellers and conveyed by that depositor to the trustee named in the related
prospectus supplement for the benefit of the holders



                                       16


of the securities of the related series. Sellers may have originated or
purchased the assets. Loans acquired by the applicable depositor will have been
originated principally in accordance with the general underwriting criteria
specified in this prospectus under the heading "Loan Program--Underwriting
Standards" and as more specifically provided in a related prospectus supplement.

         Because the securities issued by a trust will be secured by assets
transferred to that trust by one of the depositors you should construe all
references in this prospectus to the "depositor" as referring to the applicable
depositor that transfers assets to your trust under the applicable operative
documents.

         The master servicer named in the related prospectus supplement will
service the trust fund assets, either directly or through sub-servicers, under a
servicing agreement for the related series of securities. If the securities are
certificates, the servicing agreement will be in the form of a pooling and
servicing agreement among the depositor, the master servicer and the trustee. If
the securities are notes, the servicing agreement generally will be between the
trustee and the master servicer.

         The following sections contain a brief description of the assets
expected to be included in the trust funds. If specific information respecting
the assets is not known at the time the related series of securities initially
is offered, more general information of the nature described below will be
provided in the related prospectus supplement, and specific information will be
set forth in a report on Form 8-K to be filed with the SEC within 15 days after
the initial issuance of the securities. A copy of the operative agreements with
respect to the related series of securities will be attached to the Form 8-K and
will be available for inspection at the corporate trust office of the trustee
specified in the related prospectus supplement. A schedule of the assets
relating to the series will be attached to the related servicing agreement
delivered to the trustee upon issuance of the securities.

THE MORTGAGE LOANS--GENERAL

         The loans in each trust fund are secured by the related mortgaged
properties. Except in the case of Multifamily Loans, the related mortgaged
properties generally consist of detached or semi-detached one- to four-family
dwellings, town houses, rowhouses, individual units in condominiums, individual
units in planned unit developments and certain other dwelling units. In
addition, if the related prospectus supplement so provides, the mortgaged
properties may include mixed-use properties. Mixed-use properties consist of
structures principally containing residential units but also including other
space used for retail, professional and other commercial uses. Loans that are
secured by multifamily and mixed-use properties shall not in the aggregate
constitute 10% or more of any pool by principal balance.

         The mortgaged properties may include vacation and second homes,
investment properties and leasehold interests as specified in the related
prospectus supplement. The mortgaged 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. If a loan has a loan-to-value ratio or principal balance
in excess of a particular benchmark, it may be covered in whole or in part by a
primary mortgage insurance policy. If the loans in a pool are covered by this
type of policy, the related prospectus supplement will describe the existence,
extent and duration of the coverage.



                                       17


         Unless otherwise specified in the related prospectus supplement, all of
the loans in a pool will have monthly payments due on the first day of each
month. The payment terms of the mortgage loans to be included in a trust fund
will be described in the related prospectus supplement and may include one or
more of the following features or other features described 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.
         Accrued interest may be deferred and added to the principal of a loan
         for the periods and under the circumstances specified in the related
         prospectus supplement. A mortgage loan may provide for the payment of
         interest at a rate lower than the specified interest rate borne by the
         loan 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 related mortgaged property or another source.

         o   Principal may be

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

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

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

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

         o   Monthly payments of principal and interest may

             -  be fixed for the life of the loan,

             -  increase over a specified period of time, or



                                       18


             -  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.

         o   Prepayments of principal may be subject to 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 during any 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 lender to demand
             payment of the entire loan in connection with the sale or certain
             transfers of the related mortgaged property. Other loans may be
             assumable by persons meeting the then applicable underwriting
             standards of the related seller.

         Each prospectus supplement will contain information, as of the date of
the prospectus supplement and to the extent then specifically known to the
depositor, with respect to the loans contained in the related pool, including

         o   the aggregate outstanding principal balance and the average
             outstanding principal balance of the loans as of the applicable
             cut-off date,

         o   the type of mortgaged property securing each loan,

         o   the original terms to maturity of the loans,

         o   the largest principal balance and the smallest principal balance of
             the loans,

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

         o   the aggregate principal balance of loans having loan-to-value
             ratios at origination exceeding 80%,

         o   the loan rates or fixed percentage rates (APRs) or range of loan
             rates or APRs borne by the loans, and

         o   the geographical location of the related mortgaged properties on a
             state-by-state basis.

If specific information respecting the loans is not known to the depositor at
the time the related securities are initially offered, more general information
of the nature described in the immediately preceding sentence will be provided
in the related prospectus supplement, and specific information will be set forth
in the Form 8-K to be filed with the SEC within 15 days after issuance.

         The loan-to-value ratio of a loan at any given time is the ratio,
expressed as a percentage, of the then outstanding principal balance of the loan
to the collateral value of the related



                                       19


mortgaged property. Unless otherwise specified in the related prospectus
supplement, the collateral value of a mortgaged property, other than with
respect to loans used to refinance an existing loan, is the lesser of (a) the
appraised value determined in an appraisal obtained by the originator at
origination of the loan and (b) the sales price for the property. In the case of
refinance loans, the collateral value of the related mortgaged property is the
appraised value of the property determined in an appraisal obtained at the time
of refinancing. Unless otherwise specified in the related prospectus supplement,
for purposes of calculating the loan-to-value ratio of a Manufactured Housing
Contract relating to a new manufactured home, the collateral value is no greater
than the sum of

         o   a fixed percentage of the list price of the unit actually billed by
             the manufacturer to the dealer, net of freight to the dealer site
             but including any accessories identified in the invoice (i.e., the
             "manufacturer invoice price"),

         o   the actual cost of any accessories depending on the size of the
             unit, and

         o   the cost of state and local taxes, filing fees and up to three
             years' prepaid hazard insurance premiums.

Unless otherwise specified in the related prospectus supplement, the collateral
value of a used manufactured home is the least of the sales price, appraised
value, and National Automobile Dealers' Association book value plus prepaid
taxes and hazard insurance premiums. The appraised value of a manufactured home
is based upon the age and condition of the manufactured housing unit and the
quality and condition of the mobile home park in which it is situated, if
applicable.

         The loan-to-value ratio of a Home Improvement Contract will be computed
in the manner described in the related prospectus supplement.

         No assurance can be given that values of the mortgaged properties have
remained or will remain at their levels on the dates of origination of the
related loans. If the residential real estate market should experience an
overall decline in property values such that the outstanding principal balances
of the loans in a particular pool, and any secondary financing on the mortgaged
properties, become equal to or greater than the value of the mortgaged
properties, the actual rates of delinquencies, foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
addition, adverse economic conditions and other factors which may or may not
affect real property values may affect the timely payment by borrowers of
scheduled payments of principal and interest on the loans and, accordingly, the
actual rates of delinquencies, foreclosures and losses with respect to any pool.
In the case of Multifamily Loans, these other factors could include

         o   excessive building resulting in an oversupply of rental housing
             stock,

         o   a decrease in employment reducing the demand for rental units in an
             area,

         o   federal, state or local regulations and controls affecting rents,
             prices of goods and energy,



                                       20


         o   environmental restrictions,

         o   increasing labor and material costs, and

         o   the relative attractiveness to tenants of the mortgaged properties.

To the extent that losses are not covered by subordination provisions or
alternative arrangements, losses will be borne, at least in part, by the
securityholders of the securities of the related series.

         Unless otherwise specified in the related prospectus supplement, the
only obligations of the depositor with respect to a series of certificates will
be to obtain certain representations and warranties from the related seller and
to assign to the trustee for that series of certificates the depositor's rights
with respect to those representations and warranties. See "Operative
Agreements--Assignment of Trust Fund Assets" in this prospectus.

         The obligations of the master servicer with respect to the mortgage
loans will consist principally of:

         o   its contractual servicing obligations under the related servicing
             agreement, including its obligation to enforce the obligations of
             the sub-servicers or sellers, or both, as more fully described in
             this prospectus under the headings "Mortgage Loan
             Program--Representations by Sellers; Repurchases" and "Operative
             Agreements--Sub-Servicing by Sellers" and "--Assignment of Trust
             Fund Assets"; and

         o   its obligation to make certain cash advances in the event of
             delinquencies in payments with respect to the mortgage loans in the
             amounts described in this prospectus under the heading "Description
             of the Certificates--Advances".

The obligations of the master servicer to make advances may be subject to
limitations, to the extent provided in this prospectus and in the related
prospectus supplement.

SINGLE FAMILY LOANS

         Unless otherwise specified in the related prospectus supplement, Single
Family Loans will consist of loans or participations or other beneficial
interests in loans secured by mortgages or deeds of trust that create first
liens on one- to four-family residential properties. If specified in the related
prospectus supplement, Single Family Loans may include cooperative 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. If specified in the related prospectus supplement, the
assets of the related trust fund may include mortgage participation certificates
evidencing interests in Single Family Loans. Single Family Loans may be
conventional loans (loans that are not insured or guaranteed by any governmental
agency), loans insured by the Federal Housing Administration (FHA) or partially
guaranteed by the Veterans Administration (VA), as specified in the related
prospectus supplement. Unless otherwise specified in the related prospectus
supplement, Single Family Loans will have individual principal balances at



                                       21


origination of not less than $25,000 and not more than $1,000,000, and original
terms to stated maturity of from ten to 40 years.

         If specified in the related prospectus supplement, the mortgaged
properties securing Single Family Loans may include five- to eight-family
residential properties and small mixed-use properties. In the case of leasehold
interests, the term of the leasehold will exceed the scheduled maturity of the
related mortgage loan by at least five years, unless otherwise specified in the
related prospectus supplement.

HOME EQUITY LOANS

         Unless otherwise specified in the related prospectus supplement, Home
Equity Loans will consist of closed-end and/or revolving home equity loans
generally secured by junior liens on one- to four-family residential properties.

         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 outstanding principal balance of the loan. Principal amounts on a
revolving credit line loan may be drawn down (up to the maximum amount specified
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. The full
amount of a closed-end loan is advanced at the inception of the loan and
generally is repayable in equal (or substantially equal) installments in an
amount necessary to fully amortize such loan at its stated maturity. Except to
the extent provided in the related prospectus supplement, the original terms to
stated maturity of closed-end loans will not exceed 360 months. Under certain
circumstances, under either a revolving credit line loan or a closed-end loan, a
borrower may choose an interest only payment option, in which event the borrower
is obligated to pay only the amount of interest which accrued on the loan during
the billing cycle. An interest only payment option may be available for a
specified period before the borrower must begin paying at least the minimum
monthly payment of a specified percentage of the average outstanding balance of
the loan.

MULTIFAMILY LOANS

         Multifamily Loans will consist of loans or participations or other
beneficial interests in loans secured by mortgages that create first liens on
rental apartment buildings or projects containing five or more residential
units. If specified in the related prospectus supplement, the mortgage assets of
a trust fund may include mortgage participation certificates evidencing
interests in Multifamily Loans. Multifamily Loans may be conventional loans or
FHA-insured loans, as specified in the related prospectus supplement. Unless
otherwise specified in the related prospectus supplement, all Multifamily Loans
will have original terms to stated maturity of not more than 40 years.

         Multifamily Loans shall not constitute 10% or more of any pool by
principal balance.



                                       22


         Mortgaged properties securing Multifamily Loans may include high-rise,
mid-rise and garden apartments. Multifamily Loans may be secured by apartment
buildings owned by cooperatives. A cooperative owns all the apartment units in
its building and all common areas and is owned by tenant-stockholders who,
through ownership of stock, shares or membership certificates in the
corporation, receive proprietary leases or occupancy agreements which confer
exclusive rights to occupy specific apartments or units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing such tenant-stockholder's pro rata share of the
cooperative's payments for the cooperative's mortgage loan, real property taxes,
maintenance expenses and other capital or ordinary expenses. Those payments are
in addition to any payments of principal and interest the tenant-stockholder
must make on any loans to the tenant-stockholder secured by his shares in the
cooperative. The cooperative will be directly responsible for building
management and, in most cases, payment of real estate taxes and hazard and
liability insurance. A cooperative's ability to meet debt service obligations on
a Multifamily Loan, as well as all other operating expenses, will be dependent
in large part on the receipt of maintenance payments from the
tenant-stockholders, as well as any rental income from units or commercial areas
the cooperative might control. Unanticipated expenditures may in some cases have
to be paid by special assessments on the tenant-stockholders.

MANUFACTURED HOUSING CONTRACTS

         Manufactured Housing Contracts will consist of manufactured housing
conditional sales contracts and installment sales or loan agreements, each
secured by a manufactured home. Manufactured Housing Contracts may be
conventional, insured by the FHA or partially guaranteed by the VA, as specified
in the related prospectus supplement. Unless otherwise specified in the related
prospectus supplement, each Manufactured Housing Contract will be fully
amortizing and will bear interest at a fixed percentage rate or APR. Unless
otherwise specified in the related prospectus supplement, Manufactured Housing
Contracts will all have individual principal balances at origination of not less
than $10,000 and not more than $1,000,000 and original terms to stated maturity
of from five to 30 years.

         When we use the term "manufactured home" in this prospectus, we mean,
as stated in 42 U.S.C. ss. 5402(6), "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 such 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."

         Each prospectus supplement will specify for the Manufactured Housing
Contracts contained in the related trust fund, among other things, the dates of
origination of the Manufactured Housing Contracts, the APRs on the Manufactured
Housing Contracts, the loan-to-value ratios of the Manufactured Housing
Contracts, the minimum and maximum outstanding principal balances as of the
cut-off date and the average outstanding principal balance, the



                                       23


outstanding principal balances of the Manufactured Housing Contracts included in
the related trust fund, and the original maturities of the Manufactured Housing
Contracts and the last maturity date of any Manufactured Housing Contract.

HOME IMPROVEMENT CONTRACTS

         Home Improvement Contracts are originated by home improvement
contractors, thrifts or commercial mortgage bankers in the ordinary course of
business. As specified in the related prospectus supplement, the Home
Improvement Contracts will either be unsecured or secured by mortgages or deeds
of trust generally creating a junior lien on the related mortgaged properties,
or secured by purchase money security interests in the financed home
improvements. Unless otherwise specified in the related 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 in the related prospectus supplement.

         Unless otherwise specified in the related prospectus supplement, the
home improvements securing the Home Improvement Contracts will 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.

AGENCY SECURITIES

         Government National Mortgage Association or Ginnie Mae. The Government
National Mortgage Association (Ginnie Mae) is a wholly-owned corporate
instrumentality of the United States within the Department of Housing and Urban
Development. Section 306(g) of Title II of the National Housing Act of 1934, as
amended, authorizes Ginnie Mae to guarantee the timely payment of the principal
of and interest on certificates which represent an interest in a pool of FHA
loans, which are mortgage loans insured by the FHA under the National Housing
Act or under Title V of the Housing Act of 1949, or VA loans, which are mortgage
loans 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 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 guaranty under this subsection." In
order to meet its obligations under any such guarantee, Ginnie Mae may, under
Section 306(d) of the National Housing Act, borrow from the United States
Treasury in an unlimited amount which is at any time sufficient to enable Ginnie
Mae to perform its obligations under its guarantee.

         Ginnie Mae Certificates. Each Ginnie Mae Certificate held in a trust
fund will be a "fully modified pass-through" mortgage-backed certificate issued
and serviced by a Ginnie Mae issuer that is 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. The Ginnie Mae Certificates may be
either Ginnie Mae I Certificates issued under the Ginnie Mae I program or Ginnie
Mae II Certificates issued under the Ginnie Mae II program. The mortgage loans
underlying the Ginnie Mae Certificates will consist of FHA loans and/or VA
loans. Each such mortgage loan is secured by a one- to four-family or
multifamily residential property. Ginnie



                                       24


Mae will approve the issuance of each Ginnie Mae Certificate in accordance with
a guaranty agreement between Ginnie Mae and the Ginnie Mae issuer. Pursuant to
its guaranty agreement, a Ginnie Mae issuer will be required to advance its own
funds in order to make timely payments of all amounts due on each Ginnie Mae
Certificate, even if the payments received by the Ginnie Mae issuer on the
underlying FHA loans or VA loans are less than the amounts due on the related
Ginnie Mae Certificate.

         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 30 years, but may have original
maturities of substantially less than 30 years. Each Ginnie Mae Certificate will
be based on and backed by a pool of FHA loans or VA loans secured by one- to
four-family residential properties and will provide for the payment by or on
behalf of the Ginnie Mae issuer to the registered holder of the Ginnie Mae
Certificate 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 Loan or VA
Loan 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
such FHA loans or VA loans.

         If a Ginnie Mae issuer is unable to make the payments on a Ginnie Mae
Certificate as they become due, it must promptly notify Ginnie Mae and request
Ginnie Mae to make the payments. Upon notification and request, Ginnie Mae will
make payments directly to the registered holder of the Ginnie Mae Certificate.
In the event no payment is made by a Ginnie Mae issuer and the Ginnie Mae issuer
fails to notify and request Ginnie Mae to make the payment, the holder of the
Ginnie Mae Certificate will have recourse only against Ginnie Mae to obtain
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 those
Ginnie Mae Certificates for any amounts that are not paid when due.

         All mortgage loans underlying a particular Ginnie Mae I Certificate
must have the same interest rate (except for pools of mortgage loans secured by
manufactured homes) over the term of the loan. The interest rate on a Ginnie Mae
I Certificate will equal the interest rate on the mortgage loans included in the
pool of mortgage loans underlying the Ginnie Mae I Certificate, less one-half
percentage point per annum of the unpaid principal balance of the mortgage
loans.

         Mortgage loans underlying a particular Ginnie Mae II Certificate may
have per annum interest rates that vary from one another by up to one percentage
point. The interest rate on each Ginnie Mae 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 Ginnie Mae II Certificate (except for pools of mortgage
loans secured by manufactured homes).



                                       25


         Regular monthly installment payments on each Ginnie Mae Certificate
held in a trust fund will be comprised of interest due as specified on the
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 are
due. Regular monthly installments on each Ginnie Mae Certificate are required to
be paid to the trustee as registered holder by the 15th day of each month in the
case of a Ginnie Mae I Certificate, and are required to be mailed to the trustee
by the 20th day of each month in the case of a Ginnie Mae 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
such loan will be passed through to the trustee 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 such 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 such mortgage loans, will be less than the
amount of stated interest on such mortgage loans. The interest not so paid will
be added to the principal of the graduated payment mortgage loans and, together
with interest thereon, will be paid in subsequent years. The obligations of
Ginnie Mae and of a Ginnie Mae Issuer 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" mortgage loans are available in
respect of graduated payment or "buydown" mortgages. Ginnie Mae Certificates
related to a series of certificates may be held in book-entry form.

         If specified in a prospectus supplement, Ginnie Mae Certificates may be
backed by multifamily mortgage loans having the characteristics specified in the
prospectus supplement.

         Federal Home Loan Mortgage Corporation or Freddie Mac. The Federal Home
Loan Mortgage Corporation (Freddie Mac) is a shareholder-owned, government
sponsored enterprise created pursuant to Title III of the Emergency Home Finance
Act of 1970, as amended. 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, or participation interests in the mortgage loans, and the sale of the
mortgage 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 such
quality, type and class as to meet generally the purchase standards imposed by
private institutional mortgage investors.

         Freddie Mac Certificates. Each Freddie Mac Certificate represents an
undivided interest in a pool of mortgage loans that may consist of first lien
conventional loans, FHA loans or VA



                                       26


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 its Guarantor Program.

         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 such mortgage loan must meet the applicable standards set
forth in the legislation that established Freddie Mac. The pool of loans backing
a Freddie Mac Certificate may include whole loans, participation interests in
whole loans and undivided interests in whole loans and/or participations
comprising another Freddie Mac pool. Under the Guarantor Program, however, the
pool of loans backing a Freddie Mac Certificate 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 represented by that Freddie Mac Certificate, whether or not
received. Freddie Mac also guarantees to each registered holder of a Freddie Mac
Certificate that the holder will collect all principal on the underlying
mortgage loans, without any offset or deduction, to the extent of such holder's
pro rata share thereof, but does not, except if and to the extent specified in
the related prospectus supplement for a series of certificates, guarantee 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 such 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 guaranty of collection of principal at any time after
default on an underlying mortgage loan, but not later than (i) 30 days following
foreclosure sale, (ii) 30 days following payment of the claim by any mortgage
insurer or (iii) 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 mortgagor, and Freddie Mac has not adopted standards which
require that the demand be made within any specified period.

         Freddie Mac Certificates are not guaranteed by the United States or by
any Federal Home Loan Bank and do not constitute debts or obligations of the
United States or any Federal Home Loan Bank. The obligations of Freddie Mac
under its guarantee are obligations solely of Freddie Mac and are not backed by,
or entitled to, the full faith and credit of the United States. If Freddie Mac
were unable to satisfy such 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 such mortgage loans.



                                       27


         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 repayments 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 the seller thereof.
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 such as 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, there is no limitation on the 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.
Under this program, Freddie Mac purchases groups 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 particular Freddie Mac pool under the Cash Program will
vary since mortgage loans and participations are purchased and assigned to a
Freddie Mac pool 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 related seller and Freddie Mac.

         Freddie Mac Certificates duly presented for registration of ownership
on or before the last business day of a month are registered effective as of the
first day of the month. The first remittance to a registered holder of a Freddie
Mac Certificate will be distributed so as to be received normally by the 15th
day of the second month following the month in which the purchaser becomes a
registered holder of the Freddie Mac Certificates. Thereafter, such remittance
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, and makes payments of principal and interest each month to the
registered Freddie Mac Certificateholders in accordance with the holders'
instructions.

         Federal National Mortgage Association or 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, as amended. Fannie Mae was originally
established in 1938 as a United States government agency to provide supplemental
liquidity to the mortgage market and was transformed into a stockholder-owned
and privately-managed corporation by legislation enacted in 1968.

         Fannie Mae provides funds to the mortgage market primarily by
purchasing mortgage loans from lenders, thereby replenishing their funds for
additional lending. Fannie Mae acquires funds to purchase mortgage loans from
many capital market investors that may not ordinarily



                                       28


invest in mortgages, thereby expanding 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 Guaranteed
Mortgage Pass-Through Certificates representing fractional undivided interests
in a pool of mortgage loans formed by Fannie Mae. Each mortgage loan must meet
the applicable standards of the Fannie Mae purchase program. Mortgage loans
comprising a pool are either provided by Fannie Mae from its own portfolio or
purchased pursuant to the criteria of the Fannie Mae purchase program.

         Mortgage loans underlying Fannie Mae Certificates held by a trust fund
will consist of conventional mortgage loans, FHA loans or VA loans. Original
maturities of substantially all of the conventional, level payment mortgage
loans underlying a Fannie Mae Certificate are expected to be from eight to 15
years or from 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 Certificate 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 each
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 25 basis points and 250 basis points greater than is its annual
pass-through rate. 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 30
basis points and 255 basis points greater than the annual Fannie Mae Certificate
pass-through rate. If specified in the related prospectus supplement, Fannie Mae
Certificates may be backed by adjustable rate mortgages.

         Fannie Mae guarantees to each registered holder of a Fannie Mae
Certificate that it will distribute 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 such 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. Although the Secretary of the Treasury of
the United States has discretionary authority to lend Fannie Mae up to $2.25
billion outstanding at any time, neither the United States nor any of its
agencies or instrumentalities is obligated to finance Fannie Mae's operations or
to assist Fannie Mae in any other manner. 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 such mortgage loans.



                                       29


         Fannie Mae Certificates evidencing interests in pools of mortgage loans
formed on or after May 1, 1985 (other than Fannie Mae Certificates backed by
pools containing graduated payment mortgage loans or mortgage loans secured by
multifamily projects) are 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 will be made by wire and, with respect to fully registered Fannie
Mae Certificates, distributions will be made by check.

         Stripped Mortgage-Backed Securities. Agency Securities may consist of
one or more stripped mortgage-backed securities 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 the principal distributions -
but not the interest distributions, or the interest distributions - but not the
principal distributions, or in some specified portion of the principal and
interest distributions on certain Freddie Mac, Fannie Mae or Ginnie Mae
Certificates. The underlying securities will be held under a trust agreement by
Freddie Mac, Fannie Mae or Ginnie Mae, each as trustee, or by another trustee
named in the related prospectus supplement. Freddie Mac, Fannie Mae or Ginnie
Mae will guaranty each stripped Agency Security to the same extent as such
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 Freddie Mac, Fannie Mae or Ginnie Mae. The
characteristics of any such mortgage pass-through certificates will be described
in the related prospectus supplement. If specified in the related prospectus
supplement, a combination of different types of Agency Securities may be held in
a trust fund.

PRIVATE LABEL SECURITIES

         General. Private Label Securities or PLS (i.e., private mortgage-backed
or asset-backed securities) may consist of

         o   pass-through certificates or participation certificates evidencing
             an undivided interest in a pool of Single Family Loans, Home Equity
             Loans, Multifamily Loans, Manufactured Housing Contracts or Home
             Improvement Contracts,

         o   collateralized mortgage obligations secured by Single Family Loans,
             Home Equity Loans, Multifamily Loans, Manufactured Housing
             Contracts or Home Improvement Contracts, or

         o   other Private Label Securities.

Private Label Securities may include stripped mortgage-backed securities
representing an undivided interest in all or a part of the principal
distributions - but not the interest distributions, or the interest
distributions - but not the principal distributions, or in some specified
portion of



                                       30


the principal and interest distributions on certain mortgage loans. The Private
Label Securities will have been issued pursuant to a pooling and servicing
agreement, an indenture or similar agreement. Unless otherwise specified in the
related prospectus supplement, the seller/servicer of the underlying loans will
have entered into a PLS Agreement with a trustee under that agreement. The PLS
trustee or its agent, or a custodian, will possess the mortgage loans underlying
the Private Label Securities. The loans underlying the Private Label Securities
will be serviced by a PLS servicer directly or by one or more subservicers which
may be subject to the supervision of the PLS servicer. Unless otherwise
specified in the related prospectus supplement, the PLS servicer will be a
Fannie Mae- or Freddie Mac-approved servicer and, if FHA loans underlie the
Private Label Securities, approved by HUD as an FHA mortgagee.

         The PLS issuer will be a financial institution or other entity engaged
generally in the business of mortgage lending, a public agency or
instrumentality of a state, local or federal government, or a limited purpose
corporation organized for the purpose of, among other things, establishing
trusts and acquiring and selling housing loans to trusts and selling beneficial
interests in trusts. If specified in the related prospectus supplement, the PLS
issuer may be an affiliate of the depositor. The obligations of the PLS issuer
will generally be limited to certain representations and warranties 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. Additionally, although the loans underlying the
Private Label Securities may be guaranteed by an agency or instrumentality of
the United States, the Private Label Securities themselves will not be so
guaranteed, unless the related prospectus supplement specifies otherwise.

         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 assets underlying the Private Label Securities after a particular
date or under other circumstances specified in the related prospectus
supplement.

         Underlying Loans. The loans underlying the PMBS may consist of fixed
rate, level payment, fully amortizing loans or graduated payment mortgage loans,
buydown loans, adjustable rate mortgage loans, or loans having balloon or other
special payment features. The loans may be secured by one- to four-family
residential property, small mixed-use property, five- to eight-family
residential property, multifamily property, manufactured homes or by an
assignment of the proprietary lease or occupancy agreement relating to a
specific dwelling within a cooperative and the related shares issued by the
cooperative. Except as otherwise specified in the related prospectus supplement,
the loans will have the following characteristics:

         o   no loan will have had a loan-to-value ratio at origination in
             excess of 95%;

         o   each Single Family Loan secured by a mortgaged property having a
             loan-to-value ratio in excess of 80% at origination will be covered
             by a primary mortgage insurance policy;



                                       31


         o   each loan will have had an original term to stated maturity of not
             less than five years and not more than 40 years;

         o   no loan that was more than 89 days delinquent as to the payment of
             principal or interest will have been eligible for inclusion in the
             assets under the related PLS agreement;

         o   each loan (other than a cooperative loan) will be required to be
             covered by a standard hazard insurance policy (which may be a
             blanket policy); and

         o   each loan (other than a cooperative loan or a Manufactured Housing
             Contract) will be covered by a title insurance policy.

         Credit Support Relating to Private Label Securities. Credit support in
the form of reserve funds, subordination of other private label securities
issued under the PLS agreement, letters of credit, surety bonds, insurance
policies or other types of credit support may be provided with respect to the
loans underlying the Private Label Securities or with respect to the Private
Label Securities themselves.

         Additional Information.  If the trust fund for a series of securities
includes Private Label Securities, the related prospectus supplement will
specify

         o   the aggregate approximate principal amount and type of Private
             Label Securities to be included in the trust fund,

         o   the maximum original term-to-stated maturity of the PLS,

         o   the weighted average term-to-stated maturity of the PLS,

         o   the pass-through or certificate rate of the PLS,

         o   the weighted average pass-through or interest rate of the PLS,

         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, insurance policies, surety bonds, letters of credit or
             guaranties relating to the loans underlying the Private Label
             Securities themselves,

         o   the terms on which the loans underlying the PLS may, or are
             required to, be purchased prior to their stated maturity or the
             stated maturity of the PLS and

         o   the terms on which mortgage loans may be substituted for those
             originally underlying the PLS.

         In addition, the related prospectus supplement will provide information
about the loans which comprise the underlying assets of the Private Label
Securities, including



                                       32


         o   the payment features of the mortgage loans,

         o   the approximate aggregate principal balance, if known, of
             underlying loans insured or guaranteed by a governmental entity,

         o   the servicing fee or range of servicing fees with respect to the
             loans, and

         o   the minimum and maximum stated maturities of the underlying loans
             at origination.

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         We incorporate in this prospectus by reference all documents and
reports filed by the applicable depositor, Greenwich Capital Acceptance, Inc.
(GCA) or Financial Acceptance Securities Corp. (FASCO), 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 certificates
evidencing interests in that trust fund. Upon request by any person to whom this
prospectus is delivered in connection with the offering of one or more classes
of certificates, the applicable depositor will provide without charge a copy of
any such documents and/or reports incorporated herein by reference, in each case
to the extent that the documents or reports relate to those classes of
certificates, other than the exhibits to the documents (unless the exhibits are
specifically incorporated by reference in such documents). Requests to the
depositors should be directed in writing to: Paul D. Stevelman, Greenwich
Capital Acceptance, Inc. or Financial Acceptance Securities Corp. as applicable,
600 Steamboat Road, Greenwich, Connecticut 06830, telephone number (203)
625-2700. Each depositor has determined that its financial statements are not
material to the offering of any of the 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, DC 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.

                                 USE OF PROCEEDS

         The net proceeds to be received from the sale of the securities will be
applied by the applicable depositor to the purchase of trust fund assets or will
be used by the depositor for general corporate purposes. The depositors expect
to sell securities in series from time to time, but the timing and amount of
offerings of securities will depend on a number of factors, including the volume
of assets acquired by the depositors, prevailing interest rates, availability of
funds and general market conditions.

                                 THE DEPOSITORS

         Greenwich Capital Acceptance, Inc. is a Delaware corporation organized
on April 23, 1987, and Financial Asset Securities Corp. is a Delaware
corporation organized on August 2, 1995, in each case for the limited purpose of
acquiring, owning and transferring mortgage assets



                                       33


and selling interests in those assets or bonds secured by those assets. Each of
the depositors is a limited purpose finance subsidiary of Greenwich Capital
Holdings, Inc. and an affiliate of Greenwich Capital Markets, Inc. Greenwich
Capital Markets, Inc. is a registered broker-dealer engaged in the U.S.
government securities market and related capital markets business. Each of the
depositors maintains its principal office at 600 Steamboat Road, Greenwich,
Connecticut 06830 and the telephone number is (203) 625-2700.

         Neither the depositors nor any of their affiliates will ensure or
guarantee distributions on the securities of any series.

                                  LOAN PROGRAM

         The depositor will have purchased the loans, either directly or through
affiliates, from sellers. Unless otherwise specified in the related prospectus
supplement, the loans acquired by the depositor will have been originated in
accordance with the underwriting criteria specified under the heading
"--Underwriting Standards" below.

UNDERWRITING STANDARDS

         Unless otherwise specified in the related prospectus supplement, each
seller will represent and warrant that all the loans that it originated and/or
sold to the depositor or one of the depositor's affiliates will have been
underwritten in accordance with standards consistent with those utilized by
institutional lenders generally during the period of origination for similar
types of loans. As to any loan insured by the FHA or partially guaranteed by the
VA, the related seller will represent that it has complied with the underwriting
policies of the FHA or the VA, as the case may be.

         Underwriting standards are applied by or on behalf of a lender to
evaluate a prospective borrower's credit standing and repayment ability, and the
value and adequacy of the mortgaged property as collateral. In general, a
prospective borrower applying for a loan is required to fill out a detailed
application designed to provide to the underwriting officer pertinent credit
information, including the principal balance and payment history of any senior
lien loan on the related mortgaged property. As part of the description of the
borrower's financial condition, the borrower generally is required to provide a
current list of assets and liabilities and a statement of income and expenses,
as well as an authorization to apply for a credit report which summarizes the
borrower's credit history with local merchants and lenders and any record of
bankruptcy. Generally, an employment verification is obtained from an
independent source, which is typically the borrower's employer. The verification
reports the borrower's length of employment with its employer, current salary,
and expectations of continued employment. If a prospective borrower is
self-employed, the borrower may be required to submit copies of signed tax
returns. The borrower may also be required to authorize verification of deposits
at financial institutions where the borrower has demand or savings accounts.
Underwriting standards which pertain to the creditworthiness of borrowers
seeking Multifamily Loans will be described in the related prospectus
supplement.

         In determining the adequacy of the mortgaged property as collateral, an
appraisal is made of each property considered for financing. The appraiser is
required to inspect the property and



                                       34


verify that it is in good repair and that construction, if new, has been
completed. The appraisal generally is based on the market value of comparable
homes, the estimated rental income (if considered applicable by the appraiser)
and the cost of replacing the subject home. In connection with a Manufactured
Housing Contract, the appraisal is based on recent sales of comparable
manufactured homes and, when deemed applicable, a replacement cost analysis
based on the cost of a comparable manufactured home. In connection with a
Multifamily Loan, the appraisal must specify whether an income analysis, a
market analysis or a cost analysis was used. An appraisal employing the income
approach to value analyzes a multifamily project's cashflow, expenses,
capitalization and other operational information in determining the property's
value. The market approach to value focuses its analysis on the prices paid for
the purchase of similar properties in the multifamily project's area, with
adjustments made for variations between these other properties and the
multifamily project being appraised. The cost approach calls for the appraiser
to make an estimate of land value and then determine the current cost of
reproducing the building less any accrued depreciation. In any case, the value
of the property being financed, as indicated by the appraisal, must be such that
it currently supports, and is anticipated to support in the future, the
outstanding loan balance.

         Once all applicable employment, credit and property information is
received, a determination generally is made as to whether the prospective
borrower has sufficient monthly income available

         o   to meet the borrower's monthly obligations on the proposed loan,
             generally determined on the basis of the monthly payments due in
             the year of origination, and other expenses related to the
             mortgaged property such as property taxes and hazard insurance, and

         o   to meet monthly housing expenses and other financial obligations
             and monthly living expenses.

The underwriting standards applied by sellers, particularly with respect to the
level of loan documentation and the borrower's income and credit history, may be
varied in appropriate cases where factors such as low loan-to-value ratios or
other favorable credit exist.

         In the case of a loan secured by a leasehold interest in real property,
the title to which is held by a third-party lessor, the related seller will
represent and warrant, among other things, that the remaining term of the lease
and any sublease is at least five years longer than the remaining term of the
related mortgage note.

         Some types of loans which may be included in the pools may involve
additional uncertainties not present in traditional types of loans. For example,
loans may provide for escalating or variable payments by the borrower. These
types of loans are generally underwritten on the basis of a judgment that
borrowers will have the ability to make the monthly payments required initially.
In some instances, however, their incomes may not be sufficient to permit
continued loan payments as payments increase. These types of loans may also be
underwritten primarily upon the basis of loan-to-value ratios or other favorable
credit factors.



                                       35


QUALIFICATIONS OF SELLERS

         Unless otherwise specified in the related prospectus supplement, each
seller will be required to satisfy the qualifications set forth in the following
sentence. Each seller must

         o   be an institution experienced in originating and servicing loans of
             the type contained in the related pool in accordance with accepted
             practices and prudent guidelines,

         o   maintain satisfactory facilities to originate and service the
             loans,

         o   be a seller/servicer approved by either Fannie Mae or Freddie Mac,
             and

         o   be a mortgagee approved by the FHA or an institution the deposit
             accounts in which are insured by the Federal Deposit Insurance
             Corporation (FDIC).

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

         Each seller will have made representations and warranties in respect of
the loans sold by that seller and evidenced by a series of securities. These
representations and warranties, unless otherwise provided in the related
prospectus supplement, generally include the following:

         o   Except in the case of a cooperative loan, each Single Family Loan,
             Home Equity Loan or Multifamily Loan has a title insurance policy,
             required hazard insurance policy and any required primary mortgage
             insurance policy, each of which was in effect at the origination of
             the loan and remained in effect on the date that the loan was
             purchased from the seller by or on behalf of the depositor. If the
             related mortgaged property is located in an area where title
             insurance policies are generally not available, an attorney's
             certificate of title may be substituted.

         o   The seller had good title to each loan and no loan was subject to
             offsets, defenses, counterclaims or rights of rescission except to
             the extent that any specified buydown agreement may forgive certain
             indebtedness of a borrower.

         o   Each loan constituted a valid lien on, or a perfected security
             interest with respect to, the related mortgaged property, subject
             only to permissible title insurance exceptions, if applicable, and
             certain other exceptions described in the related servicing
             agreement.

         o   The mortgaged property was free from damage and was in acceptable
             condition.

         o   There were no delinquent tax or assessment liens against the
             mortgaged property.

         o   No required payment on a loan was delinquent more than 30 days.

         o   Each loan was made in compliance with, and is enforceable under,
             all applicable local, state and federal laws and regulations, in
             all material respects.



                                       36


         If specified in the related prospectus supplement, the representations
and warranties of a seller in respect of a loan will be made not as of the
related cut-off date but as of the date on which the seller sold the loan to the
depositor or one of its affiliates. Under these circumstances, a substantial
period of time may have elapsed between that date and the date of initial
issuance of the series of securities evidencing an interest in, or secured by,
the loan. Since the representations and warranties of a seller do not address
events that may occur following the sale of the loan by that seller, the
repurchase obligation described in the following paragraph will not arise if the
relevant event that would otherwise have given rise to the obligation occurs
after the date when the seller sold the loan to the depositor or one of its
affiliates. However, the depositor will not include any loan in a trust fund if
anything has come to the depositor's attention that would cause it to believe
that the representations and warranties of the related seller regarding that
loan will not be accurate and complete in all material respects as of the date
when the related series of securities is issued. If the master servicer is also
a seller of loans for a particular series, these representations will be in
addition to the representations and warranties made by the master servicer in
its capacity as master servicer.

         Unless otherwise specified in the related prospectus supplement, the
seller will make certain representations and warranties in connection with
Manufactured Housing Contracts included in the trust with respect to the
enforceability of coverage under any related insurance policy or hazard
insurance policy. The seller, if required by the rating agencies rating the
related issue of securities, will obtain a surety bond, guaranty, letter of
credit or other acceptable instrument to support its repurchase or substitution
obligation specified in the immediately following paragraph.

         The master servicer, or the trustee if the master servicer is the
seller, will promptly notify the relevant seller of any breach of any
representation or warranty made by that seller in respect of a loan which
materially and adversely affects the interests of the securityholders in the
loan. Unless otherwise specified in the related prospectus supplement, if the
seller cannot cure the breach within 90 days after notice from the master
servicer or the trustee, as the case may be, then the seller will be obligated
either

         o   to repurchase that loan from the trust fund at a purchase price
             equal to 100% of the loan's unpaid principal balance as of the date
             of the repurchase plus accrued interest thereon to the first day of
             the month following the month of repurchase at the related loan
             rate, less any advances made by the seller or amount payable as
             related servicing compensation if the seller is the master
             servicer, or

         o   substitute for that loan a replacement loan that satisfies the
             requirements set forth in the related prospectus supplement.

This repurchase or substitution obligation will constitute the sole remedy
available to the securityholders or the trustee for a breach of representation
or warranty by the seller.

         Except in those cases in which the master servicer is the seller, the
master servicer will be required under the applicable servicing agreement to
enforce this obligation for the benefit of the trustee and the related
securityholders, following the practices it would employ in its good faith
business judgment were it the owner of the loan.



                                       37


         If a REMIC election is to be made with respect to a trust fund, unless
otherwise provided in the related prospectus supplement, the master servicer or
a holder of the related residual certificate will be obligated to pay any
prohibited transaction tax which may arise in connection with a repurchase or
substitution. Unless otherwise specified in the related prospectus supplement,
the master servicer will be entitled to reimbursement for any such payment from
the assets of the related trust fund or from any holder of the related residual
certificate. See "Description of the Securities--General" in this prospectus.

         Neither the depositor nor the master servicer - unless the master
servicer is the seller - will be obligated to purchase a loan if the seller
defaults on its obligation to do so. No assurance can be given that sellers will
carry out their respective repurchase or substitution obligations with respect
to the loans. However, to the extent that a breach of a representation and
warranty of a seller may also constitute a breach of a representation made by
the master servicer, the master servicer may have a repurchase or substitution
obligation as described under the heading "Operative Agreements--Assignment of
Trust Fund Assets" in this prospectus.

                          DESCRIPTION OF THE SECURITIES

         Either Greenwich Capital Acceptance, Inc. or Financial Asset Securities
Corp., as depositor, will establish a trust fund for each series of securities.
A particular series of securities will consist of mortgage-backed or
asset-backed certificates or notes or both certificates and notes.

         Each series of certificates will be issued pursuant to a pooling and
servicing agreement or a trust agreement, dated as of the related cut-off date,
among the depositor, the trustee and, if the trust includes loans, the related
master servicer. The provisions of each pooling and servicing agreement or trust
agreement will vary depending upon the nature of the related certificates and
the related trust fund. Forms of pooling and servicing and trust agreements are
exhibits 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. If the trust fund includes loans, the trust fund and the servicer of the
loans will also enter into a servicing agreement. Forms of indenture and
servicing agreement have been filed as an exhibit to the registration statement
of which this prospectus forms a part.

         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 operative agreements relating to
that series 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
related agreements and prospectus supplement. The applicable depositor will
provide a copy of the operative agreements (without exhibits) relating to any
series without charge, upon written request of a holder of record of a
certificate or note of the series, addressed to Greenwich Capital Acceptance,
Inc. or Financial



                                       38


Asset Securities Corp., as applicable, 600 Steamboat Road, Greenwich,
Connecticut 06830, Attention: Asset Backed Finance Group.

GENERAL

         Unless otherwise specified in the related prospectus supplement, the
securities of each series will

         o   be issued in fully registered form only, in the authorized
             denominations specified in the prospectus supplement,

         o   evidence specified beneficial ownership interests in the trust fund
             assets, in the case of a series of certificates, or be secured by
             the pledge of the trust fund assets, in the case of a series of
             notes, and

         o   not be entitled to payments in respect of the assets included in
             any other trust fund established by the depositor.

The securities will not represent obligations of the depositor or any of its
affiliates. The loans will not be insured or guaranteed by any governmental
entity or other person, unless otherwise specified in the related prospectus
supplement.

         To the extent provided in the related operative agreements, each trust
fund will consist of the following:

         o   the assets as from time to time are subject to the related
             agreement, exclusive of any amounts specified in the related
             prospectus supplement as "retained interest";

         o   those assets as from time to time are required to be deposited in
             the related security account as defined under the heading
             "Operative Agreements--Payments on Loans; Deposits to Security
             Account" in this prospectus;

         o   property which secured a loan and which is acquired on behalf of
             the securityholders by foreclosure or deed in lieu of foreclosure;
             and

         o   primary mortgage insurance policies, FHA insurance and VA
             guarantees, if any, and any other insurance policies or other forms
             of credit enhancement required to be maintained pursuant to the
             related agreement.

If specified in the related prospectus supplement, a trust fund may also include
one or more of the following:

         o   reinvestment income on payments received on the trust fund assets,

         o   a reserve fund,

         o   a pool insurance policy,



                                       39


         o   a special hazard insurance policy,

         o   a bankruptcy bond,

         o   one or more letters of credit,

         o   a surety bond,

         o   guaranties, or

         o   similar instruments or other agreements.

         Each series of securities will be issued in one or more classes. Each
class of securities of a series will evidence beneficial ownership of a
specified portion or percentage - which may be 0% - of future interest payments
and a specified portion or percentage - which may be 0% - of future principal
payments on the assets in the related trust fund. A series of securities may
include one or more classes that are senior in right to payment to one or more
other classes of securities of the series. A series or classes of securities may
be covered by insurance policies, surety bonds or other forms of credit
enhancement, in each case as described in this prospectus and in the related
prospectus supplement. Distributions on one or more classes of a series of
securities may be made prior to being made on one or more other classes, after
the occurrence of specified events, in accordance with a schedule or formula, on
the basis of collections from designated portions of the trust fund assets or on
a different basis, in each case as specified in the related prospectus
supplement. The timing and amounts of distributions may vary among classes or
over time as specified in the related prospectus supplement.

         Unless otherwise specified in the related prospectus supplement,
distributions of principal and interest, or, where applicable, of principal only
or interest only, on the related securities will be made by the trustee on each
distribution date. Distributions will be made monthly, quarterly, semi-annually,
or at such other intervals and on the dates as are specified in the related
prospectus supplement, in proportion to the percentages specified in the
prospectus supplement. Distributions will be made to the persons in whose names
the securities are registered at the close of business on the applicable record
date specified in the related prospectus supplement. Distributions will be made
in the manner specified in the related prospectus supplement to the persons
entitled to them at the address appearing in the register maintained for the
securityholders. In the case of the final distribution in retirement of the
securities, payment will be made only upon presentation and surrender of the
securities at the office or agency of the trustee or other person specified in
the notice to securityholders of the final distribution.

         The securities will be freely transferable and exchangeable at the
corporate trust office of the trustee named in the related prospectus
supplement. No service charge will be made for any registration of exchange or
transfer of securities of any series but the trustee may require payment of a
sum sufficient to cover any related tax or other governmental charge.

         Under current law, the purchase and holding of certain classes of
securities by or on behalf of, or with the assets of, an employee benefit plan
or other retirement plan or arrangement subject to the provisions of ERISA or
Section 4975 of the Internal Revenue Code may result in



                                       40


"prohibited transactions" within the meaning of Section 406 of ERISA or Section
4975 of the Code. See "ERISA Considerations" in this prospectus.

         As to each series of securities, an election may be made to treat the
related trust fund, or designated portion of the trust fund, as a "real estate
mortgage investment conduit" (REMIC) as defined in the Internal Revenue Code.
The related prospectus supplement will specify whether a REMIC election is to be
made. Alternatively, the operative agreement for a series may provide that a
REMIC election may be made at the discretion of the depositor or the master
servicer and may only be made if certain conditions are satisfied. As to any
series of securities for which a REMIC election will be made, the terms and
provisions applicable to the making of the REMIC election, as well as any
material federal income tax consequences to securityholders not otherwise
described in this prospectus, will be set forth in the related prospectus
supplement. If a REMIC election is made with respect to a series, one of the
classes will be designated as evidencing the sole class of "residual interests"
in the related REMIC, as defined in the Code. All other classes of securities in
that series will constitute "regular interests" in the related REMIC, as defined
in the Code. As to each series with respect to which a REMIC election is to be
made, the master servicer or a holder of the related residual certificate will
be obligated to take all actions required in order to comply with applicable
laws and regulations and will be obligated to pay any prohibited transaction
taxes. Unless otherwise specified in the related prospectus supplement, the
master servicer will be entitled to reimbursement for any such payment from the
assets of the trust fund or from any holder of the related residual certificate.

DISTRIBUTIONS ON SECURITIES

         General. In general, the method of determining the amount of
distributions on a particular series of securities will depend on the type of
credit support, if any, that is used with respect to that series. See "Credit
Enhancement" in this prospectus. Set forth below are descriptions of various
methods that may be used to determine the amount of distributions on the
securities of a particular series. The prospectus supplement for each series of
securities will describe the method to be used in determining the amount of
distributions on the securities of that series.

         The trustee will make distributions allocable to principal and interest
on the securities out of, and only to the extent of, funds in the related
security account, including any funds transferred from any reserve account. As
between securities of different classes and as between distributions of
principal (and, if applicable, between distributions of principal prepayments
and scheduled payments of principal) and interest, distributions made on any
distribution date will be applied as specified in the related prospectus
supplement. Unless otherwise specified in the related prospectus supplement,
distributions to any class of securities will be made pro rata to all
securityholders of that class.

         Available Funds. All distributions on the securities of each series on
each distribution date will be made from Available Funds in accordance with the
terms described in the related prospectus supplement and specified in the
related operative agreement. Unless otherwise provided in the related prospectus
supplement, the term "Available Funds" for each distribution date will equal the
sum of the following amounts:



                                       41


         (i)    the aggregate of all previously undistributed payments on
                account of principal, including principal prepayments, if any,
                and prepayment penalties, if so provided in the related
                prospectus supplement, and interest on the mortgage loans in the
                related trust fund (including Liquidation Proceeds and Insurance
                Proceeds and amounts drawn under letters of credit or other
                credit enhancement instruments as permitted thereunder and as
                specified in the related operative agreement) received by the
                master servicer after the cut-off date and on or prior to the
                related determination date specified in the prospectus
                supplement except:

                o  all payments which were due on or before the cut-off date;

                o  all Liquidation Proceeds and all Insurance Proceeds, all
                   principal prepayments and all other proceeds of any loan
                   purchased by the depositor, the master servicer, any
                   sub-servicer or any seller pursuant to the related operative
                   agreement that were received after the prepayment period
                   specified in the prospectus supplement and all related
                   payments of interest representing interest for any period
                   after the related collection period;

                o  all scheduled payments of principal and interest due on a
                   date or dates subsequent to the first day of the month of
                   distribution;

                o  amounts received on particular loans as late payments of
                   principal or interest or other amounts required to be paid by
                   borrowers, but only to the extent of any unreimbursed advance
                   in respect of those loans made by the master servicer, the
                   related sub-servicers, support servicers or the trustee;

                o  amounts representing reimbursement, to the extent permitted
                   by the related operative agreement and as described under the
                   heading "--Advances" immediately below, for advances made by
                   the master servicer, sub-servicers, support servicers or the
                   trustee that were deposited into the security account, and
                   amounts representing reimbursement for certain other losses
                   and expenses incurred by the master servicer or the depositor
                   and described below; and

                o  that portion of each collection of interest on a particular
                   loan in the trust fund which represents servicing
                   compensation payable to the master servicer or retained
                   interest which is to be retained from such collection or is
                   permitted to be retained from related Insurance Proceeds,
                   Liquidation Proceeds or proceeds of loans purchased pursuant
                   to the related operative agreement;

         (ii)   the amount of any advance made by the master servicer,
                sub-servicer, support servicer or the trustee as described under
                "--Advances" immediately below and deposited by it in the
                security account;

         (iii)  if applicable, amounts withdrawn from a reserve account;

         (iv)   any applicable, amounts provided under a letter of credit,
                insurance policy, surety bond or other third-party credit
                enhancement; and



                                       42


         (v)    if applicable, the amount of any prepayment interest shortfall.

         Distributions of Interest. Unless otherwise specified in the related
prospectus supplement, interest will accrue on the aggregate principal balance
of each class of securities or the aggregate notional principal balance of each
class of securities entitled to distributions of interest only at the
pass-through rate (or interest rate) and for the periods specified in the
prospectus supplement. Except in the case of a class of accrual securities that
provides for interest that accrues but is not currently payable, the
pass-through rate may be a fixed rate or an adjustable rate that adjusts as
specified in the prospectus supplement. Interest accrued during each specified
period on each class of securities entitled to interest will be distributable on
the distribution dates specified in the related prospectus supplement, to the
extent that funds are available, until the aggregate principal balance of the
securities of that class has been distributed in full or, in the case of a class
of securities entitled only to distributions allocable to interest, until the
aggregate notional principal balance of that class is reduced to zero or for the
period of time designated in the related prospectus supplement. The original
principal balance of each security will equal the aggregate distributions
allocable to principal to which that security is entitled. Unless otherwise
specified in the related prospectus supplement, distributions allocable to
interest on each security that is not entitled to distributions allocable to
principal will be calculated based on the notional principal balance of that
security. The notional principal balance of a security will not evidence an
interest in or entitlement to distributions allocable to principal but will be
used solely for convenience in expressing the calculation of interest and for
certain other purposes.

         With respect to any class of accrual securities, if specified in the
related prospectus supplement, any interest that has accrued but is not paid on
any distribution date will be added to the aggregate principal balance of that
class on that distribution date. Unless otherwise specified in the related
prospectus supplement, distributions of interest on each class of accrual
securities will commence only after the occurrence of the events specified in
the prospectus supplement. Unless otherwise specified in the related prospectus
supplement, the beneficial ownership interest of a class of accrual securities
in the trust fund will increase on each distribution date, as reflected in the
aggregate principal balance of that class, by the amount of interest that
accrued on that class during the preceding interest accrual period but was not
required to be distributed to the class on the distribution date. Each class of
accrual securities will thereafter accrue interest on the outstanding aggregate
principal balance of that class as so increased.

         Distributions of Principal. Unless otherwise specified in the related
prospectus supplement, the aggregate principal balance of any class of
securities entitled to distributions of principal will equal

         o   the original aggregate principal balance of that class as specified
             in the related prospectus supplement

         reduced by

         o   all distributions reported to securityholders of that class as
             allocable to principal

         increased by



                                       43


         o   in the case of a class of accrual securities, all interest accrued
             but not then distributable on that class and

         subject to

         o   in the case of adjustable rate certificates, the effect of any
             negative amortization.

The related prospectus supplement will specify the method by which the amount of
principal to be distributed on the securities on each distribution date will be
calculated and the manner in which the amount will be allocated among the
classes of securities entitled to distributions of principal.

         If so provided in the related prospectus supplement, one or more
classes of senior securities will be entitled to receive all or a
disproportionate percentage of the payments of principal which are received from
borrowers in advance of their scheduled due dates and are not accompanied by
amounts representing scheduled interest due after the month of such payments in
the percentages and under the circumstances or for the periods specified in the
prospectus supplement. Any allocation of principal prepayments to a class or
classes of senior securities will have the effect of accelerating the
amortization of the senior securities while increasing the interests evidenced
by the subordinated securities in the related trust fund. Increasing the
interests of the subordinated securities relative to that of the senior
securities is intended to preserve the availability of the subordination
provided by the subordinated securities. See "Credit Enhancement--Subordination"
in this prospectus.

         Unscheduled Distributions. If specified in the related prospectus
supplement, the securities will be subject to receipt of distributions before
the next scheduled distribution date under the circumstances and in the manner
described in this paragraph and the following paragraph and in the prospectus
supplement. The trustee will be required to make such unscheduled distributions
on the day and in the amount specified in the related prospectus supplement if,
due to substantial payments of principal - including principal prepayments - on
the trust fund assets, the trustee or the master servicer determines that the
funds available or anticipated to be available from the security account and, if
applicable, from any reserve account may be insufficient to make required
distributions on the securities on that distribution date. Unless otherwise
specified in the related prospectus supplement, the amount of any unscheduled
distribution that is allocable to principal will not exceed the amount that
would otherwise have been required to be distributed as principal on the
securities on the next distribution date. Unless otherwise specified in the
related prospectus supplement, all unscheduled distributions will include
interest at the applicable pass-through rate, if any, on the amount of the
unscheduled distribution allocable to principal for the period and to the date
specified in the prospectus supplement.

         Unless otherwise specified in the related prospectus supplement, all
distributions allocable to principal in any unscheduled distribution will be
made in the same priority and manner as distributions of principal on the
securities would have been made on the next distribution date, and with respect
to securities of the same class, unscheduled distributions of principal will be
made on a pro rata basis. Notice of any unscheduled distribution will be given
by the trustee prior to the date of distribution.



                                       44


ADVANCES

         Unless otherwise provided in the related prospectus supplement, the
master servicer will be required to make advances, from its own funds, from
funds advanced by sub-servicers or support servicers or from funds held in the
security account for future distributions to the securityholders. On each
distribution date, the amount of any advances will be equal to the aggregate of
payments of principal and interest that were delinquent on the related
determination date and were not advanced by any sub-servicer, subject to the
master servicer's determination that these advances will be recoverable from
late payments by borrowers, Liquidation Proceeds, Insurance Proceeds or
otherwise. In the case of cooperative loans, the master servicer also will be
required to advance any unpaid maintenance fees and other charges under the
related proprietary leases as specified in the related prospectus supplement.

         In making advances, the master servicer will endeavor to maintain a
regular flow of scheduled interest and principal payments to the securityholders
rather than to guarantee or insure against losses. If advances are made by the
master servicer from cash being held for future distribution to securityholders,
the master servicer will replace those funds on or before any future
distribution date to the extent that funds in the applicable security account on
a distribution date would be less than the amount required to be available for
distributions to securityholders on that date. Any funds advanced by the master
servicer will be reimbursable to the master servicer out of recoveries on the
specific loans with respect to which the advances were made (e.g., late payments
made by the related borrower, any related Insurance Proceeds, Liquidation
Proceeds or proceeds of any loan purchased by a sub-servicer or a seller under
the circumstances described in this prospectus). Advances by the master servicer
and any advances by a sub-servicer or a support servicer also will be
reimbursable to the master servicer or sub-servicer or support servicer, as
applicable, from cash otherwise distributable to securityholders, including the
holders of senior securities, to the extent that the master servicer determines
that any advances previously made are not ultimately recoverable as described in
this paragraph. The master servicer also will be obligated to make advances, to
the extent recoverable out of Insurance Proceeds, Liquidation Proceeds or
otherwise, in respect of certain taxes and insurance premiums not paid by
borrowers on a timely basis. Funds so advanced are reimbursable to the master
servicer to the extent permitted by the related operative agreement. If
specified in the related prospectus supplement, the obligations of the master
servicer to make advances may be supported by a cash advance reserve fund, a
surety bond or other arrangement, in each case as described in the related
prospectus supplement.

         The master servicer or sub-servicer may enter into a support agreement
with a support servicer pursuant to which the support servicer agrees to provide
funds on behalf of the master servicer or sub-servicer in connection with the
obligation of the master servicer or sub-servicer, as the case may be, to make
advances. The support agreement will be delivered to the trustee and the trustee
will be authorized to accept a substitute support agreement in exchange for an
original support agreement, provided that the substitution of the support
agreement will not adversely affect the rating or ratings assigned to the
securities by each rating agency named in the related prospectus supplement.

         Unless otherwise provided in the prospectus supplement, in the event
the master servicer, a sub-servicer or a support servicer fails to make an
advance, the trustee will be obligated to



                                       45


make the advance in its capacity as successor servicer. If the trustee makes an
advance, it will be entitled to be reimbursed for that advance to the same
extent and degree as the master servicer, a sub-servicer or a support servicer
is entitled to be reimbursed for advances. See "--Distributions on Securities"
above.

REPORTS TO SECURITYHOLDERS

         Prior to or concurrently with each distribution on a distribution date
and except as otherwise set forth in the related prospectus supplement, the
master servicer or the trustee will furnish to each securityholder of record of
the related series a statement setting forth, to the extent applicable to that
series of securities, among other things:

         o   the amount of the distribution that is allocable to principal,
             separately identifying the aggregate amount of any principal
             prepayments and, if specified in the prospectus supplement, any
             prepayment penalties included in the distribution;

         o   the amount of the distribution allocable to interest;

         o   the amount of any advances;

         o   the aggregate amount (a) otherwise allocable to the subordinated
             securityholders on that distribution date and (b) withdrawn from
             the reserve fund, if any, that is included in the amounts
             distributed to the senior securityholders;

         o   the outstanding aggregate principal balance or notional principal
             balance of each class after giving effect to the distribution of
             principal on that distribution date;

         o   the percentage of principal payments on the loans (excluding
             prepayments), if any, which each class will be entitled to receive
             on the following distribution date;

         o   the percentage of principal prepayments on the mortgage loans, if
             any, which each class will be entitled to receive on the following
             distribution date;

         o   the amount of the servicing compensation retained or withdrawn from
             the security account by the master servicer and the amount of
             additional servicing compensation received by the master servicer
             attributable to penalties, fees, excess Liquidation Proceeds and
             other similar charges and items;

         o   the number and aggregate principal balance of mortgage loans
             delinquent, but not in foreclosure, (i) from 30 to 59 days, (ii)
             from 60 to 89 days and (iii) 90 days or more, as of the close of
             business on the last day of the calendar month preceding that
             distribution date;

         o   the number and aggregate principal balance of mortgage loans
             delinquent and in foreclosure (i) from 30 to 59 days, (ii) from 60
             to 89 days and (iii) 90 days or more, as of the close of business
             on the last day of the calendar month preceding that distribution
             date;



                                       46


         o   the book value of any real estate acquired through foreclosure or
             grant of a deed in lieu of foreclosure and, if the real estate
             secured a Multifamily Loan, any additional information specified in
             the prospectus supplement;

         o   if a class is entitled only to a specified portion of interest
             payments on the loans in the related pool, the pass-through rate,
             if adjusted from the date of the last statement, of the loans
             expected to be applicable to the next distribution to that class;

         o   if applicable, the amount remaining in any reserve account at the
             close of business on that distribution date;

         o   the pass-through rate as of the day prior to the immediately
             preceding distribution date; and

         o   the amounts remaining under any letters of credit, pool policies or
             other forms of credit enhancement applicable to the certificates.

         Where applicable, any amount set forth in the above list may be
expressed as a dollar amount per single security of the relevant class having
the percentage interest specified in the prospectus supplement. The report to
securityholders for any series of securities may include additional or other
information of a similar nature to that specified in the above list.

         In addition, within a reasonable period of time after the end of each
calendar year, the master servicer or the trustee will mail, to each
securityholder of record at any time during such calendar year, a report setting
forth:

         o   the aggregate of the amounts for that calendar year reported
             pursuant to the first two bullet points in the immediately
             preceding list or, in the event that the recipient was a
             securityholder of record only during a portion of the calendar
             year, for the applicable portion of the year; and

         o   other customary information as may be deemed necessary or desirable
             for securityholders to have in order to prepare their tax returns.

                               CREDIT ENHANCEMENT

GENERAL

         Credit enhancement may be provided with respect to one or more classes
of a series of securities or with respect to the assets in the related trust
fund. Credit enhancement may take the form of one or more of the following:

         o   a limited financial guaranty policy issued by an entity named in
             the related prospectus supplement,

         o   the subordination of one or more classes of the securities of that
             series,

         o   the establishment of one or more reserve accounts,



                                       47


         o   the use of a cross-support feature,

         o   a pool insurance policy, bankruptcy bond, special hazard insurance
             policy, surety bond, letter of credit, guaranteed investment
             contract, or

         o   any other method of credit enhancement described in the related
             prospectus supplement.

Unless otherwise specified in the related prospectus supplement, any credit
enhancement will not provide protection against all risks of loss and will not
guarantee repayment of the entire principal balance of the securities and
interest. If losses occur which exceed the amount covered by the credit
enhancement or which are not covered by the credit enhancement, securityholders
will bear their allocable share of deficiencies.

SUBORDINATION

         If specified in the related prospectus supplement, protection afforded
to holders of one or more classes of the senior securities of a series by means
of the subordination feature will be accomplished by the holders of one or more
other classes of that series having a preferential right to distributions in
respect of scheduled principal, principal prepayments, interest or any
combination thereof that otherwise would have been payable to the holders of one
or more other subordinated classes of securities of that series under the
circumstances and to the extent specified in the prospectus supplement. If
specified in the related prospectus supplement, protection may also be afforded
to the holders of the senior securities of a series by:

         o   reducing the ownership interest of the holders of the related
             subordinated securities,

         o   a combination of the subordination feature and reducing the
             ownership interest of the subordinated securityholders, or

         o   as otherwise described in the related prospectus supplement.

If specified in the related prospectus supplement, delays in receipt of
scheduled payments on the loans and losses on defaulted loans will be borne
first by the various classes of subordinated securities and thereafter by the
various classes of senior securities, in each case under the circumstances and
subject to the limitations specified in that prospectus supplement.

         The related prospectus supplement may also limit the following:

         o   the aggregate distributions in respect of delinquent payments on
             the loans over the lives of the securities or at any time,

         o   the aggregate losses in respect of defaulted loans which must be
             borne by the subordinated securities by virtue of their
             subordination, and

         o   the amount of the distributions otherwise distributable to the
             subordinated securityholders that will be distributable to senior
             securityholders on any distribution date.



                                       48


If aggregate distributions in respect of delinquent payments on the loans or
aggregate losses in respect of the loans were to exceed the amount specified in
the related prospectus supplement, holders of the senior securities would
experience losses on their securities.

         In addition to or in lieu of the foregoing, if specified in the related
prospectus supplement, all or any portion of distributions otherwise payable to
holders of the subordinated securities on any distribution date may instead be
deposited into one or more reserve accounts established with the trustee. The
related prospectus supplement may specify that deposits in any reserve account
may be made

         o   on each distribution date,

         o   for specified periods, or

         o   until the balance in the reserve account has reached a specified
             amount and, following payments from the reserve account to holders
             of the senior securities or otherwise, thereafter to the extent
             necessary to restore the balance in the reserve account to the
             specified level.

If specified in the related prospectus supplement, amounts on deposit in the
reserve account may be released to the holders of the class or classes of
securities specified in the prospectus supplement at the times and under the
circumstances specified in the prospectus supplement.

         If specified in the related prospectus supplement, various classes of
senior securities and subordinated securities may themselves be subordinate in
their right to receive certain distributions to other classes of senior and
subordinated securities, respectively, through a cross-support mechanism or
otherwise.

         As among classes of senior securities and as among classes of
subordinated securities, distributions may be allocated among these classes as
follows:

         o   in the order of their scheduled final distribution dates,

         o   in accordance with a schedule or formula,

         o   in relation to the occurrence of events or otherwise,

in each case as specified in the related prospectus supplement. As among classes
of subordinated securities, the related prospectus supplement will specify the
allocation of payments to holders of the related senior securities on account of
delinquencies or losses and the allocation payments to any reserve account.

POOL INSURANCE POLICIES

         The related prospectus supplement may specify that a separate pool
insurance policy will be obtained for the pool. This policy will be issued by
the pool insurer named in the prospectus supplement. Subject to the limits
described in this section, each pool insurance policy will cover loss by reason
of default in payment on loans in the related pool in an amount equal to a



                                       49


percentage, which is specified in the related prospectus supplement, of the
aggregate principal balances of the loans on the cut-off date which are not
covered as to their entire outstanding principal balances by primary mortgage
insurance policies. As more fully described in the following paragraph, the
master servicer will present claims to the pool insurer on behalf of itself, the
trustee and the securityholders. However, the pool insurance policies are not
blanket policies against loss, since claims under the policies may only be made
respecting particular defaulted loans and only upon satisfaction of the
conditions precedent described in the following paragraph. Unless otherwise
specified in the related prospectus supplement, no pool insurance policy will
cover losses due to a failure to pay or denial of a claim under a primary
mortgage insurance policy.

         Unless otherwise specified in the related prospectus supplement, the
pool insurance policy will provide that no claims may be validly presented
unless the following conditions are satisfied:

         o   any required primary mortgage insurance policy is in effect for the
             defaulted loan and a claim under that policy has been submitted and
             settled;

         o   hazard insurance on the related mortgaged property has been kept in
             force and real estate taxes and other protection and preservation
             expenses have been paid;

         o   if there has been physical loss or damage to the mortgaged
             property, the property has been restored to its physical condition,
             reasonable wear and tear excepted, at the time of issuance of the
             policy; and

         o   the insured has acquired good and merchantable title to the
             mortgaged property free and clear of liens except certain permitted
             encumbrances.

Upon satisfaction of these conditions, the pool insurer will have the option
either

         o   to purchase the property securing the defaulted loan at a price
             equal to the loan's principal balance plus accrued and unpaid
             interest at the loan rate to the date of purchase plus certain
             expenses incurred by the master servicer on behalf of the trustee
             and securityholders, or

         o   to pay the amount by which the sum of the principal balance of the
             defaulted loan plus accrued and unpaid interest at the loan rate to
             the date of payment of the claim and the aforementioned expenses
             exceeds the proceeds received from an approved sale of the
             mortgaged property,

in either case net of amounts paid or assumed to have been paid under the
related primary mortgage insurance policy.

         If any property securing a defaulted loan is damaged and proceeds, if
any, from the related hazard insurance policy or any applicable special hazard
insurance policy are insufficient to restore the damaged property to a condition
sufficient to permit recovery under the pool insurance policy, the master
servicer will not be required to expend its own funds to restore the damaged
property unless it determines that



                                       50


         o   the restoration will increase the proceeds to securityholders on
             liquidation of the related loan after reimbursement to the master
             servicer of its expenses, and

         o   the master servicer will be able to recover its expenses from
             proceeds of the sale of the property or proceeds of the related
             pool insurance policy or any related primary mortgage insurance
             policy.

         Unless otherwise specified in the related prospectus supplement, no
pool insurance policy will insure against losses sustained by reason of a
default arising, among other things, from

         o   fraud or negligence in the origination or servicing of a loan,
             including misrepresentation by the borrower, the originator or
             persons involved in the origination of the loan, or

         o   failure to construct a mortgaged property in accordance with plans
             and specifications.

Many primary mortgage insurance policies also do not insure against these types
of losses. Nevertheless, a failure of coverage attributable to one of the
foregoing events might result in a breach of the related seller's
representations and, in that event, might give rise to an obligation on the part
of the seller to purchase the defaulted loan if the breach cannot be cured. No
pool insurance policy will cover a claim in respect of a defaulted loan that
occurs when the loan's servicer, at the time of default or thereafter, was not
approved by the insurer. Many primary mortgage insurance policies also do not
cover claims in this case.

         Unless otherwise specified in the related prospectus supplement, the
original amount of coverage under the pool insurance policy will be reduced over
the life of the related securities by the aggregate dollar amount of claims
paid, less the aggregate of the net amounts realized by the pool insurer upon
disposition of all foreclosed properties. The amount of claims paid will include
certain expenses incurred by the master servicer as well as accrued interest on
delinquent loans to the date of payment of the claim, unless otherwise specified
in the related prospectus supplement. Accordingly, if aggregate net claims paid
under any pool insurance policy reach the original policy limit, coverage under
that pool insurance policy will be exhausted and any further losses will be
borne by the securityholders.

         The terms of any pool insurance policy relating to a pool of
Manufactured Housing Contracts or Home Improvement Contracts will be described
in the related prospectus supplement.

FHA INSURANCE; VA GUARANTEES

         Single Family Loans designated in the related prospectus supplement as
insured by the FHA will be insured by the FHA as authorized under the United
States Housing Act of 1937, as amended. These mortgage loans will be insured
under various FHA programs including the standard FHA 203(b) program to finance
the acquisition of one- to four-family housing units and the FHA 245 graduated
payment mortgage program. These programs generally limit the principal amount
and interest rates of the mortgage loans insured. Single Family 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 Single Family Loan
relating to a series may have



                                       51


an interest rate or original principal amount exceeding the applicable FHA
limits at the time the loan was originated.

         The insurance premiums for Single Family Loans insured by the FHA are
collected by lenders approved by the Department of Housing and Urban Development
(HUD), or by the master servicer or any sub-servicer, 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 property to HUD or
upon assignment of the defaulted mortgage loan to HUD. With respect to a
defaulted FHA-insured Single Family Loan, the master servicer or any
sub-servicer is limited in its ability to initiate foreclosure proceedings. When
it is determined by the master servicer or sub-servicer or HUD that the default
was caused by circumstances beyond the mortgagor's control, the master servicer
or such sub-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 mortgagor. These plans may involve the reduction or suspension of
regular mortgage payments for a specified period, with such payments to be made
up on 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 this
type of default is accompanied by certain other criteria, HUD may provide relief
by making payments to the master servicer or sub-servicer in partial or full
satisfaction of amounts due under the mortgage loan or by accepting assignment
of the loan from the master servicer or sub-servicer. Any payments made by HUD
are to be repaid by the mortgagor to HUD. With certain exceptions, at least
three full monthly installments must be due and unpaid under the mortgage loan,
and HUD must have rejected any request for relief from the mortgagor, before the
master servicer or sub-servicer may initiate foreclosure proceedings.

         In most cases, HUD has the option to pay insurance claims in cash or in
debentures issued by HUD. Currently, claims are being paid in cash. Claims have
not been paid in debentures since 1965. HUD debentures issued in satisfaction of
FHA insurance claims bear interest at the applicable HUD debentures' interest
rate. The master servicer or sub-servicer of each FHA-insured Single Family Loan
will be obligated to purchase any HUD debenture issued in satisfaction of a
mortgage loan upon default for an amount equal to the debenture's principal
amount.

         The amount of insurance benefits paid by the FHA generally is equal to
the entire unpaid principal amount of the defaulted mortgage loan adjusted to
reimburse the master servicer or sub-servicer for certain costs and expenses and
to deduct certain amounts received or retained by the master servicer or
sub-servicer after default. When entitlement to insurance benefits results from
foreclosure (or other acquisition of possession) and conveyance of the mortgaged
property to HUD, the master servicer or sub-servicer is compensated for no more
than two-thirds of its foreclosure costs, and is compensated for interest
accrued and unpaid prior to the conveyance date generally only to the extent
allowed pursuant to the related forbearance plan approved by HUD. When
entitlement to insurance benefits results from assignment of the mortgage 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 Single Family Loan, bears interest from the date
which is 30 days after the mortgagor's first uncorrected failure to perform any
obligation to make any payment due under the mortgage loan and, upon



                                       52


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.

         Single Family 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, which permits a veteran, the
spouse of a veteran in certain cases, to obtain a mortgage loan guaranteed by
the VA covering 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. However, no Single Family Loan
guaranteed by the VA will have an original principal amount greater than five
times the partial VA guarantee for that mortgage loan.

         The maximum guarantee 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 U.S.C. Section 1803(a), as amended. As
of November 1, 1998 the maximum guarantee that may be issued by the VA under a
VA-guaranteed mortgage loan of more than $144,000 is the lesser of 25% of the
original principal amount of the mortgage loan and $50,570. The liability on the
guarantee is reduced or increased, pro rata, with any reduction or increase in
the amount of indebtedness, but in no event will the amount payable under the
guaranty exceed the amount of the original guaranty. The VA may, at its option
and without regard to the guaranty, make full payment to a mortgage holder of
unsatisfied indebtedness on a mortgage loan upon the loan's assignment to the
VA.

         With respect to a defaulted VA-guaranteed Single Family Loan, the
master servicer or sub-servicer is, absent exceptional circumstances, authorized
to announce its intention to foreclose only when the default has continued for
three months. Generally, a claim under the guaranty is submitted after
liquidation of the mortgaged property.

         The amount payable under the guaranty will be the percentage of the
VA-guaranteed Single Family Loan originally guaranteed applied to indebtedness
outstanding as of the applicable date of computation specified in 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 these amounts have not been recovered through
liquidation of the mortgaged property. The amount payable under the guaranty may
in no event exceed the amount of the original guaranty.

SPECIAL HAZARD INSURANCE POLICIES

         If specified in the related prospectus supplement, a separate special
hazard insurance policy will be obtained for the pool and will be issued by the
special hazard insurer named in the prospectus supplement. Subject to the
limitations described in the immediately following sentence, each special hazard
insurance policy will protect holders of the related securities from

         o   loss by reason of damage to mortgaged properties caused by certain
             hazards -including earthquakes and, to a limited extent, tidal
             waves and related water damage or as otherwise specified in the
             prospectus supplement - not insured against under the



                                       53


             standard form of hazard insurance policy for the respective states
             in which the mortgaged properties are located or under a flood
             insurance policy if the mortgaged property is located in a
             federally designated flood area, and

         o   loss caused by reason of the application of the coinsurance clause
             contained in hazard insurance policies.

See "Operative Agreements--Hazard Insurance" in this prospectus. No special
hazard insurance policy will cover losses occasioned by fraud or conversion by
the trustee or master servicer, war, insurrection, civil war, certain
governmental action, errors in design, faulty workmanship or materials (except
under certain circumstances), nuclear or chemical reaction, flood (if the
mortgaged property is located in a federally designated flood area), nuclear or
chemical contamination and certain other risks. The amount of coverage under any
special hazard insurance policy will be specified in the related prospectus
supplement. Each special hazard insurance policy will provide that no claim may
be paid unless hazard insurance and, if applicable, flood insurance on the
related mortgaged property have been kept in force and other protection and
preservation expenses have been paid.

         Subject to the limitations set forth in the immediately preceding
paragraph, and unless otherwise specified in the related prospectus supplement,
each special hazard insurance policy will provide coverage where there has been
damage to property securing a foreclosed mortgage loan, and title to the
mortgaged property has been acquired by the insured, to the extent that the
damage is not covered by the hazard insurance policy or flood insurance policy,
if any, maintained by the borrower or the master servicer. In this circumstance,
the special hazard insurer will pay the lesser of

         o   the cost to repair or replace the mortgaged property, and

         o   upon transfer of the property to the special hazard insurer, the
             unpaid principal balance of the loan at the time the property is
             acquired by foreclosure or deed in lieu of foreclosure, plus
             accrued interest to the date of claim settlement, together with
             certain expenses incurred by the master servicer with respect to
             the property.

If the unpaid principal balance of a loan plus accrued interest and certain
servicing expenses are paid by the special hazard insurer, the amount of further
coverage under the related special hazard insurance policy will be reduced by
that amount less any net proceeds from the sale of the property. Any amount paid
as the cost to repair the damaged property will also reduce coverage by such
amount. So long as a pool insurance policy remains in effect, the payment by the
special hazard insurer to cover the unpaid principal balance of a loan plus
accrued interest and certain servicing expenses or to cover the cost to repair a
mortgaged property will not affect the total insurance proceeds paid to
securityholders, but will affect the relative amounts of coverage remaining
under the special hazard insurance policy and the pool insurance policy.

         Since each special hazard insurance policy will be designed to permit
full recovery under the mortgage pool insurance policy in circumstances in which
recoveries would otherwise be unavailable because mortgaged properties have been
damaged by a cause not insured against by a standard hazard policy and thus
would not be restored, each operative agreement will provide



                                       54


that, unless otherwise specified in the related prospectus supplement, the
master servicer will be under no obligation to maintain the special hazard
insurance policy once the related pool insurance policy has been terminated or
been exhausted due to payment of claims.

         To the extent specified in the related prospectus supplement, the
master servicer may deposit in a special trust account, cash, an irrevocable
letter of credit or any other instrument acceptable to each rating agency named
in the prospectus supplement, in order to provide protection in lieu of or in
addition to that provided by a special hazard insurance policy. The amount of
any special hazard insurance policy or of the deposit to the special trust
account relating to securities may be reduced so long as the reduction will not
result in a downgrading of the rating of the securities by any rating agency
named in the prospectus supplement.

         The terms of any special hazard insurance policy relating to a pool of
Manufactured Housing Contracts or Home Improvement Contracts will be described
in the related prospectus supplement.

BANKRUPTCY BONDS

         If specified in the related prospectus supplement, a bankruptcy bond
for proceedings under the federal Bankruptcy Code will be issued by an insurer
named in the prospectus supplement. Each bankruptcy bond will cover certain
losses resulting from a reduction by a bankruptcy court of scheduled payments of
principal and interest on a loan or a reduction by the court of the principal
amount of a loan. The bankruptcy bond will also cover unpaid interest on the
amount of such a principal reduction from the date of the filing of a bankruptcy
petition. The required amount of coverage under any bankruptcy bond will be set
forth in the related prospectus supplement. Coverage under a bankruptcy bond may
be cancelled or reduced by the master servicer if the cancellation or reduction
would not adversely affect the then current rating of the securities by any
rating agency named in the prospectus supplement. See "Material Legal Aspects of
the Mortgage Loans--Anti-Deficiency Legislation and Other Limitations on
Lenders" in this prospectus.

         To the extent specified in the related prospectus supplement, the
master servicer may deposit in a special trust account, cash, an irrevocable
letter of credit or any other instrument acceptable to each rating agency named
in the prospectus supplement, to provide protection in lieu of or in addition to
that provided by a bankruptcy bond. The amount of any bankruptcy bond or of the
deposit to the special trust account relating to the securities may be reduced
so long as the reduction would not result in a downgrading of the rating of the
securities by any rating agency named in the prospectus supplement.

         The terms of any bankruptcy bond relating to a pool of Manufactured
Housing Contracts or Home Improvement Contracts will be described in the related
prospectus supplement.

FHA INSURANCE ON MULTIFAMILY LOANS

         There are two primary FHA insurance programs that are available for
Multifamily Loans. Sections 221(d)(3) and (d)(4) of the National Housing Act
allow HUD to insure mortgage loans that are secured by newly constructed and
substantially rehabilitated multifamily rental projects.



                                       55


Section 244 of the Housing Act provides for co-insurance of mortgage loans made
under Sections 221(d)(3) and (d)(4) by HUD/FHA and a HUD-approved co-insurer.
Generally the term of a mortgage loan may be up to 40 years and the ratio of
loan amount to property replacement cost can be up to 90%.

         Section 223(f) of the National Housing Act allows HUD to insure
mortgage loans made for the purchase or refinancing of existing apartment
projects which are at least three years old. Section 244 also provides for
co-insurance of mortgage loans made under Section 223(f). Under Section 223(f),
the loan proceeds cannot be used for substantial rehabilitation work but repairs
may be made for, generally up to the greater of 15% of the value of the project
or a dollar amount per apartment unit established from time to time by HUD. In
general the loan term may not exceed 35 years and a loan-to-value ratio of no
more than 85% is required for the purchase of a project and a loan-to-value
ratio of no more than 70% for the refinancing of a project.

         FHA insurance is generally payable in cash or, at the option of the
mortgagee, in debentures. The insurance does not cover 100% of the mortgage loan
but is subject to certain deductions and certain losses of interest from the
date of the default.

RESERVE ACCOUNTS

         If specified in the related prospectus supplement, credit support with
respect to a series of securities may be provided by the establishment and
maintenance of one or more reserve accounts for that series, in trust, with the
related trustee. The prospectus supplement will specify whether or not a reserve
accounts will be included in the related trust fund.

         The reserve account for a series of securities will be funded in one of
the following ways:

         o   by a deposit of cash, U.S. Treasury securities, instruments
             evidencing ownership of principal or interest payments on U.S.
             Treasury securities, letters of credit, demand notes, securities of
             deposit or a combination of these, in the aggregate amount
             specified in the related prospectus supplement;

         o   by deposit from time to time of amounts specified in the related
             prospectus supplement to which the subordinated securityholders, if
             any, would otherwise be entitled; or

         o   in such other manner as the prospectus supplement may specify.

         Any amounts on deposit in the reserve account and the proceeds of any
other instrument upon maturity will be held in cash or will be invested in
permitted investments. Unless otherwise specified in the related prospectus
supplement, "permitted investments" will include obligations of the United
States and certain of its agencies, certificates of deposit, certain commercial
paper, time deposits and bankers acceptances sold by eligible commercial banks
and certain repurchase agreements of United States government securities with
eligible commercial banks. If a letter of credit is deposited with the trustee,
the letter of credit will be irrevocable. Unless otherwise specified in the
related prospectus supplement, any instrument deposited in a reserve account
will name the trustee, in its capacity as trustee for the securityholders, as
beneficiary and will be issued by an entity acceptable to each rating agency
named in the



                                       56


prospectus supplement. Additional information with respect to instruments
deposited in the reserve account will be set forth in the related prospectus
supplement.

         Any amounts deposited, and payments on instruments deposited, in a
reserve account will be available for withdrawal from the reserve account for
distribution to securityholders, for the purposes, in the manner and at the
times specified in the related prospectus supplement.

CROSS SUPPORT

         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 securities. In this case, credit support may be provided
by a cross support feature which requires that distributions be made with
respect to securities evidencing a beneficial ownership interest in, or secured
by, other asset groups within the same trust fund. The related prospectus
supplement for a series which includes a cross support feature will describe the
manner and conditions for applying the cross support feature.

         If specified in the related prospectus supplement, the coverage
provided by one or more forms of credit support may apply concurrently to two or
more related trust funds. If applicable, the related prospectus supplement will
identify the trust funds to which the credit support relates and the manner of
determining the amount of the coverage provided and the application of the
coverage to the identified trust funds.

OTHER INSURANCE, SURETY BONDS, GUARANTIES, LETTERS OF CREDIT AND SIMILAR
INSTRUMENTS OR AGREEMENTS

         If specified in the related prospectus supplement, a trust fund may
also include insurance, guaranties, surety bonds, letters of credit or similar
arrangements for the following purposes:

         o   to maintain timely payments or provide additional protection
             against losses on the assets included in the trust fund,

         o   to pay administrative expenses, or

         o   to establish a minimum reinvestment rate on the payments made in
             respect of the assets included in the trust fund or principal
             payment rate on the assets.

These 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 prospectus supplement.

FINANCIAL INSTRUMENTS

         If specified in the related prospectus supplement, the trust fund may
include one or more swap arrangements or other financial instruments that are
intended to meet the following goals:



                                       57


         o   to convert the payments on some or all of the assets 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 in the event that any index rises above or
             falls below specified levels; or

         o   to provide protection against interest rate changes, certain types
             of losses, including reduced market value, 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.

                       YIELD AND PREPAYMENT CONSIDERATIONS

         The yields to maturity and weighted average lives of the certificates
will be affected primarily by the amount and timing of principal payments
received on or in respect of the assets included in the related trust fund. The
original terms to maturity of the loans in a given pool will vary depending upon
the types of loans included. Each prospectus supplement will contain information
with respect to the types and maturities of the loans in the related pool.
Unless otherwise specified in the related prospectus supplement, loans may be
prepaid, without penalty, in full or in part at any time. Multifamily Loans may
prohibit prepayment for a specified period after origination, may prohibit
partial prepayments entirely, and may require the payment of a prepayment
penalty upon prepayment in full or in part. The prepayment experience of the
loans in a pool will affect the life of the related series of securities.

         The rate of prepayments on the loans cannot be predicted. A number of
factors, including homeowner mobility, economic conditions, the presence and
enforceability of due-on-sale clauses, mortgage market interest rates and the
availability of mortgage funds may affect the prepayment experience of loans.
Some of these factors, as well as other factors including limitations on
prepayment and the relative tax benefits associated with the ownership of
income-producing real property, may affect the prepayment experience of
Multifamily Loans.

         Home Equity Loans and Home Improvement Contracts have been originated
in significant volume only during the past few years and neither depositor is
aware of any publicly available studies or statistics on the rate of prepayment
of these types of loans. Generally, Home Equity Loans and Home Improvement
Contracts are not viewed by borrowers as permanent financing. Accordingly, these
loans may experience a higher rate of prepayment than traditional first mortgage
loans. On the other hand, because Home Equity Loans that are 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 mortgages. The prepayment
experience of the related trust fund may also be



                                       58


affected by 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 or Home Improvement Contracts include the amounts
of, and interest rates on, the underlying senior mortgage loans, and the use of
first mortgage loans as long-term financing for home purchase and junior
mortgage loans as shorter-term financing for a variety of purposes, including
home improvement, education expenses and purchases of consumer durables such as
automobiles. Accordingly, these types of loans may experience a higher rate of
prepayment than traditional fixed-rate mortgage loans. In addition, 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 these loans.

         Collections on Home Equity Loans that are revolving credit line loans
may vary because, among other things, borrowers may

         o   make payments during any month as low as the minimum monthly
             payment for that month or, during the interest-only period for
             revolving credit line loans and, in more limited circumstances,
             closed-end loans, as to which an interest-only payment option has
             been selected, the interest and the fees and charges for that
             month; or

         o   make payments as high as the entire outstanding principal balance
             plus accrued interest and related fees and charges.

It is possible that borrowers may fail to make the required periodic payments.
In addition, collection on these loans may vary due to seasonal purchasing and
the payment habits of borrowers.

         Unless otherwise provided in the related prospectus supplement, all
conventional loans other than Multifamily Loans will contain due-on-sale
provisions permitting the mortgagee or holder of the contract to accelerate the
maturity of the related loan upon the sale or certain other transfers of the
related mortgaged property by the borrower. As described in the related
prospectus supplement, conventional Multifamily Loans may contain due-on-sale
provisions, due-on-encumbrance provisions or both. Loans insured by the FHA, and
loans partially guaranteed by the VA, are assumable with the consent of the FHA
and the VA, respectively. Thus, the rate of prepayments of these loans may be
lower than that of conventional mortgage loans bearing comparable interest
rates. Unless otherwise provided in the related prospectus supplement, the
master servicer generally will enforce any due-on-sale or due-on-encumbrance
clause, to the extent it has knowledge of the conveyance or further encumbrance
or the proposed conveyance or proposed further encumbrance of the mortgaged
property and reasonably believes that it is entitled to do so under applicable
law. However, the master servicer will not take any enforcement action that
would impair or threaten to impair any recovery under any related insurance
policy. See "Operative Agreements--Collection Procedures" and "Material Legal
Aspects of the Mortgage Loans" in this prospectus for a description of certain
provisions of each operative agreement and certain legal matters that may affect
the prepayment experience of the loans.

         The rate of prepayments of conventional mortgage loans has fluctuated
significantly in recent years. In general, prepayment rates may be influenced by
a variety of economic,



                                       59


geographic, social and other factors, including changes
in housing needs, job transfers, unemployment and servicing decisions. In
general, however, if prevailing rates fall significantly below the loan rate
borne by a loan, that loan is likely to be subject to a higher prepayment rate
than would be the case if prevailing interest rates remain at or above its rate.
Conversely, if prevailing interest rates rise appreciably above the loan rate
borne by a loan, that loan is likely to experience a lower prepayment rate than
would be the case if prevailing rates remain at or below its loan rate. However,
there can be no assurance that these generalities will hold true in particular
cases. The rate of prepayment of Multifamily Loans may also be affected by other
factors including loan terms including the existence of lockout periods,
due-on-sale and due-on-encumbrance clauses and prepayment changes, relative
economic conditions in the area where the mortgaged properties are located, the
quality of management of the mortgaged properties and possible changes in tax
laws.

         When a loan is prepaid in full, the borrower is charged interest on the
principal amount of the loan only for the number of days in the month actually
elapsed up to the date of the prepayment rather than for a full month. Unless
otherwise specified in the related prospectus supplement, the effect of a
prepayment in full will be to reduce the amount of interest passed through in
the following month to securityholders, because interest on the principal
balance of the prepaid loan will be paid only to the date of prepayment. Partial
prepayments in a given month may be applied to the outstanding principal
balances of the prepaid loans either on the first day of the month of receipt or
of the month following receipt. In the latter case, partial prepayments will not
reduce the amount of interest passed through in that month. Unless otherwise
specified in the related prospectus supplement, neither prepayments in full nor
partial prepayments will be passed through until the month following receipt.
Prepayment charges collected with respect to Multifamily Loans will be
distributed to securityholders, or to other persons entitled to them, as
described in the related prospectus supplement.

         If so specified in the related prospectus supplement, the master
servicer will be required to remit to the trustee, with respect to each loan in
the related trust as to which a principal prepayment in full or a principal
payment which is in excess of the scheduled monthly payment and is not intended
to cure a delinquency was received during any due period, an amount, from and to
the extent of amounts otherwise payable to the master servicer as servicing
compensation, equal to the excess, if any, of

         o   30 days' interest on the principal balance of the related loan at
             the loan rate net of the annual rate at which the master servicer's
             servicing fee accrues, over

         o   the amount of interest actually received on that loan during the
             due period, net of the master servicer's servicing fee.

         If the rate at which interest is passed through to the holders of
securities of a series is calculated on a loan by loan basis, disproportionate
principal prepayments with respect to loans bearing different loan rates will
affect the yield on the securities. In general, the effective yield to
securityholders will be slightly lower than the yield otherwise produced by the
applicable security pass-through rate and purchase price because, while interest
generally will accrue on each loan from the first day of the month, the
distribution of interest generally will not be made earlier than the month
following the month of accrual.



                                       60


         Under certain circumstances, the master servicer, the holders of the
residual interests in a REMIC or any other person named in the related
prospectus supplement may have the option to purchase the assets of a trust fund
to effect early retirement of the related series of securities. See "Operative
Agreements--Termination; Optional Termination; Optional Calls" in this
prospectus.

         Factors other than those identified in this prospectus and in the
related prospectus supplement could significantly affect principal prepayments
at any time and over the lives of the securities. The relative contribution of
the various factors affecting prepayment may also vary from time to time. There
can be no assurance as to the rate of payment of principal of trust fund assets
at any time or over the lives of the securities.

         The prospectus supplement relating to a series of securities will
discuss in greater detail the effect of the rate and timing of principal
payments including prepayments, delinquencies and losses on the yield, weighted
average lives and maturities of the securities.

         In the event that a receiver, bankruptcy trustee, debtor in possession
or similar entity (each, an "insolvency trustee") is appointed with respect to a
seller due to its insolvency or a seller becomes a debtor under the federal
Bankruptcy Code or any similar insolvency law, the insolvency trustee may
attempt to characterize the transfer of the related mortgage loans from the
seller to the depositor as a pledge to secure a financing rather than as a sale.
In the event that this attempt were successful, the insolvency trustee might
elect, among other remedies, to accelerate payment of the related securities and
liquidate the related loans, with each securityholder being entitled to receive
its allocable share of the principal balance of the loans, together with its
allocable share of interest on the loans at the applicable pass-through rate, or
weighted average "strip rate" as defined in the related prospectus supplement,
as the case may be, to the date of payment. In this event, the related
securityholders might incur reinvestment losses with respect to principal
received and investment losses attendant to the liquidation of the loans and the
resulting early retirement of the related security. In addition, certain delays
in distributions might be experienced by the securityholders in connection with
any such insolvency proceedings.

                              OPERATIVE AGREEMENTS

         Set forth below is a summary of the material provisions of each
operative agreement that are not described elsewhere in this prospectus. This
summary does not purport to be complete and is subject to, and qualified in its
entirety by reference to, the provisions of each operative agreement applicable
to a particular series of certificates. Where particular provisions or terms
used in the operative agreements are referred to, those provisions or terms are
as specified in the agreements. Except as otherwise specified, the operative
agreements described in this prospectus contemplate a trust fund that is
comprised of loans. Although an agreement governing a trust fund that consists
of Agency Securities or Private Label Securities may contain provisions that are
similar to those described below, they will be described more fully in the
related prospectus supplement.



                                       61


ASSIGNMENT OF TRUST FUND ASSETS

         Assignment of the Trust Fund Loans. When the securities of a series are
issued, the depositor named in the prospective supplement will cause the loans
comprising the related trust fund to be assigned to the trustee, together with
all principal and interest received by or on behalf of the depositor with
respect to those loans after the cut-off date, other than principal and interest
due on or before the cut-off date and other than any retained interest specified
in the related prospectus supplement. Concurrently with this assignment, the
trustee will deliver the securities to the depositor in exchange for the loans.
Each loan will be identified in a schedule appearing as an exhibit to the
related agreement. The schedule will include information as to the outstanding
principal balance of each loan after application of payments due on the cut-off
date, as well as information regarding the loan rate or APR, the current
scheduled monthly payment of principal and interest, the maturity of the loan,
its loan-to-value ratio or combined loan-to-value ratio at origination and
certain other information.

         If so specified in the related prospectus supplement, and in accordance
with the rules of membership of Merscorp, Inc. and/or Mortgage Electronic
Registration Systems, Inc. (MERS), assignments of the mortgages for some or all
of the mortgage loans in the related trust will be registered electronically
through the MERS(R) System. With respect to mortgage loans registered through
the MERS(R) System, MERS shall serve as mortgagee of record solely as a nominee
in an administrative capacity on behalf of the trustee and shall not have any
interest in any of those mortgage loans.

         In addition, the depositor will deliver to the trustee or a custodian
the following items in connection with each loan in the related trust fund:

         o   the original mortgage note or contract, endorsed without recourse
             in blank or to the order of the trustee;

         o   in the case of Single Family Loans, Home Equity Loans or
             Multifamily Loans, the mortgage, deed of trust or similar
             instrument (each, a "mortgage") with evidence of recording
             indicated on the mortgage; however, in the case of any mortgage not
             returned from the public recording office, the depositor will
             deliver or cause to be delivered a copy of the mortgage together
             with a certificate stating that the original mortgage was delivered
             to the recording office;

         o   in the case of a contract, other than an unsecured contract, the
             security interest in the mortgaged property securing the contract;

         o   an assignment of the mortgage or contract to the trustee, which
             assignment will be in recordable form in the case of a mortgage
             assignment or evidence that the mortgage is held for the trustee
             through the MERS(R) System; and

         o   any other security documents as may be specified in the related
             prospectus supplement, including those relating to any senior
             lienholder interests in the related mortgaged property.



                                       62


         Unless otherwise specified in the related prospectus supplement, the
depositor will promptly cause the assignments of any Single Family Loan, Home
Equity Loan and Multifamily Loan (except for mortgages held under the MERS(R)
System) to be recorded in the appropriate public office for real property
records, except in states in which, in the opinion of counsel acceptable to the
trustee, recording is not required to protect the trustee's interest in the
loans against the claim of any subsequent transferee or any successor to, or
creditor of, the depositor or the originator of the loans. Unless otherwise
specified in the related prospectus supplement, the depositor will promptly make
or cause to be made an appropriate filing of a UCC-1 financing statement in the
appropriate states to give notice of the trustee's ownership of the contracts.

         With respect to any loans which are cooperative loans, the depositor
will deliver the following items to the trustee:

         o   the related original cooperative note endorsed, without recourse,
             in blank or to the order of the trustee,

         o   the original security agreement,

         o   the proprietary lease or occupancy agreement,

         o   the recognition agreement,

         o   an executed financing agreement and the relevant stock certificate,

         o   related blank stock powers, and

         o   any other document specified in the related prospectus supplement.

The depositor will cause to be filed in the appropriate office an assignment and
a financing statement evidencing the trustee's security interest in each
cooperative loan.

         The trustee or custodian will review the mortgage loan documents, upon
receipt, within the time period specified in the related prospectus supplement.
The trustee will hold the documents in trust for the benefit of the
securityholders. Unless otherwise specified in the related prospectus
supplement, if any of these documents are found to be missing or defective in
any material respect, the trustee or custodian will notify the master servicer
and the depositor, and the master servicer will notify the related seller. If
the seller cannot cure the omission or defect within a specified member of days
after receipt of notice, the seller will be obligated either to purchase the
loan from the trustee or to substitute a qualified substitute loan for the
defective loan. There can be no assurance that a seller will fulfill this
obligation. Although the master servicer may be obligated to enforce the
seller's obligation to the extent described in this prospectus under "Mortgage
Loan Program--Representations by Sellers; Repurchases", neither the master
servicer nor the depositor will be obligated to purchase the mortgage loan if
the seller defaults on its obligation, unless the breach also constitutes a
breach of the representations or warranties of the master servicer or the
depositor, as the case may be. Unless otherwise specified in the related
prospectus supplement, the seller's obligation to cure, purchase or substitute
constitutes the sole remedy available to the securityholders or the trustee for
the omission of, or a material defect in, a constituent loan document.



                                       63


         The trustee will be authorized to appoint a custodian pursuant to a
custodial agreement to maintain possession of and, if applicable, to review the
documents relating to the loans as agent of the trustee.

         The master servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the agreement. Upon a breach of any representation of the
master servicer which materially and adversely affects the interests of the
securityholders in a loan, the master servicer will be obligated either to cure
the breach in all material respects or to purchase the loan. Unless otherwise
specified in the related prospectus supplement, this obligation to cure,
purchase or substitute constitutes the sole remedy available to the
securityholders or the trustee for a breach of representation by the master
servicer.

         Notwithstanding the provisions of the foregoing two paragraphs, with
respect to a trust fund for which a REMIC election is to be made, unless the
related prospectus supplement otherwise provides, no purchase or substitution of
a loan will be made if the purchase or substitution would result in a prohibited
transaction tax under the Internal Revenue Code.

         Assignment of Agency Securities. The applicable depositor will cause
any Agency Securities included in a trust fund to be registered in the name of
the trustee or its nominee, and the trustee concurrently will execute,
countersign and deliver the securities. Each Agency Security will be identified
in a schedule appearing as an exhibit to the related pooling and servicing
agreement, which will specify as to each Agency Security its original principal
amount, outstanding principal balance as of the cut-off date, annual
pass-through rate, if any, and the maturity date.

         Assignment of Private Label Securities. The applicable depositor will
cause any Private Label Securities included in a trust fund to be registered in
the name of the trustee. The trustee or custodian will have possession of any
Private Label Securities that are in certificated form. Unless otherwise
specified in the related prospectus supplement, the trustee will not be in
possession, or be assignee of record, of any assets underlying the Private Label
Securities. See "The Trust Fund--Private Label Securities." The Private Label
Securities will be identified in a schedule appearing as an exhibit to the
related agreement, which will specify the original principal amount, the
outstanding principal balance as of the cut-off date, the annual pass-through
rate or interest rate, the maturity date and other pertinent information for the
Private Label Securities conveyed to the trustee.

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

         Each sub-servicer servicing a loan pursuant to a sub-servicing
agreement will establish and maintain a subservicing account which meets the
requirements and is otherwise acceptable to the master servicer. A sub-servicing
account must be established with a Federal Home Loan Bank or with a depository
institution (including the sub-servicer if it is a depository institution), the
accounts in which are insured by the Federal Deposit Insurance Corporation
(FDIC). If a sub-servicing account is maintained at an institution that is a
Federal Home Loan Bank or an FDIC-insured institution and, in either case, the
amount on deposit in the sub-servicing account exceeds the FDIC insurance
coverage amount, then such excess amount must be remitted to the



                                       64


master servicer within one business day after receipt. In addition, the
sub-servicer must maintain a separate account for escrow and impound funds
relating to the loans. Each sub-servicer is required to deposit into its
sub-servicing account on a daily basis all amounts that it receives in respect
of the loans described immediately below under "--Sub-Servicing by Sellers",
less its servicing or other compensation. On or before the date specified in the
sub-servicing agreement, the sub-servicer will remit to the master servicer or
the trustee all funds held in the sub-servicing account with respect to the
loans that are required to be remitted. The sub-servicer is also required to
advance, on the scheduled remittance date, an amount corresponding to any
monthly installment of principal and interest, less its servicing or other
compensation, on any loan the payment of which was not received from the
borrower. Unless otherwise specified in the related prospectus supplement, this
obligation of each sub-servicer to advance continues up to and including the
first of the month following the date on which the related mortgaged property is
sold at a foreclosure sale or is acquired on behalf of the securityholders by
deed in lieu of foreclosure, or until the related loan is liquidated.

         The master servicer will establish and maintain with respect to the
related trust fund a security account which is a separate account or accounts
for the collection of payments on the assets in the trust fund. Unless otherwise
specified in the related prospectus supplement, each security account shall meet
one of the requirements listed below.

         o   It must be maintained with a depository institution the debt
             obligations of which (or in the case of a depository institution
             that is the principal subsidiary of a holding company, the
             obligations of which) are rated in one of the two highest rating
             categories by each rating agency rating(s) named in the prospectus
             supplement.

         o   It must be an account the deposits in which are fully insured by
             the FDIC.

         o   It must be an account or accounts the deposits in which are insured
             by the FDIC to its established limits and the uninsured deposits in
             which are otherwise secured such that, as evidenced by an opinion
             of counsel, the securityholders have a claim with respect to the
             funds in the security account or a perfected first priority
             security interest against any collateral securing those funds that
             is superior to the claims of any other depositors or general
             creditors of the depository institution with which the security
             account is maintained.

         o   It must be an account otherwise acceptable to each rating agency
             named in the prospectus supplement.

The collateral eligible to secure amounts in the security account is limited to
United States government securities and other high-quality permitted
investments. A security account may be maintained as an interest-bearing account
or the funds held in the account may be invested pending each succeeding
distribution date in permitted investments. Unless otherwise specified in the
related prospectus supplement, the master servicer or its designee will be
entitled to receive any interest or other income earned on funds in the security
account as additional compensation and will be obligated to deposit in the
security account the amount of any loss immediately as realized. The security
account may be maintained with the master servicer or



                                       65


with a depository institution that is an affiliate of the master servicer,
provided that the master servicer or its affiliate, as applicable, meets the
standards set forth above.

         On a daily basis, the master servicer will deposit in the certificate
account for each trust fund, to the extent applicable and unless otherwise
specified in the related prospectus supplement and provided in the pooling and
servicing agreement, the following payments and collections received, or
advances made, by the master servicer or on its behalf subsequent to the cut-off
date, other than payments due on or before the cut-off date and exclusive of any
amounts representing a retained interest:

         o   all payments on account of principal, including principal
             prepayments and, if specified in the related prospectus supplement,
             prepayment penalties, on the loans;

         o   all payments on account of interest on the loans, net of applicable
             servicing compensation;

         o   Insurance Proceeds;

         o   Liquidation Proceeds;

         o   any net proceeds received on a monthly basis with respect to any
             properties acquired on behalf of the securityholders by foreclosure
             or deed in lieu of foreclosure;

         o   all proceeds of any loan or mortgaged property purchased by the
             master servicer, the depositor, any sub-servicer or any seller as
             described in this prospectus under "Loan Program--Representations
             by Sellers; Repurchases or Substitutions" or "--Assignment of Trust
             Fund Assets" above and all proceeds of any loan repurchased as
             described in this prospectus under "--Termination; Optional
             Termination" below;

         o   all payments required to be deposited in the security account with
             respect to any deductible clause in any blanket insurance policy
             described in this prospectus under "--Hazard Insurance" below;

         o   any amount required to be deposited by the master servicer in
             connection with losses realized on investments of funds held in the
             security account made for the benefit of the master servicer; and

         o   all other amounts required to be deposited in the security account
             pursuant to the related agreement.

PRE-FUNDING ACCOUNT

         If so provided in the related prospectus supplement, the master
servicer will establish and maintain a pre-funding account in the name of the
trustee on behalf of the related securityholders into which the applicable
depositor will deposit the pre-funded amount on the related closing date. The
trustee will use the pre-funded amount to purchase subsequent loans from the
depositor from time to time during the funding period which generally runs from
the closing date to the date specified in the related prospectus supplement. At
the end of the funding period, any



                                       66


amounts remaining in the pre-funding account will be distributed to the related
securityholders in the manner and priority specified in the related prospectus
supplement as a prepayment of principal of the related securities.

SUB-SERVICING OF LOANS

         Each seller of a loan or any other servicing entity may act as the
sub-servicer for that loan pursuant to a sub-servicing agreement which will not
contain any terms inconsistent with the related operative agreement. While each
sub-servicing agreement will be a contract solely between the master servicer
and the related sub-servicer, the operative agreement pursuant to which a series
of securities is issued will provide that, the trustee or any successor master
servicer must recognize the sub-servicer's rights and obligations under the
sub-servicing agreement, if for any reason the master servicer for that series
is no longer the master servicer of the related loans.

         With the approval of the master servicer, a sub-servicer may delegate
its servicing obligations to third-party servicers, but the sub-servicer will
remain obligated under its sub-servicing agreement. Each sub-servicer will be
required to perform the customary functions of a servicer of mortgage loans.
These functions generally include

         o   collecting payments from borrowers and remitting collections to the
             master servicer;

         o   maintaining hazard insurance policies as described in this
             prospectus and in any related prospectus supplement, and filing and
             settling claims under those policies, subject in certain cases to
             the master servicer's right to approve settlements in advance;

         o   maintaining borrower escrow or impoundment accounts for payment of
             taxes, insurance and other items required to be paid by the
             borrower under the related loan;

         o   processing assumptions or substitutions, although, unless otherwise
             specified in the related prospectus supplement, the master servicer
             is generally required to enforce due-on-sale clauses to the extent
             their enforcement is permitted by law and would not adversely
             affect insurance coverage;

         o   attempting to cure delinquencies;

         o   supervising foreclosures;

         o   inspecting and managing mortgaged properties under certain
             circumstances;

         o   maintaining accounting records relating to the loans; and

         o   to the extent specified in the related prospectus supplement,
             maintaining additional insurance policies or credit support
             instruments and filing and settling claims under them.



                                       67


A sub-servicer will also be obligated to make advances in respect of delinquent
installments of principal and interest on loans, as described more fully in this
prospectus under "--Payments on Loans; Deposits to Security Account" above, and
in respect of certain taxes and insurance premiums not paid on a timely basis by
borrowers.

         As compensation for its servicing duties, each sub-servicer will be
entitled to a monthly servicing fee, to the extent the scheduled payment on the
related loan has been collected, in the amount set forth in the related
prospectus supplement. Each sub-servicer is also entitled to collect and retain,
as part of its servicing compensation, any prepayment or late charges provided
in the note or related instruments. Each sub-servicer will be reimbursed by the
master servicer for certain expenditures which it makes, generally to the same
extent the master servicer would be reimbursed under the agreement. The master
servicer may purchase the servicing of loans if the sub-servicer elects to
release the servicing of the loans to the master servicer. See "--Servicing and
Other Compensation and Payment of Expenses" below.

         Each sub-servicer may be required to agree to indemnify the master
servicer for any liability or obligation sustained by the master servicer in
connection with any act or failure to act by the sub-servicer in its servicing
capacity. Each sub-servicer will be required to maintain a fidelity bond and an
errors and omissions policy with respect to its officers, employees and other
persons acting on its behalf or on behalf of the master servicer.

         Each sub-servicer will be required to service each loan pursuant to the
terms of its sub-servicing agreement for the entire term of the loan, unless the
sub-servicing agreement is earlier terminated by the master servicer or unless
servicing is released to the master servicer. The master servicer may terminate
a sub-servicing agreement without cause, upon written notice to the sub-servicer
in the manner specified in that sub-servicing agreement.

         The master servicer may agree with a sub-servicer to amend a
sub-servicing agreement or, upon termination of the sub-servicing agreement, the
master servicer may act as servicer of the related loans or enter into new
sub-servicing agreements with other sub-servicers. If the master servicer acts
as servicer, it will not assume liability for the representations and warranties
of the sub-servicer which it replaces. Each sub-servicer must be a seller or
meet the standards for becoming a seller or have such servicing experience as to
be otherwise satisfactory to the master servicer and the depositor. The master
servicer will make reasonable efforts to have the new sub-servicer assume
liability for the representations and warranties of the terminated sub-servicer,
but no assurance can be given that an assumption of liability will occur. In the
event of an assumption of liability, the master servicer may in the exercise of
its business judgment, release the terminated sub-servicer from liability in
respect of such representations and warranties. Any amendments to a
sub-servicing agreement or new sub-servicing agreements may contain provisions
different from those which are in effect in the original sub-servicing
agreement. However, each sub-servicing agreement will provide that any amendment
or new agreement may not be inconsistent with or violate the original
sub-servicing agreement.

COLLECTION PROCEDURES

         The master servicer, directly or through one or more sub-servicers,
will make reasonable efforts to collect all payments called for under the loans
and will, consistent with each agreement



                                       68


and any mortgage pool insurance policy, primary mortgage insurance policy, FHA
insurance, VA guaranty and bankruptcy bond or alternative arrangements, follow
such collection procedures as are customary with respect to loans that are
comparable to the loans included in the related trust fund. Consistent with the
preceding sentence, the master servicer may, in its discretion,

         o   waive any assumption fee, late payment or other charge in
             connection with a loan; and

         o   to the extent not inconsistent with the coverage of the loan by a
             pool insurance policy, primary mortgage insurance policy, FHA
             insurance, VA guaranty or bankruptcy bond or alternative
             arrangements, arrange with the borrower a schedule for the
             liquidation of delinquencies running for no more than 125 days
             after the applicable due date for each payment.

Both the sub-servicer and the master servicer remain obligated to make advances
during any period when an arrangement of this type is in effect.

         In certain instances in which a mortgage loan is in default (or if
default is reasonably foreseeable), the master servicer may, acting in
accordance with procedures specified in the applicable pooling and servicing
agreement, permit certain modifications of the mortgage loan rather than
proceeding with foreclosure. Modifications of this type may have the effect of
reducing the mortgage rate, forgiving the payment of principal or interest or
extending the final maturity date of the mortgage loan. Any such modified
mortgage loan may remain in the related trust fund, and the reduction in
collections resulting from the modification may result in reduced distributions
of interest (or other amounts) on, or may extend the final maturity of, one or
more classes of the related securities. If no satisfactory arrangement can be
made for the collection of such delinquent payments, the master servicer will
continue to follow procedures specified in the applicable pooling and servicing
agreement. These procedures could result, among other possible outcomes, in the
sale of the delinquent mortgage loan by the master servicer on behalf of the
related trust fund.

         Unless otherwise specified in the related prospectus supplement, in any
case in which property securing a loan has been, or is about to be, conveyed by
the borrower, the master servicer will, to the extent it has knowledge of the
conveyance or proposed conveyance, exercise its rights to accelerate the
maturity of the loan under any applicable due-on-sale clause, but only if the
exercise of its rights is permitted by applicable law and will not impair or
threaten to impair any recovery under any primary mortgage insurance policy. If
these conditions are not met or if the master servicer reasonably believes it is
unable under applicable law to enforce the due-on-sale clause, or if the loan is
insured by the FHA or partially guaranteed by the VA, the master servicer will
enter into an assumption and modification agreement with the person to whom such
property has been or is about to be conveyed. Pursuant to the assumption
agreement, the transferee of the property becomes liable for repayment of the
loan and, to the extent permitted by applicable law, the original borrower also
remains liable on the loan. Any fee collected by or on behalf of the master
servicer for entering into an assumption agreement will be retained by or on
behalf of the master servicer as additional servicing compensation. In the case
of Multifamily Loans and unless otherwise specified in the related prospectus
supplement, the



                                       69


master servicer will agree to exercise any right it may have to accelerate the
maturity of a Multifamily Loan to the extent it has knowledge of any further
encumbrance of the related mortgaged property effected in violation of any
applicable due-on-encumbrance clause. See "Material Legal Aspects of the
Mortgage Loans--Due-on-Sale Clauses" in this prospectus. In connection with any
assumption, the terms of the original loan may not be changed.

         With respect to cooperative loans, any prospective purchaser of a
cooperative unit will generally have to obtain the approval of the board of
directors of the relevant cooperative before purchasing the shares and acquiring
rights under the related proprietary lease or occupancy agreement. See "Material
Legal Aspects of the Loans" in this prospectus. This approval is usually based
on the purchaser's income and net worth and numerous other factors. Although the
cooperative's approval is unlikely to be unreasonably withheld or delayed, the
need to acquire approval could limit the number of potential purchasers for
those shares and otherwise limit the trust fund's ability to sell and realize
the value of those shares.

         In general, a "tenant-stockholder," as defined in Section 216(b)(2) of
the Internal Revenue Code, of a corporation that qualifies as a "cooperative
housing corporation" within the meaning of Section 216(b)(1) of the Code is
allowed a deduction for amounts paid or accrued within his taxable year to the
corporation representing his proportionate share of certain interest expenses
and real estate taxes allowable as a deduction under Section 216(a) of the Code
to the cooperative corporation under Sections 163 and 164 of the Code. In order
for a corporation to qualify under Section 216(b)(1) of the Code for the taxable
year in which these items are allowable as a deduction to the corporation,
Section 216(b)(1) requires, among other things, that at least 80% of the gross
income of the cooperative corporation be derived from its tenant-stockholders.
By virtue of this requirement, the status of a corporation for purposes of
Section 216(b)(1) of the Code must be determined on a year-to-year basis.
Consequently, there can be no assurance that cooperatives relating to particular
cooperative loans will qualify under this section for any given year. In the
event that a cooperative fail to qualify for one or more years, the value of the
collateral securing the related cooperative loan could be significantly impaired
because no deduction would be allowable to tenant-stockholders under Section
216(a) of the Code with respect to those years. In view of the significance of
the tax benefits accorded tenant-stockholders of a corporation that qualifies
under Section 216(b)(1) of the Code, the likelihood that such a failure would be
permitted to continue over a period of years appears remote.

HAZARD INSURANCE

         The master servicer will require each borrower to maintain a hazard
insurance policy providing for no less than the coverage of the standard form of
fire insurance policy with extended coverage customary for the type of mortgaged
property in the state where the property is located. This coverage will be in an
amount not less than the replacement value of the improvements or manufactured
home securing the loan or the principal balance owing on the loan, whichever is
less. All amounts collected by the master servicer under any hazard policy will
be deposited in the related security account, except for amounts to be applied
to the restoration or repair of the mortgaged property or released to the
borrower in accordance with the master servicer's normal servicing procedures.
In the event that the master servicer maintains a blanket policy insuring
against hazard losses on all the loans comprising part of a trust fund, it will
conclusively be deemed to have satisfied its obligation to maintain hazard
insurance. A



                                       70


blanket policy may contain a deductible clause, in which case the master
servicer will be required to deposit into the related security account from its
own funds the amounts which would have been deposited in the security account
but for the deductible clause. Any additional insurance coverage for mortgaged
properties with respect to a pool of Multifamily Loans will be specified in the
related prospectus supplement.

         In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements or manufactured
home securing a loan 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 loans may
have been underwritten by different insurers under different state laws in
accordance with different applicable forms and therefore may not contain
identical terms and conditions, the basic policy terms are dictated by
respective state laws. In addition, most 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. The foregoing list is merely indicative of certain kinds of uninsured
risks and is not intended to be all-inclusive. If the mortgaged property
securing a loan is located in a federally designated special flood area at the
time of origination, the master servicer will require the borrower to obtain and
maintain flood insurance.

         The hazard insurance policies covering mortgaged properties typically
contain a clause which have the effect of requiring the insured at all times to
carry insurance of a specified percentage -generally 80% to 90% - of the full
replacement value of the mortgaged property in order to recover the full amount
of any partial loss. If the insured's coverage falls below this specified
percentage, then the insurer's liability in the event of partial loss will not
exceed the larger of

         o   the actual cash value (generally defined as replacement cost at the
             time and place of loss, less physical depreciation) of the
             improvements damaged or destroyed, generally defined to equal
             replacement cost at the time and place of the loss less physical
             depreciation; and

         o   such proportion of the loss as the amount of insurance carried
             bears to the specified percentage of the full replacement cost of
             the improvements.

Since the amount of hazard insurance that the master servicer may cause to be
maintained on the improvements securing the loans will decline as the principal
balances owing on the loans decrease, and since improved real estate generally
has appreciated in value over time in the past, the effect of this requirement
may be that, in the event of a partial loss, hazard insurance proceeds will be
insufficient to restore the damaged property fully. If specified in the related
prospectus supplement, a special hazard insurance policy will be obtained to
insure against certain of the uninsured risks described. See "Credit
Enhancement--Special Hazard Insurance Policies" in this prospectus.

         The master servicer will not require that a standard hazard or flood
insurance policy be maintained on the cooperative dwelling relating to any
cooperative loan. Generally, the



                                       71


cooperative itself is responsible for maintenance of hazard insurance for the
property owned by the cooperative and the tenant-stockholders of that
cooperative do not maintain individual hazard insurance policies. To the extent,
however, that a cooperative and the related borrower on a cooperative loan do
not maintain such insurance or do not maintain adequate coverage or any
insurance proceeds are not applied to the restoration of damaged property, any
damage to the borrower's cooperative dwelling or the cooperative's building
could significantly reduce the value of the collateral securing the cooperative
loan to the extent not covered by other credit support.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

         Primary Mortgage Insurance Policies. To the extent specified in the
related prospectus supplement, the master servicer will maintain, or cause each
sub-servicer to maintain, in full force and effect, a primary mortgage insurance
policy with regard to each loan for which coverage is required. The master
servicer will not cancel or refuse to renew any primary mortgage insurance
policy in effect at the time of the initial issuance of a series of securities
that is required to be kept in force under the applicable agreement unless the
primary mortgage insurance policy that replaces the cancelled or nonrenewed
policy is maintained with an insurer whose claims-paying ability is sufficient
to maintain the current rating of the classes of securities of that series by
each rating agency named in the related prospectus supplement.

         Although the terms and conditions of primary mortgage insurance vary,
the amount of a claim for benefits under a primary mortgage insurance policy
covering a loan will consist of the insured percentage of the unpaid principal
amount of the covered loan, accrued and unpaid interest thereon and
reimbursement of certain expenses, less the following amounts:

         o   all rents or other payments collected or received by the insured
             other than the proceeds of hazard insurance that are derived from
             or in any way related to the mortgaged property,

         o   hazard insurance proceeds in excess of the amount required to
             restore the mortgaged property and which have not been applied to
             the payment of the loan,

         o   amounts expended but not approved by the issuer of the related
             primary mortgage insurance policy,

         o   claim payments previously made by the primary insurer, and

         o   unpaid premiums.

         Primary mortgage insurance policies generally reimburse losses
sustained by reason of defaults in payments by borrowers. Primary mortgage
insurance policies do not insure against, and exclude from coverage, a loss
sustained by reason of a default arising from or involving the following
matters, among others:

         o   fraud or negligence in origination or servicing of the loan,
             including misrepresentation by the originator, borrower or other
             persons involved in the origination of the loan,



                                       72


         o   failure to construct the related mortgaged property in accordance
             with specified plans,

         o   physical damage to the mortgaged property and

         o   lack of approval by the primary mortgage insurance policy insurer
             of the master servicer or sub-servicer to act as servicer of the
             loan.

         Recoveries Under a Primary Mortgage Insurance Policy. As conditions
precedent to the filing or payment of a claim under a primary mortgage insurance
policy covering a loan, the insured will be required

         o   to advance or discharge all hazard insurance policy premiums;

         o   to advance

             -  real estate property taxes,

             -  all expenses required to maintain the related mortgaged property
                in at least as good a condition as existed at the effective date
                of the policy, ordinary wear and tear excepted,

             -  mortgaged property sales expenses,

             -  any outstanding liens on the mortgaged property (as defined in
                the policy) and

             -  foreclosure costs, including court costs and reasonable
                attorneys' fees,

             in each case as necessary and approved in advance by the primary
             mortgage insurance policy insurer;

         o   in the event of any physical loss or damage to the mortgaged
             property, to have the mortgaged property restored and repaired to
             at least as good a condition as existed at the effective date of
             the policy, ordinary wear and tear excepted; and

         o   to tender to the primary mortgage insurance policy carrier good and
             merchantable title to and possession of the mortgaged property.

         In those cases in which a loan is serviced by a sub-servicer, the
sub-servicer, on behalf of itself, the trustee and securityholders, will present
claims to the primary mortgage insurance policy carrier, and all collections
under the policy will be deposited in the sub-servicing account. In all other
cases, the master servicer, on behalf of itself, the trustee and the
securityholders, will present claims to the carrier of each primary mortgage
insurance policy and will take such reasonable steps as are necessary to receive
payment or to permit recovery under the policy with respect to defaulted loans.
As set forth above, all collections by or on behalf of the master servicer under
any primary mortgage insurance policy and, when the mortgaged property has not
been restored, the hazard insurance policy are to be deposited in the security
account, subject to withdrawal as previously described.



                                       73


         If the mortgaged property securing a defaulted loan is damaged and any
proceeds from the related hazard insurance policy are insufficient to restore
the damaged property to a condition sufficient to permit recovery under any
related primary mortgage insurance policy, the master servicer is not required
to expend its own funds to restore the damaged property unless it determines
that

         o   the restoration will increase the proceeds to securityholders upon
             liquidation of the loan after reimbursement of the master servicer
             for its expenses, and

         o   the master servicer will be able to recover its expenses from
             related Insurance Proceeds or Liquidation Proceeds.

         If recovery on a defaulted loan is not available under the primary
mortgage insurance policy for the reasons set forth in the preceding paragraph,
or if the defaulted loan is not covered by a primary mortgage insurance policy,
the master servicer will be obligated to follow such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
loan. If the proceeds of any liquidation of the related mortgaged property are
less than the principal balance of the loan plus accrued interest that is
payable to securityholders, the trust fund will realize a loss in the amount of
that difference plus the amount of expenses that it incurred in connection with
the liquidation and that are reimbursable under the agreement. In the unlikely
event that proceedings result in a total recovery which, after reimbursement to
the master servicer of its expenses, is in excess of the principal balance of
the defaulted loan plus accrued interest that is payable to securityholders, the
master servicer will be entitled to withdraw or retain from the security account
amounts representing its normal servicing compensation with respect to that loan
and, unless otherwise specified in the related prospectus supplement, amounts
representing the balance of the excess amount, exclusive of any amount required
by law to be forwarded to the related borrower , as additional servicing
compensation.

         If the master servicer or its designee recovers Insurance Proceeds
which, when added to any related Liquidation Proceeds and after deduction of
certain expenses reimbursable to the master servicer, exceed the principal
balance of the related loan plus accrued interest that is payable to
securityholders, the master servicer will be entitled to withdraw or retain from
the security account amounts representing its normal servicing compensation with
respect to that loan. In the event that the master servicer has expended its own
funds to restore the damaged mortgaged property and those funds have not been
reimbursed under the related hazard insurance policy, the master servicer will
be entitled to withdraw from the security account, out of related Liquidation
Proceeds or Insurance Proceeds, an amount equal to the expenses that it
incurred, in which event the trust fund may realize a loss up to the amount of
those expenses. Since Insurance Proceeds cannot exceed deficiency claims and
certain expenses incurred by the master servicer, no payment or recovery will
result in a recovery to the trust fund that exceeds the principal balance of the
defaulted loan together with accrued interest. See "Credit Enhancement" in this
prospectus supplement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

         The master servicer's primary servicing compensation with respect to a
series of securities will come from the payment to it each month, out of each
interest payment on a loan,



                                       74


of an amount equal to the annual percentage specified in the related prospectus
supplement of the outstanding principal balance of that loan. Since the master
servicer's primary compensation is a percentage of the outstanding principal
balance of each mortgage loan, this amount will decrease as the mortgage loans
amortize. In addition to this primary servicing compensation, the master
servicer or the sub-servicers will be entitled to retain all assumption fees and
late payment charges to the extent collected from borrowers and, if so provided
in the related prospectus supplement, any prepayment charges and any interest or
other income which may be earned on funds held in the security account or any
sub-servicing account. Unless otherwise specified in the related prospectus
supplement, any sub-servicer will receive a portion of the master servicer's
primary compensation as its sub-servicing compensation.

         Unless otherwise specified in the related prospectus supplement, the
master servicer will pay from its servicing compensation, in addition to amounts
payable to any sub-servicer, certain expenses incurred in connection with its
servicing of the loans, including, without limitation

         o   payment of any premium for any insurance policy, guaranty, surety
             or other form of credit enhancement as specified in the related
             prospectus supplement;

         o   payment of the fees and disbursements of the trustee and
             independent accountants;

         o   payment of expenses incurred in connection with distributions and
             reports to securityholders; and

         o   payment of any other expenses described in the related prospectus
             supplement.

EVIDENCE AS TO COMPLIANCE

         Each operative agreement will provide that a firm of independent public
accountants will furnish a statement to the trustee, on or before a specified
date in each year, to the effect that, on the basis of the examination by the
firm conducted substantially in compliance with the Uniform Single Audit Program
for Mortgage Bankers or the Audit Program for Mortgages Serviced for Freddie
Mac, the servicing by or on behalf of the master servicer of loans, the Agency
Securities or the Private Label Securities, under agreements substantially
similar to one another (including the governing agreement), was conducted in
compliance with those agreements except for any significant exceptions or errors
in records that, in the opinion of the firm, the Uniform Single Audit Program
for Mortgage Bankers or the Audit Program for Mortgages Serviced by Freddie Mac
requires it to report. In rendering this statement the accounting firm may rely,
as to matters relating to the direct servicing of mortgage loans, Agency
Securities or Private Label Securities by sub-servicers, upon comparable
statements of firms of independent public accountants rendered within one year
with respect to the sub-servicers for examinations conducted substantially in
compliance with the Uniform Single Audit Program for Mortgage Bankers or the
Audit Program for Mortgages Serviced for Freddie Mac.

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



                                       75




         Copies of the annual accountants' statement and the statement of
officers of the master servicer may be obtained by securityholders of the
related series without charge upon written request to the master servicer at the
address set forth in the related prospectus supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITORS

         The master servicer under each operative agreement will be named in the
related prospectus supplement. The entity serving as master servicer may have
normal business relationships with the depositor or the depositor's affiliates.

         Each operative agreement will provide that the master servicer may not
resign from its obligations and duties under the agreement except (i) upon a
determination that it is no longer permissible to perform them under applicable
law or (ii) if so provided in the related operative agreement, a determination
by the master servicer that it will no longer engage in the business of
servicing mortgage loans. In no event will the master servicer's resignation
become effective until the trustee or a successor servicer has assumed the
master servicer's obligations and duties under the agreement.

         Each operative agreement will further provide that none of the master
servicer, the depositor or any director, officer, employee or agent of the
master servicer or of the depositor will be under any liability to the related
trust fund or the securityholders for any action taken, or for refraining from
the taking of any action, in good faith pursuant to the agreement, or for errors
in judgment. However, none of the master servicer, the depositor or any
director, officer, employee or agent of the master servicer or of the depositor
will be protected against any liability which would otherwise be imposed by
reason of willful misfeasance, bad faith or negligence in the performance of
duties under the agreement or by reason of reckless disregard of obligations and
duties under the agreement. Each operative agreement will further provide that
the master servicer, the depositor and any director, officer, employee or agent
of the master servicer or of the depositor will be entitled to indemnification
by the related trust fund and will be held harmless against any loss, liability
or expense incurred in connection with (i) any legal action relating to the
agreement or the securities or (ii) a breach of a representation or warranty
regarding the loan or loans, other than

         o  any loss, liability or expense related to any specific loan in the
            trust fund or the loans in general except for any loss, liability or
            expense otherwise reimbursable under the agreement, and

         o  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
            obligations and duties under the agreement.

         In addition to the foregoing, if so provided in the agreement, the
master servicer, the depositor and any director, officer, employee or agent of
the master servicer or of the depositor may be entitled to indemnification by
the related trust fund and may be held harmless against any loss, liability or
expense in connection with any actions taken under the agreement.


                                       76



         In addition, each operative agreement will provide that neither the
master servicer nor the depositor will be under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its
responsibilities under the agreement and which, in its opinion, may involve it
in any expense or liability. However, the master servicer or the depositor may,
in its discretion, undertake any action which it may deem necessary or desirable
with respect to the agreement and the rights and duties of the parties and the
interests of the securityholders. In that event, the legal expenses and costs of
the action and any resulting liability will be expenses, costs and liabilities
of the trust fund, and the master servicer or the depositor, as the case may be,
will be entitled to reimbursement from funds otherwise distributable to
securityholders.

         Any entity into which the master servicer may be merged or
consolidated, or any entity resulting from any merger or consolidation to which
the master servicer is a party, or any entity succeeding to the business of the
master servicer, will be the successor of the master servicer under each
agreement, provided that the successor entity is qualified to sell loans to, and
service loans on behalf of, Fannie Mae or Freddie Mac and that the merger,
consolidation or succession does not adversely affect the then current rating of
the securities rated by each rating agency named in the related prospectus
supplement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

         Pooling and Servicing Agreement; Servicing Agreement. Unless otherwise
specified in the related prospectus supplement, the following will be deemed
"events of default" under each agreement:

         o  any failure by the master servicer to distribute to security holders
            of any class any required payment - other than an advance - which
            failure continues unremedied for five business days after the giving
            of written notice to the master servicer by the trustee or the
            depositor, or to the master servicer, the depositor and the trustee
            by the holders of securities of that class evidencing not less than
            25% of the aggregate percentage interests evidenced by that class;

         o  any failure by the master servicer to make an advance as required
            under the agreement, unless cured as specified in the agreement;

         o  any failure by the master servicer duly to observe or perform in any
            material respect any of its other covenants or agreements in the
            agreement, which failure continues unremedied for a specified number
            of days after the giving of written notice of the failure to the
            master servicer by the trustee or the depositor, or to the master
            servicer, the depositor and the trustee by the holders of securities
            of any class evidencing not less than 25% of the aggregate
            percentage interests constituting that class; and

         o  events of 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,
            reorganization or inability to pay its obligations.

         If specified in the related prospectus supplement, the agreement will
permit the trustee to sell the assets of the trust fund in the event that
payments are insufficient to make the payments



                                       77


required under the agreement. The assets of the trust fund will be sold only
under the circumstances and in the manner specified in the related prospectus
supplement.

         So long as an event of default under the related agreement remains
unremedied, the depositor or the trustee may, and, at the direction of holders
of securities of any class evidencing not less than 51% of the aggregate
percentage interests constituting that class and under such other circumstances
as may be specified in the agreement, the trustee shall, terminate all of the
rights and obligations of the master servicer relating to the trust fund and in
and to the related loans. Thereupon the trustee will succeed to all of the
responsibilities, duties and liabilities of the master servicer under the
agreement, including, if specified in the related prospectus supplement, the
obligation to make advances, and the trustee will be entitled to similar
compensation arrangements. In the event that the trustee is unwilling or unable
to act in this way, it may appoint, or petition a court of competent
jurisdiction to appoint, a loan servicing institution with a net worth of at
least $10,000,000 to act as successor to the master servicer under the
agreement. Pending the appointment, the trustee is obligated to act in this
capacity. The trustee and any successor master servicer may agree upon the
servicing compensation to be paid, which in no event may be greater than the
compensation payable to the master servicer under the agreement.

         No securityholder, solely by virtue of its status as a securityholder,
will have any right under any agreement to institute any proceeding with respect
to that agreement, unless

         o  the holder has previously given to the trustee written notice of
            default;

         o  the holders of securities of any class evidencing not less than 25%
            of the aggregate percentage interests constituting that class have
            made written request upon the trustee to institute the proceeding in
            its own name as trustee and have offered a reasonable indemnity to
            the trustee; and

         o  the trustee for 60 days has neglected or refused to institute any
            such proceeding.

         Indenture. Unless otherwise specified in the related prospectus
supplement, the following will be deemed "events of default" under the indenture
for each series of notes:

         o  failure to pay for five days or more any principal or interest on
            any note of that series;

         o  failure by the depositor or the trust to perform any other covenant
            in the indenture, which failure continues unremedied for 30 days
            after notice is given in accordance with the procedures described in
            the related prospectus supplement;

         o  the material breach of any representation or warranty made by the
            depositor or the trust in the indenture or in any document delivered
            under the indenture, which breach continues uncured for 30 days
            after notice is given in accordance with the procedures described in
            the related prospectus supplement;

         o  events of bankruptcy insolvency, receivership or liquidation of the
            depositor in the trust; or


                                       78


         o  any other event of default specified in the indenture.

         If an event of default with respect to the notes of a series (other
than principal only notes) occurs and is continuing, either the trustee or the
holders of a majority of the then aggregate outstanding amount of the notes of
that series may declare the principal amount of all the notes of that series to
be due and payable immediately. In the case of principal only notes, the portion
of the principal amount necessary to make such a declaration will be specified
in the related prospective supplement. This declaration may, under certain
circumstances, be rescinded and annulled by the holders of more than 50% of the
percentage ownership interest of the notes of that series.

         If, following an event of default with respect to any series of notes,
the notes of that series have been declared to be due and payable, the trustee
may, in its discretion, notwithstanding the acceleration, elect to maintain
possession of the collateral securing the notes of that series and to continue
to apply distributions on the collateral as if there had been no declaration of
acceleration so long as the collateral continues to provide sufficient funds for
the payment of principal and interest on the notes as they would have become due
if there had not been a declaration. In addition, the trustee may not sell or
otherwise liquidate the collateral securing the notes of a series following an
event of default, unless one of the following conditions precedent has occurred:

         o  the holders of 100% of the percentage ownership interest in the
            related notes consent to the sale or liquidation;

         o  the proceeds of the sale or liquidation are sufficient to pay the
            full amount of principal and accrued interest, due and unpaid, on
            the related notes at the date of the sale or liquidation; or

         o  the trustee determines that the collateral would not be sufficient
            on an ongoing basis to make all payments on the related notes as
            they would have become due if the notes had not been declared due
            and payable, and the trustee obtains the consent of the holders of
            66% of the percentage ownership interest of each class of the
            related notes.

         Unless otherwise specified in the related prospectus supplement, in the
event the principal of the notes of a series is declared due and payable as
described above, the holders of any of those 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 unamortized discount.

         Subject to the provisions of the indenture relating to the duties of
the trustee, in case an event of default shall occur and be continuing with
respect to a series of notes, the trustee shall be under no obligation to
exercise any of the rights or powers under the indenture at the request or
direction of any of the holder of the related notes, unless the holders offer to
the trustee satisfactory security or indemnity against the trustee's costs,
expenses and liabilities which might be incurred in complying with their request
or direction. Subject to the indemnification provisions and certain limitations
contained in the indenture, the holders of a majority of the then aggregate
outstanding amount of the related notes of the series shall have the right to
direct the



                                       79



time, method and place of conducting any proceeding for any remedy available to
the trustee or exercising any trust or power conferred on the trustee with
respect to the related notes, and holders of a majority of the then aggregate
outstanding amount of the related notes may, in certain cases, waive any default
other than a default in the payment of principal or interest or a default in
respect of a covenant or provision of the indenture that cannot be modified
without the waiver or consent of all the holders of the affected notes.

AMENDMENT

         Unless otherwise specified in the related prospectus supplement, each
operative agreement may be amended by the depositor, the master servicer and the
trustee, without the consent of any of the securityholders, for the following
purposes:

         o  to cure any ambiguity,

         o  to correct or supplement any provision in the agreement which may be
            defective or inconsistent with any other provision, or

         o  to make any other revisions with respect to matters or questions
            arising under the agreement which are not inconsistent with its
            other provisions.

In no event, however, shall any amendment adversely affect in any material
respect the interests of any securityholder as evidenced by either (i) an
opinion of counsel or (ii) confirmation by the rating agencies that such
amendment will not result in the downgrading of the securities. No amendment
shall be deemed to adversely affect in any material respect the interests of any
securityholder who shall have consented thereto, and no opinion of counsel or
written notice from the rating agencies shall be required to address the effect
of any such amendment on any such consenting securityholder. In addition, an
agreement may be amended without the consent of any of the securityholders to
change the manner in which the security account is maintained, so long as the
amendment does not adversely affect the then current ratings of the securities
rated by each rating agency named in the prospectus supplement. In addition, if
a REMIC election is made with respect to a trust fund, the related agreement may
be amended 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 as a REMIC,
but the trustee shall have first received an opinion of counsel to the effect
that the action is necessary or helpful to maintain the REMIC qualification.

         Unless otherwise specified in the related prospectus supplement, each
operative agreement may also be amended by the depositor, the master servicer
and the trustee with consent of holders of securities evidencing not less than
66% of the aggregate percentage ownership interests 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 of modifying in any
manner the rights of the holders of the related securities. In no event,
however, shall any amendment

         o  reduce in any manner the amount of, or delay the timing of, payments
            received on loans which are required to be distributed on any
            security without the consent of the holder of that security, or



                                       80


         o  reduce the percentage of the securities of any class the holders of
            which are required to consent to any amendment without the consent
            of the holders of all securities of that class then outstanding.

If a REMIC election is made with respect to a trust fund, the trustee will not
be entitled to consent to an amendment to the agreement without having first
received an opinion of counsel to the effect that the amendment will not cause
the trust fund to fail to qualify as a REMIC.

TERMINATION; OPTIONAL TERMINATION; CALLS

         Pooling and Servicing Agreement; Trust Agreement. Unless otherwise
specified in the related prospectus supplement, the obligations created by the
pooling and servicing agreement and trust agreement for the related series of
securities will terminate upon the payment to the securityholders of all amounts
held in the security account or held by the master servicer, and required to be
paid to the securityholders under the agreement, following the later to occur of
the following:

         o  the final payment or other liquidation of the last of the assets of
            the trust fund subject to the agreement or the disposition of all
            property acquired upon foreclosure of any assets remaining in the
            trust fund, and

         o  the purchase from the trust fund by the master servicer, or such
            other party as may be specified in the related prospectus
            supplement, of all of the remaining trust fund assets and all
            property acquired in respect of those assets.

See "Material Federal Income Tax Consequences" in this prospectus.

         Unless otherwise specified in the related prospectus supplement, any
purchase of trust fund assets and property acquired in respect of trust fund
assets will be made at the option of the related master servicer or, if
applicable, another designated party, at a price, and in accordance with the
procedures, specified in the related prospectus supplement. The exercise of this
right will effect early retirement of the securities of that series. However,
this right can be exercised only at the times and upon the conditions specified
in the related prospectus supplement. If a REMIC election has been made with
respect to the trust fund, any repurchase pursuant to the second bullet point in
the immediately preceding paragraph will be made only in connection with a
"qualified liquidation" of the REMIC within the meaning of Section 860F(a)(4) of
the Internal Revenue Code.

         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 trustee for cancellation of all the notes of
that series or, with certain limitations, upon deposit with the trustee of funds
sufficient for the payment in full of all of the notes of that series.

         If specified for 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, registering the transfer or exchange
notes, replacing stolen, lost or mutilated notes, maintaining paying agencies
and holding monies for payment in trust) upon the deposit with the trustee, in
trust, of money and/or



                                       81



direct obligations of or obligations guaranteed by the United States which,
through the payment of interest and principal in accordance with their terms,
will provide money in an amount sufficient to pay the principal and each
installment of interest on the related notes on the last 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 of that series. In the event of
any such defeasance and discharge of a series of notes, holders of the related
notes would be able to look only to such money and/or direct obligations for
payment of principal and interest, if any, on their notes until maturity.

         Calls. One or more classes of securities may be subject to a mandatory
or optional call at the times and subject to the conditions specified in the
related prospectus supplement. In the case of a mandatory call or in the event
an optional call is exercised with respect to one or more classes of securities,
holders of each affected class of securities will receive the outstanding
principal balance of their securities together with accrued and unpaid interest
at the applicable pass-through rate, subject to the terms specified in the
related prospectus supplement.

THE TRUSTEE

         The trustee under each agreement will be named in the related
prospectus supplement. The commercial bank or trust company serving as trustee
may have normal banking relationships with the depositor, the master servicer
and any of their respective affiliates.

                      MATERIAL LEGAL ASPECTS OF THE LOANS

         The following discussion contains general summaries of material legal
matters relating to the loans. 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 security
for the loans may be situated. The summaries are qualified in their entirety by
reference to the applicable laws of the states in which loans may be originated.

GENERAL

         Single Family Loans, Multifamily Loans and Home Equity Loans. The loans
may be secured by deeds of trust, mortgages, security deeds or deeds to secure
debt, depending upon the prevailing practice in the state in which the property
subject to the loan is located. A mortgage creates a lien upon the real property
encumbered by the mortgage. The mortgage lien generally is not prior to the lien
for real estate taxes and assessments. Priority between mortgages depends on
their terms and generally on the order of recording with a state or county
office. There are two parties to a mortgage: the mortgagor, who is the borrower
and owner of the mortgaged property, and the mortgagee, who is the lender. Under
the mortgage instrument, the mortgagor delivers to the mortgagee a note or bond
and the mortgage. Although a deed of trust is similar to a mortgage, a deed of
trust formally has three parties: the borrower-property owner called the trustor
(similar to a mortgagor), a lender (similar to a mortgagee) called the
beneficiary, and a third-party grantee called the trustee. Under a deed of
trust, the borrower 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. A security deed and a deed to secure debt are special types of deeds



                                       82



which indicate on their face that they are granted to secure an underlying debt.
By executing a security deed or deed to secure debt, the grantor conveys to the
grantee title to, as opposed to merely creating a lien upon, the subject
property until such time as the underlying debt is repaid. The trustee's
authority under a deed of trust, the mortgagee's authority under a mortgage and
the grantee's authority under a security deed or deed to secure debt are
governed by law and, with respect to some deeds of trust, the directions of the
beneficiary.

         Cooperative Loans. Certain of the loans may be cooperative loans. The
cooperative owns all the real property that comprises the related project,
including the land, separate dwelling units and all common areas. The
cooperative is directly responsible for project management and, in most cases,
payment of real estate taxes and hazard and liability insurance. If, as is
generally the case, there is a blanket mortgage on the cooperative and/or
underlying land, the cooperative, as project mortgagor, is also responsible for
meeting these mortgage obligations. A blanket mortgage is ordinarily incurred by
the cooperative in connection with the construction or purchase of the
cooperative's apartment building. The interest of the occupant under proprietary
leases or occupancy agreements to which the cooperative is a party are generally
subordinate to the interest of the holder of the blanket mortgage in that
building. If the cooperative is unable to meet the payment obligations arising
under its blanket mortgage, the mortgagee holding the blanket mortgage could
foreclose on that mortgage and terminate all subordinate proprietary leases and
occupancy agreements. In addition, the blanket mortgage on a cooperative may
provide financing in the form of a mortgage that does not fully amortize with a
significant portion of principal being due in one lump sum at final maturity.
The inability of the cooperative to refinance this mortgage and its consequent
inability to make such final payment could lead to foreclosure by the mortgagee
providing the financing. A foreclosure in either event by the holder of the
blanket mortgage could eliminate or significantly diminish the value of any
collateral held by the lender who financed the purchase by an individual
tenant-stockholder of cooperative shares or, in the case of a trust fund
including cooperative loans, the collateral securing the cooperative loans.

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


                                       83


         Manufactured Housing Contracts. Each Manufactured Housing Contract
evidences both

         o  the obligation of the borrower to repay the loan it represents, and

         o  the grant of a security interest in a manufactured home to secure
            repayment of the loan.

         The Manufactured Housing Contracts generally are "chattel paper" as
defined in the Uniform Commercial Code in effect in the states in which the
manufactured homes initially were registered. Pursuant to the UCC, the rules
governing the sale of chattel paper are similar to those governing the
perfection of a security interest in chattel paper. Under the related pooling
and servicing agreement, the depositor will transfer physical possession of the
Manufactured Housing Contracts to the trustee or its custodian. In addition the
depositor will file UCC-1 financing statements in the appropriate states to give
notice of the trustee's ownership of the Manufactured Housing Contracts. Under
the laws of most states, manufactured housing constitutes personal property and
is subject to the motor vehicle registration laws of the state or other
jurisdiction in which the unit is located. In a few states, where certificates
of title are not required for manufactured homes, security interests are
perfected by the filing of a financing statement under Article 9 of the UCC
which has been adopted by all states. The certificate of title laws adopted by
the majority of states provide that ownership of motor vehicles and manufactured
housing shall be evidenced by a certificate of title generally issued by the
motor vehicles department of the state. In states which have enacted certificate
of title laws, a security interest in a unit of manufactured housing, so long as
it is not attached to land in so permanent a fashion as to become a fixture, is
generally perfected by the recording of the interest on the certificate of title
to the unit in the appropriate motor vehicle registration office or by delivery
of the required documents and payment of a fee to that office, depending on
state law.

         Unless otherwise specified in the related prospectus supplement, the
master servicer will be required to effect such notation or delivery of the
required documents and fees and to obtain possession of the certificate of
title, as appropriate under the laws of the state in which any manufactured home
is registered. If the master servicer fails to effect such notation or delivery,
due to clerical errors or otherwise, or files the security interest under the
wrong law (for example, under a motor vehicle title statute rather than under
the UCC, in a few states), the trustee may not have a first priority security
interest in the manufactured home securing the affected Manufactured Housing
Contract. As manufactured homes have become larger and have often been attached
to their sites without any apparent intention to move them, courts in many
states have held that manufactured homes may, under certain circumstances,
become subject to real estate title and recording laws. As a result, a security
interest in a manufactured home could be rendered subordinate to the interests
of other parties claiming an interest in the home under applicable state real
estate law. In order to perfect a security interest in a manufactured home under
real estate laws, the holder of the security interest must file either a
"fixture filing" under the provisions of the UCC or a real estate mortgage under
the real estate laws of the state where the manufactured home is located. These
filings must be made in the real estate records office of the county where the
manufactured home is located. Generally, Manufactured Housing Contracts will
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



                                       84



UCC, and the notation of the security interest on the certificate of title or
the filing of a UCC financing statement will be effective to maintain the
priority of the security interest in the manufactured home. If, however, a
manufactured home is permanently attached to its site, other parties could
obtain an interest in the manufactured home which is prior to the security
interest originally retained by the seller and transferred to the depositor.

         The depositor will assign to the trustee, on behalf of the
securityholders, a security interest in the manufactured homes. Unless otherwise
specified in the related prospectus supplement, none of the depositor, the
master servicer or the trustee will amend the certificates of title to identify
the trustee, on behalf of the securityholders, as the new secured party and,
accordingly, the depositor or the seller will continue to be named as the
secured party on the certificates of title relating to the manufactured homes.
In most states, the assignment is an effective conveyance of the security
interest without amendment of any lien noted on the related certificate of title
and the new secured party succeeds to the depositor's rights as the secured
party. However, in some states there exists a risk that, in the absence of an
amendment to the certificate of title, assignment of the security interest might
not be held effective against creditors of the depositor or seller.

         In the absence of fraud, forgery or permanent affixation of the
manufactured home to its site by the home owner, or administrative error by
state recording officials, the notation of the lien of the trustee on the
certificate of title or delivery of the required documents and fees will be
sufficient to protect the trustee against the rights of subsequent purchasers of
the manufactured home or subsequent lenders who take a security interest in the
manufactured home. In the case of any manufactured home as to which the security
interest assigned to the depositor and the trustee is not perfected, the
security interest would be subordinate to, among others, subsequent purchasers
for value of the manufactured home and holders of perfected security interests
in the home. There also exists a risk that, in not identifying the trustee, on
behalf of the securityholders, as the new secured party on the certificate of
title, the security interest of the trustee could be released through fraud or
negligence.

         If the owner of a manufactured home moves it to a state other than the
state in which it initially is registered, the perfected security interest in
the manufactured home under the laws of most states would continue for four
months after relocation and thereafter until the owner re-registers the
manufactured home in the new state. If the owner were to relocate a manufactured
home to another state and re-register the manufactured home in the new state,
and if steps are not taken to re-perfect the trustee's security interest in the
new 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 trustee 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, the master servicer would receive notice of surrender if
the security interest in the manufactured home is noted on the certificate of
title. Accordingly, the trustee would have the opportunity to re-perfect its
security interest in the manufactured home in the new state. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. Similarly, when a borrower under a
Manufactured Housing Contract sells a manufactured home, the lender must
surrender possession of the certificate of title or it will receive notice as a
result of its lien noted thereon and accordingly will have an opportunity to
require satisfaction of the



                                       85



related Manufactured Housing Contract before the lien is released. The master
servicer will be obligated, at its own expense, to take all steps necessary to
maintain perfection of security interests in the manufactured homes.

         Under the laws of most states, liens for repairs performed on a
manufactured home take priority even over a perfected security interest. The
depositor will obtain the representation of the seller that it has no knowledge
of any repair liens with respect to any manufactured home securing a
Manufactured Housing Contract. However, repair liens could arise at any time
during the term of a Manufactured Housing Contract. No notice will be given to
the trustee or securityholders in the event a repair lien arises.

FORECLOSURE

         Single Family Loans, Multifamily Loans and Home Equity Loans.
Foreclosure of a deed of trust is generally accomplished by a non-judicial sale
under a specific provision in the deed of trust which authorizes the trustee to
sell the mortgaged property at public auction upon any default by the borrower
under the terms of the note or deed of trust. In some states, such as
California, the trustee must record a notice of default and send a copy to the
borrower-trustor, to any person who has recorded a request for a copy of any
notice of default and notice of sale, to any successor in interest to the
borrower-trustor, to the beneficiary of any junior deed of trust and to certain
other persons. Before such non-judicial sale takes place, typically a notice of
sale must be posted in a public place and published during a specific period of
time in one or more newspapers, posted on the property and sent to parties
having an interest of record in the property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is initiated by the service of legal pleadings upon all parties
having an interest in the mortgaged property. Delays in completion of the
foreclosure may occasionally result from difficulties in locating necessary
parties. Judicial foreclosure proceedings are often not contested by any of the
parties. When the mortgagee's right to foreclosure is contested, the legal
proceedings necessary to resolve the issue can be time consuming. After the
completion of a judicial foreclosure proceeding, the court generally issues a
judgment of foreclosure and appoints a referee or other court officer to conduct
the sale of the property. In general, the borrower, or any other person having a
junior encumbrance on the real estate, may, during a statutorily prescribed
reinstatement period, cure a monetary default by paying the entire amount in
arrears plus other designated costs and expenses incurred in enforcing the
obligation. Generally, state law controls the amount of foreclosure expenses and
costs, including attorneys' fees, which may be recovered by a lender. After the
reinstatement period has expired without the default having been cured, the
borrower or junior lienholder no longer has the right to reinstate the loan and
must pay the loan in full to prevent the scheduled foreclosure sale. If the deed
of trust is not reinstated, a notice of sale must be posted in a public place
and, in most states, published for a specific 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 in the
real property.

         Although foreclosure sales are typically public sales, frequently no
third-party purchaser bids in excess of the lender's lien because of the
difficulty of determining the exact status of title to the property, the
possible deterioration of the property during the foreclosure proceedings and



                                       86



a requirement that the purchaser pay for the property in cash or by cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or referee for an amount equal to the principal amount outstanding under the
loan plus accrued and unpaid interest and the expenses of foreclosure.
Thereafter, the lender will assume the burden of ownership, including obtaining
hazard insurance 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.

         When the beneficiary under a junior mortgage or deed of trust cures the
default on the related senior mortgage or reinstates or redeems the senior
mortgage by paying it in full, the amount paid by the beneficiary to cure,
reinstate or redeem the senior mortgage becomes part of the indebtedness secured
by the junior mortgage or deed of trust. See "--Junior Mortgages, Rights of
Senior Mortgages" below.

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

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

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



                                       87



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

         Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the cooperative to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account for the surplus to subordinate lenders or the
tenant-stockholder as provided in the UCC. Conversely, if a portion of the
indebtedness remains unpaid, the tenant-stockholder is generally responsible for
the deficiency. See "--Anti-Deficiency Legislation and Other Limitations on
Lenders" below.

         In the case of foreclosure on a building which was converted from a
rental building to a building owned by a cooperative under a non-eviction plan,
some states require that a purchaser at a foreclosure sale take the property
subject to rent control and rent stabilization laws which apply to certain
tenants who elected to remain in the building but who did not purchase shares in
the cooperative when the building was so converted.

REPOSSESSION OF MANUFACTURED HOMES

         Repossession of manufactured housing is governed by state law. A number
of states have enacted legislation that requires that the debtor be given an
opportunity to cure a monetary default (typically 30 days to bring the account
current) before repossession can commence. So long as a manufactured home has
not become attached to real estate in such way that it may be treated as a part
of the real estate under applicable state law, repossession in the event of a
default by the obligor will generally be governed by the UCC. Article 9 of the
UCC provides the statutory framework for the repossession of manufactured
housing. While the UCC as adopted by the various states may vary in certain
particulars, the general repossession procedure is discussed below.

         Because manufactured homes generally depreciate in value, it is
unlikely that repossession and resale of a manufactured home will result in the
full recovery of the outstanding principal and unpaid interest on the related
defaulted Manufactured Housing Contract.

         Except in those states where the debtor must receive notice of the
right to cure a default, repossession can commence immediately upon default
without prior notice. Repossession may be effected either through self-help
(peaceable retaking without court order), voluntary repossession or through
judicial process (repossession pursuant to court-issued writ of replevin). The
self-help and/or voluntary repossession methods, which are more commonly
employed, are accomplished simply by retaking possession of the manufactured
home. In cases in which the debtor objects or raises a defense to repossession,
a court order must be obtained from the



                                       88



appropriate state court, and the manufactured home must then be repossessed in
accordance with that order. Whether the method employed is self-help, voluntary
repossession or judicial repossession, the repossession can be accomplished
either by an actual physical removal of the manufactured home to a secure
location for refurbishment and resale or by removing the occupants and their
belongings from the manufactured home and maintaining possession of the
manufactured home on the location where the occupants were residing. Various
factors may affect whether the manufactured home is physically removed or left
on location, such as the nature and term of the lease of the site on which it is
located and the condition of the unit. In many cases, leaving the manufactured
home on location is preferable, in the event that the home is already set up,
because the expenses of retaking and redelivery will be saved. However, in those
cases where the home is left on location, expenses for site rentals will usually
be incurred.

         Once repossession has been achieved, preparation for the subsequent
disposition of the manufactured home can commence. The disposition may be by
public or private sale provided the method, manner, time, place and other terms
of the sale are commercially reasonable.

         Sale proceeds are to be applied first to reasonable repossession
expenses (expenses incurred in retaking, storage, preparing for sale to include
refurbishing costs and selling) and then to satisfaction of the indebtedness.
While some states impose prohibitions or limitations on deficiency judgments if
the net proceeds from resale do not cover the full amount of the indebtedness,
the remainder may be sought from the debtor in the form of a deficiency judgment
in those states that do not prohibit or limit such judgments. The deficiency
judgment is a personal judgment against the debtor for the shortfall.
Occasionally, after resale of a manufactured home and payment of all expenses
and indebtedness, there is a surplus of funds. In that case, the UCC requires
the party suing for the deficiency judgment to remit the surplus to the
subordinate creditors or the debtor, as provided in the UCC. Because the
defaulting owner of a manufactured home generally has very little capital or
income available following repossession, a deficiency judgment may not be sought
in many cases or, if obtained, will be settled at a significant discount in
light of the defaulting owner's strained financial condition.

         Any contract secured by a manufactured home located in Louisiana will
be governed by Louisiana Revised Statutes in addition to Article 9 of the UCC.
Louisiana law provides similar mechanisms for perfection and enforcement of a
security interest in manufactured housing used as collateral for an installment
sale contract or installment loan agreement.

         Under Louisiana law, a manufactured home that has been permanently
affixed to real estate will nevertheless remain subject to the motor vehicle
registration laws unless the obligor and any holder of a security interest in
the property execute and file in the real estate records for the parish in which
the property is located a document converting the unit into real property. A
manufactured home that is converted into real property but is then removed from
its site can be converted back to personal property governed by the motor
vehicle registration laws if the obligor executes and files various documents in
the appropriate real estate records and all mortgagees under real estate
mortgages on the property and the land to which it was affixed file releases
with the motor vehicle commission.

         So long as a manufactured home remains subject to the Louisiana motor
vehicle laws, liens are recorded on the certificate of title by the motor
vehicle commissioner and repossession



                                       89



can be accomplished only after the obligor's abandonment or with the obligor's
consent given after or in contemplation of default, or pursuant to judicial
process and seizure by the sheriff.

RIGHTS OF REDEMPTION

         Single Family Loans, Multifamily Loans and Home Equity Loans. In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the mortgaged property from the foreclosure sale. In some states,
redemption may occur only upon payment of the entire principal balance of the
loan plus 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 would defeat the title
of any purchaser from the lender subsequent to foreclosure or sale under a deed
of trust. Consequently, the practical effect of the redemption right is to force
the lender to retain the property and pay the expenses of ownership until the
redemption period has run.

         Manufactured Housing Contracts. While state laws do not usually require
notice to be given debtors prior to repossession, many states do require
delivery of a notice of default and of the debtor's right to cure defaults
before repossession. The law in most states also requires that the debtor be
given notice of sale prior to the resale of a manufactured home so that the
owner may redeem at or before resale. In addition, the sale generally must
comply with the requirements of the UCC.

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 defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon its
security if the default under the security agreement is not monetary, such as
the borrower's failure to maintain the property adequately 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 some 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.




                                       90


ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Generally, Article 9 of the UCC governs foreclosure on cooperative
shares and the related proprietary lease or occupancy agreement. Certain states,
including California, have adopted statutory prohibitions restricting the right
of the beneficiary or mortgagee to obtain a deficiency judgment against
borrowers financing the purchase of their residence or following sale under a
deed of trust or certain other foreclosure proceedings. A deficiency judgment is
a personal judgment against the borrower equal in most cases to the difference
between the amount due to the lender and the fair market value of the real
property sold at the foreclosure sale. As a result of these prohibitions, it is
anticipated that in many instances the master servicer will not seek deficiency
judgments against defaulting borrowers. Under the laws applicable in most
states, a creditor is entitled to obtain a deficiency judgment for any
deficiency following possession and resale of a manufactured home. However, some
states impose prohibitions or limitations on deficiency judgments in these
cases.

         In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the Bankruptcy Code, the
federal Servicemembers Civil Relief Act and state laws affording relief to
debtors, may interfere with or affect the ability of the secured mortgage lender
to realize upon its security. For example, in a proceeding under the Bankruptcy
Code, a lender may not foreclose on the mortgaged property without the
permission of the bankruptcy court. If the mortgaged property is not the
debtor's principal residence and the bankruptcy court determines that the value
of the mortgaged property is less than the principal balance of the mortgage
loan, the rehabilitation plan proposed by the debtor may

    o    reduce the secured indebtedness to the value of the mortgaged property
         as of the date of the commencement of the bankruptcy thereby rendering
         the lender a general unsecured creditor for the difference,

    o    reduce the monthly payments due under the mortgage loan,

    o    change the rate of interest of the mortgage loan, and

    o    alter the mortgage loan repayment schedule.

The effect of proceedings under the Bankruptcy Code, including but not limited
to any automatic stay, could result in delays in receiving payments on the
mortgage loans underlying a series of certificates and possible reductions in
the aggregate amount of payments.

         The federal tax laws provide priority to certain tax liens over the
lien of a mortgage or secured party. In addition, substantive requirements are
imposed upon mortgage lenders in connection with the origination and the
servicing of mortgage loans by numerous federal and some state consumer
protection laws. These laws include the federal Truth-in-Lending Act, or TILA,
as implemented by Regulation Z, Real Estate Settlement Procedures Act, as
implemented by Regulation Z, Real Estate Settlement Procedures Act, as
implemented by Regulation X, Equal Credit Opportunity Act, as implemented by
Regulation B, Fair Credit Billing Act, Fair Credit Reporting Act and related
statutes. These federal laws impose specific statutory liabilities upon lenders
who originate mortgage loans and who fail to comply with the provisions of the
law. In

                                       91


some cases, this liability may affect assignees of the mortgage loans. In
particular, an originator's failure to comply with certain requirements of the
federal TILA, as implemented by Regulation Z, could subject both originators and
assignees of such obligations to monetary penalties and could result in
borrowers' rescinding the mortgage loans either against the originators or
assignees. Further, the failure of the borrower to use the correct form of
notice of right to cancel in connection with non-purchase money transactions
could subject the originator and assignees to extended borrower rescission
rights.

HOMEOWNERSHIP ACT AND SIMILAR STATE LAWS

         Some of the mortgage loans, known as High Cost Loans, may be subject to
the Home Ownership and Equity Protection Act of 1994, or Homeownership Act,
which amended TILA to provide new requirements applicable to loans not made to
finance the purchase of a mortgaged property that exceed certain interest rate
and/or points and fees thresholds. The Homeownership Act requires certain
additional disclosures, specifies when those disclosures are to be made and
limits or prohibits inclusion of certain features in High Cost Loans. Purchasers
or assignees of any High Cost Loan, including any trust, could be liable under
federal law for all claims and be subject to all defenses that the borrower
could assert against the originator of the High Cost Loan under TILA or any
other law, unless the purchaser or assignee did not know, and could not with
reasonable diligence have determined, that the loan was subject to the
Homeownership Act. Remedies available to the borrower include monetary penalties
as well as rescission rights, if the appropriate disclosures were not given as
required or if the particular loan includes features prohibited by the
Homeownership Act. The maximum damages that may be recovered from an assignee,
including the related trust, is the remaining amount of indebtedness plus the
total amount paid by the borrower in connection with the mortgage loan.

         In addition to the Homeownership Act, a number of legislative proposals
have been introduced at both the federal and state levels that are designed to
discourage predatory lending practices. Some states have enacted, and other
state or local governments may enact, laws that impose requirements and
restrictions greater than those in the Homeownership Act. These laws prohibit
inclusion of certain features in mortgage loans that have interests rates or
origination costs in excess of prescribed levels, and require that borrowers be
given certain disclosures prior to the consummation of the mortgage loans.
Purchasers or assignees of a mortgage loan, including the related trust, could
be exposed to all claims and defenses that the borrower could assert against the
originator of the mortgage loan for a violation of state law. Claims and
defenses available to the borrower could include actual, statutory and punitive
damages, costs and attorneys' fees, rescission rights, defenses to foreclosure
action or an action to collect, and other equitable remedies.

         Unless otherwise specified in the accompanying prospectus supplement,
the depositor will represent and warrant that all of the mortgage loans in the
related pool complied in all material respects with all applicable local, state
and federal laws at the time of origination. Although the depositor will be
obligated to repurchase any mortgage loan as to which a breach of its
representation and warranty has occurred (so long as the breach is materially
adverse to the interests of the securityholders), the repurchase price of those
mortgage loans could be less than the monetary damages and/or any equitable
remedies imposed pursuant to various state laws.

                                       92


Lawsuits have been brought in various states making claims against assignees of
High Cost Loans for violations of federal and state law allegedly committed by
the originator. Named defendants in these cases include numerous participants
within the secondary mortgage market, including some securitization trusts.
Under the anti-predatory lending laws of some states, the borrower is required
to meet a net tangible benefits test in connection with the origination of the
related mortgage loan. This test may be highly subjective and open to
interpretation. As a result, a court may determine that a mortgage loan does not
meet the test even if the originator reasonably believed that the test was
satisfied. Any determination by a court that the mortgage loan does not meet the
test will result in a violation of the state anti-predatory lending law, in
which case the related seller will be required to purchase that mortgage loan
from the trust.

         The so-called Holder-in-Due-Course Rule of the Federal Trade Commission
has the effect of subjecting a seller and certain related creditors and their
assignees in a consumer credit transaction, and any assignee of the creditor, to
all claims and defenses which the debtor in the transaction could assert against
the seller of the goods. Liability under this FTC Rule is limited to the amounts
paid by a debtor on a Manufactured Housing Contract, and the holder of the
Manufactured Housing Contract may also be unable to collect amounts still due
under the Manufactured Housing Contract.

         Most of the Manufactured Housing Contracts in a pool will be subject to
the requirements of this FTC Rule. Accordingly, the trustee, as holder of the
Manufactured Housing Contracts, will be subject to any claims or defenses that
the purchaser of the related manufactured home may assert against the seller of
the manufactured home, or that the purchaser of the home improvements may assert
against the contractor, subject to a maximum liability equal to the amounts paid
by the obligor on the Manufactured Housing Contract. If an obligor is successful
in asserting any such claim or defense, and if the seller had or should have had
knowledge of such claim or defense, the master servicer will have the right to
require the seller to repurchase the Manufactured Housing Contract because of a
breach of its representation and warranty that no claims or defenses exist which
would affect the borrower's obligation to make the required payments under the
Manufactured Housing Contract.

         A number of lawsuits are pending in the United States alleging personal
injury from exposure to the chemical formaldehyde, which is present in many
building materials including such manufactured housing components as plywood
flooring and wall paneling. Some of these lawsuits are pending against
manufacturers of manufactured housing, suppliers of component parts and others
in the distribution process. Plaintiffs have won judgments in some of these
lawsuits.

         Under the FTC Rule discussed above, the holder of a Manufactured
Housing Contract secured by a manufactured home with respect to which a
formaldehyde claim has been asserted successfully may be liable to the borrower
for the amount paid by the borrower on that Manufactured Housing Contract and
may be unable to collect amounts still due under that Manufactured Housing
Contract. Because the successful assertion of this type of claim would
constitute the breach of a representation or warranty of the seller, the related
securityholders would suffer a loss only to the extent that

                                       93


      o  the seller fails to perform its obligation to repurchase that
         Manufactured Housing Contract, and

      o  the seller, the applicable depositor or the trustee is unsuccessful in
         asserting a claim of contribution or subrogation on behalf of the
         securityholders against the manufacturer or other who are directly
         liable to the plaintiff for damages.

Typical product liability insurance policies held by manufacturers and component
suppliers of manufactured homes may not cover liabilities from the presence of
formaldehyde in manufactured housing. As a result, recoveries from manufacturers
and component suppliers may be limited to their corporate assets without the
benefit of insurance.

DUE-ON-SALE CLAUSES

         Unless otherwise provided in the related prospectus supplement, each
conventional loan will contain a due-on-sale clause which will generally provide
that, if the mortgagor or obligor sells, transfers or conveys the mortgaged
property, the loan may be accelerated by the mortgagee or secured party. Unless
otherwise provided in the related prospectus supplement, the master servicer
will, to the extent it has knowledge of the sale, transfer or conveyance,
exercise its rights to accelerate the maturity of the related loans through
enforcement of the due-on-sale clauses, subject to applicable state law. Section
341(b) of the Garn-St. Germain Depository Institutions Act of 1982 (Garn-St.
Germain) permits a lender, subject to certain conditions, to "enter into or
enforce a contract containing a due-on-sale clause with respect to a real
property loan," notwithstanding any contrary state law. Garn-St. Germain gave
states that previously had enacted "due-on-sale" restrictions a three-year
window to reenact the previous restrictions or enact new restrictions. Only six
states acted within this window period: Arizona, Florida, Michigan, Minnesota,
New Mexico and Utah. Consequently, due-on-sale provisions in documents governed
by the laws of those state are not preempted by federal law. With respect to
loans secured by an owner-occupied residence including a manufactured home, the
Garn-St Germain Act sets forth nine specific instances in which a mortgagee
covered by the act may not exercise its rights under a due-on-sale clause,
notwithstanding the fact that a transfer of the property may have occurred. The
inability to enforce a due-on-sale clause may result in transfer of the
mortgaged property to an uncreditworthy person, which could increase the
likelihood of default, or may result in a mortgage bearing an interest rate
below the current market rate being assumed by a new home buyer, which may
affect the average life of the loans and the number of loans which may extend to
maturity.

         In addition, under the federal Bankruptcy Code, due-on-sale clauses may
not be enforceable in bankruptcy proceedings and under certain circumstances may
be eliminated in a resulting loan modification.

PREPAYMENT CHARGES; LATE FEES

         Under certain state laws, prepayment charges with respect to
prepayments on loans secured by liens encumbering owner-occupied residential
properties may not be imposed after a certain period of time following the
origination of a loan. Since many of the mortgaged properties will be
owner-occupied, it is anticipated that prepayment charges may not be imposed

                                       94


with respect to many of the loans. The absence of this type of a restraint on
prepayment, particularly with respect to fixed rate loans having higher loan
rates or APRs, may increase the likelihood of refinancing or other early
retirement of the loans. Legal restrictions, if any, on prepayment of
Multifamily Loans will be described in the related prospectus supplement.

         Loans may also contain provisions obligating the borrower to pay a late
fee if payments are not timely made. In some states there may be specific
limitations on the late charges that a lender may collect from the borrower for
delinquent payments. Unless otherwise specified in the related prospectus
supplement, late fees will be retained by the applicable servicer as additional
servicing compensation.

         Some state laws restrict the imposition of prepayment charges and late
fees even when the loans expressly provide for the collection of those charges.
Although the Alternative Mortgage Transaction Parity Act 1982, or the Parity
Act, permits the collection of prepayment charges and late fees in connection
with some types of eligible loans preempting any contrary state law
prohibitions, some states may not recognize the preemptive authority of the
Parity Act or have formally opted out of the Parity Act. As a result, it is
possible that prepayment charges may not be collected even on loans that provide
for the payment of those charges unless otherwise specified in the accompanying
prospectus supplement. The master servicer or any entity identified in the
accompanying prospectus supplement will be entitled to all prepayment charges
and late payment charges received on the loans and these amounts will not be
available for payment on the securities. The Office of Thrift Supervision or
OTS, the agency that administers the Parity Act for unregulated housing
creditors, has withdrawn its favorable Parity Act regulations and chief counsel
opinions that authorized lenders to charge prepayment charges and late fees in
certain circumstances notwithstanding contrary state law, effective July 1,
2003. However, the OTS's ruling does not have retroactive effect on loans
originated before July 1, 2003.

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. 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. The statute
authorized any state to reimpose limitations on interest rates and finance
charges by adopting before April 1, 1983 a law or constitutional provision which
expressly rejects application of the federal law. Fifteen states adopted such a
law prior to the April 1, 1983 deadline. In addition, even where Title V was not
rejected, any state is authorized to adopt a provision limiting discount points
or other charges on loans covered by Title V. No Manufactured Housing Contract
secured by a manufactured home located in any state in which application of
Title V was expressly rejected or a provision limiting discount points or other
charges has been adopted will be included in any trust fund if the Manufactured
Housing Contract imposes finance charges or provides for discount points or
charges in excess of permitted levels.

         Title V also provides that state usury limitations will not apply to
any loan which is secured by a first lien on certain kinds of manufactured
housing provided that certain conditions

                                       95


are satisfied. These conditions relate to the terms of any prepayment, balloon
payment, late charges and deferral fees and the requirement of a 30-day notice
period prior to instituting any action leading to repossession of or foreclosure
with respect to the related unit.

SERVICEMEMBERS CIVIL RELIEF ACT

         Generally, under the terms of the Servicemembers Civil Relief Act
(referred to herein as the Relief Act), borrowers who enter military service
after the origination of their mortgage loan may not be charged interest above
an annual rate of 6% during the period of active duty status. In addition to
adjusting the interest, the lender must forgive any such interest in excess of
the annual 6% rate, unless a court or administrative agency of the United States
or of any state orders otherwise upon application of the lender. The Relief Act
applies to borrowers who are members of the Air Force, Army, Marines, Navy or
Coast Guard, and officers of the U.S. Public Health Service or the National
Oceanic and Atmospheric Administration assigned to duty with the military. The
Relief Act also applies to borrowers who are members of the National Guard or
are on reserve status at the time their mortgage is originated and are later
called to active duty. It is possible that the interest rate limitation could
have an effect, for an indeterminate period of time, on the ability of the
master servicer to collect full amounts of interest on affected mortgage loans.
Unless otherwise provided in the related prospectus supplement, any shortfall in
interest collections resulting from the application of the Relief Act could
result in losses to the related securityholders. In addition, the Relief Act
imposes limitations which would impair the ability of the master servicer to
foreclose on an affected mortgage loan during the borrower's period of active
duty status. Thus, in the event that a mortgage loan goes into default, the
application of the Relief Act could cause delays and losses occasioned by the
lender's inability to realize upon the mortgaged property in a timely fashion.

ENVIRONMENTAL RISKS

         Real property pledged as security to a lender may be subject to
unforeseen environmental risks. Under the laws of certain states, contamination
of a 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 such property. In addition, under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980
(CERCLA), the United States Environmental Protection Agency (EPA) may impose a
lien on property where the EPA has incurred clean-up costs. However, a CERCLA
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 a current or prior owner or operator. CERCLA imposes liability for
such costs on any and all "responsible parties," including owners or operators
of the property who did not cause or contribute to the contamination.
Furthermore, liability under CERCLA is not limited to the original or
outstanding balance of a loan or to the value of the related mortgaged property.
Lenders may be held liable under CERCLA as owners or operators unless they
qualify for the secured creditor exemption to CERCLA. This exemption exempts
from the definition of "owner" or "operator" those who, without participating in
the management of a

                                       96


facility, hold indicia of ownership primarily to protect a security interest in
the facility. Thus, if a lender's activities begin to encroach on the actual
management of a contaminated facility or property, the lender may incur
liability as an "owner" or "operator" under CERCLA. Similarly, if a lender
forecloses and takes title to a contaminated facility or property, the lender
may incur CERCLA liability in various circumstances, including, but not limited
to, when it holds the facility or property as an investment, including leasing
the facility or property to a third party, or fails to market the property in a
timely fashion.

         The Asset Conservation, Lender Liability and Deposit Insurance Act of
1996, or Conservation Act, amended, among other things, the provisions of CERCLA
with respect to lender liability and the secured creditor exemption. The
Conservation Act offers substantial protection to lenders by defining the
activities which a lender can engage in without losing the benefit of the
secured creditor exemption. For a lender to be deemed to have participated in
the management of a mortgaged property, the lender must actually participate in
the management or operational affairs of the mortgaged property. The
Conservation Act provides that "merely having the capacity to influence, or the
unexercised right to control" operations does not constitute participation in
management. A lender will lose the protection of the secured creditor exemption
only if it (1) exercises decision-making control over the borrower's
environmental compliance and hazardous substance handling or disposal practices
for the mortgaged property, or (2) assumes responsibility for the overall
management of the mortgaged property, including day-to-day decision-making for
environmental compliance, or (3) assumes management of substantially all
operational functions of the mortgaged property. The Conservation Act also
provides that a lender will continue to have the benefit of the secured creditor
exemption even in the event that it forecloses on a mortgaged property,
purchases it at a foreclosure sale or accepts a deed-in-lieu of foreclosure so
long as the lender seeks to sell the mortgaged property at the earliest
practicable commercially reasonable time on commercially reasonable terms.

         CERCLA does not apply to petroleum products, and the secured creditor
exclusion does not govern liability for cleanup costs under federal laws other
than CERCLA, in particular Subtitle I of the federal Resource Conservation and
Recovery Act, which regulates underground petroleum storage tanks other than
heating oil tanks. The EPA has adopted a lender liability rule for underground
storage tanks under Subtitle I of the Resource Conservation Act. Under this
rule, a holder of a security interest in an underground storage tank or real
property containing an underground storage tank is not considered an operator of
the underground storage tank as long as petroleum is not added to, stored in or
dispensed from the tank. Moreover, under the Conservation Act, the protections
accorded to lenders under CERCLA are also accorded to holders of security
interests in underground petroleum storage tanks. It should be noted, however,
that liability for cleanup of petroleum contamination may be governed by state
law, which may not provide for any specific protection for secured creditors.

         The Conservation Act specifically addresses the potential liability
under CERCLA of lenders that hold mortgages or similar conventional security
interests in real property, as the trust fund generally does in connection with
the loans. However, the Conservation Act does not clearly address the potential
liability of lenders who retain legal title to a property and enter into an
agreement with the purchaser for the payment of the purchase price and interest
over the term of the contract as is the case with the installment contracts.

                                       97


         If a lender (including a lender under an installment contract) 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 contamination at a
property pledged as collateral for one of the loans (or at a property subject to
an installment contract), would be imposed on the trust fund, and thus occasion
a loss to the securityholders, depends on the specific factual and legal
circumstances at issue.

         Except as otherwise specified in the applicable prospectus supplement,
at the time the mortgage loans were originated, no environmental assessment or a
very limited environment assessment of the mortgage properties was conducted.

         Traditionally, many residential mortgage lenders have not taken steps
to determine whether contaminants are present on a mortgaged property prior to
the origination of a single family mortgage loan or prior to foreclosure or
accepting a deed-in-lieu of foreclosure. Except as otherwise specified in the
applicable prospectus supplement, neither the depositor nor any master servicer
will be required by any agreement to undertake any of these evaluations prior to
foreclosure or accepting a deed-in-lieu of foreclosure. The depositor does not
make any representations or warranties or assume any liability with respect to
the absence or effect of contaminants on any mortgaged property or any casualty
resulting from the presence or effect of contaminants. However, the master
servicer will not be obligated to foreclose on any mortgaged property or accept
a deed-in-lieu of foreclosure if it knows or reasonably believes that there are
material contaminated conditions on the property. A failure so to foreclose may
reduce the amounts otherwise available to securityholders of the related series.

         The pooling and servicing agreement will provide that the master
servicer, acting on behalf of the trust fund, may not acquire title to a
multifamily residential property or mixed-use property underlying a loan or take
over its operation unless the master servicer has previously determined, based
upon a report prepared by a person who regularly conducts environmental audits,
that the mortgaged property is in compliance with applicable environmental laws
and regulations or that the acquisition would not be more detrimental than
beneficial to the value of the mortgaged property and the interests of the
related securityholders.

THE HOME IMPROVEMENT CONTRACTS

         General. The Home Improvement 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 UCC.
Under 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 these contracts to the
trustee or a designated custodian or may retain possession of them as custodian
for the trustee. In addition, the depositor will file 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

                                       98


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. The Home Improvement Contracts
that are secured by the related home improvements grant to the originator a
purchase money security interest in the 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 and the purchase money security interests
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, 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 such characterization upon incorporation
of such 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 the real estate law, a creditor can
repossess a home improvement securing a contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit that the debtor may redeem
at or before the 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 would have no assets with which to pay a judgment.

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

INSTALLMENT CONTRACTS

         Under an installment contract the seller retains legal title to the
property and enters into an agreement with the purchaser/borrower for the
payment of the purchase price, plus interest,

                                       99


over the term of the contract. Only after full performance by the borrower of
the contract is the lender obligated to convey title to the property to the
purchaser. As with mortgage or deed of trust financing, during the effective
period of the installment contract, the borrower is generally responsible for
maintaining the property in good condition and for paying real estate taxes,
assessments and hazard insurance premiums associated with the property.

         The method of enforcing the rights of the lender under an installment
contract varies on a state-by-state basis depending upon the extent to which
state courts are willing, or able pursuant to state statute, to enforce the
contract strictly according to the terms. The terms of installment contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property, the entire indebtedness is accelerated, and
the buyer's equitable interest in the property is forfeited. The 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 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 contract, the courts
will permit ejectment of the buyer and a forfeiture of his or her interest in
the property. However, most state legislatures have enacted provisions by
analogy to mortgage law protecting borrowers under installment contracts from
the harsh consequences of forfeiture. Under such 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 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 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 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.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

         To the extent that the loans comprising the trust fund for a series are
secured by mortgages which are junior to other mortgages held by other lenders
or institutional investors, the rights of the trust fund (and therefore the
securityholders), as mortgagee under any such junior mortgage, are subordinate
to those of any mortgagee under any senior mortgage. The senior mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause the
property securing the 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 such
default and bring the senior loan current, in either event adding the amounts
expended to the balance due on the junior loan. In most states, absent a
provision in the mortgage or deed of trust, no notice of default is required to
be given to a junior mortgagee.

         The standard form of the mortgage used by most institutional lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and

                                      100


all awards made in connection with condemnation proceedings, and to apply such
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 which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste, and to appear in and defend any action or proceeding purporting to affect
the property or the rights of the mortgagee 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.

         The form of credit line trust deed or mortgage generally used by most
institutional lenders which make revolving credit line loans typically contains
a "future advance" clause, which provides, in essence, that additional amounts
advanced to or on behalf of the borrower by the beneficiary or lender are to be
secured by the deed of trust or mortgage. Any amounts so advanced after the
cut-off date with respect to any mortgage will not be included in the trust
fund. The priority of the lien securing any advance made under the clause may
depend in most states on whether the deed of trust or mortgage is called and
recorded as a credit line deed of trust or mortgage. If the beneficiary or
lender advances additional amounts, the advance is entitled to receive the same
priority as amounts initially advanced under the trust deed or mortgage,
notwithstanding the fact that there may be junior trust deeds or mortgages and
other liens which intervene between the date of recording of the trust deed or
mortgage and the date of the future advance, and notwithstanding that the
beneficiary or lender had actual knowledge of such intervening junior trust
deeds or mortgages and other liens at the time of the advance. In most states,
the trust deed or mortgage lien securing mortgage loans of the type which
includes home equity credit lines applies retroactively to the date of the
original recording of the trust deed or mortgage, provided that the total amount
of advances under the home equity credit line does not exceed the maximum
specified principal amount of the recorded trust deed or mortgage, except as to
advances made after receipt by the lender of a written notice of lien from a
judgment lien creditor of the trustor.

THE TITLE I PROGRAM

         General. Certain of the loans contained in a trust fund may be loans
insured under the FHA Title I Insurance program created pursuant to Sections 1
and 2(a) of the National Housing Act of 1934. Under the Title I Program, the FHA
is authorized and empowered to insure

                                      101


qualified lending institutions against losses on eligible loans. The Title I
Program operates as a coinsurance program in which the FHA insures up to 90% of
certain losses incurred on an individual insured loan, including the unpaid
principal balance of the loan, but only to the extent of the insurance coverage
available in the lender's FHA insurance coverage reserve account. The owner of
the loan bears the uninsured loss on each loan.

         Title I loan means a loan made to finance actions or items that
substantially protect or improve the basic livability or utility of a one- to
four-family residential property.

         There are two basic methods of lending or originating such loans which
include a "direct loan" or a "dealer loan". With respect to a direct loan, the
borrower makes application directly to a lender without any assistance from a
dealer, which application may be filled out by the borrower or by a person
acting at the direction of the borrower who does not have a financial interest
in the loan transaction, and the lender may disburse the loan proceeds solely to
the borrower or jointly to the borrower and other parties to the transaction.
With respect to a dealer loan, the dealer, who has a direct or indirect
financial interest in the loan transaction, assists the borrower in preparing
the loan application or otherwise assists the borrower in obtaining the loan
from the lender. The lender may disburse proceeds solely to the dealer or the
borrower or jointly to the borrower and the dealer or other parties to the
transaction. With respect to a dealer Title I loan, a dealer may include a
seller, a contractor or supplier of goods or services.

         Loans insured under the Title I Program are required to have fixed
interest rates and generally provide for equal installment payments due weekly,
biweekly, semi-monthly or monthly, except that a loan may be payable quarterly
or semi-annually where a borrower has an irregular flow of income. The first or
last payments (or both) may vary in amount but may not exceed 150% of the
regular installment payment, and the first payment may be due no later than two
months from the date of the loan. The note must contain a provision permitting
full or partial prepayment of the loan. The interest rate must be negotiated and
agreed to by the borrower and the lender and must be fixed for the term of the
loan and recited in the note. Interest on an insured loan must accrue from the
date of the loan and be calculated according to the actuarial method. The lender
must assure that the note and all other documents evidencing the loan are in
compliance with applicable federal, state and local laws.

         Each insured lender is required to use prudent lending standards in
underwriting individual loans and to satisfy the applicable loan underwriting
requirements under the Title I Program prior to its approval of the loan and
disbursement of loan proceeds. Generally, the lender must exercise prudence and
diligence to determine whether the borrower and any co-maker is solvent and an
acceptable credit risk, with a reasonable ability to make payments on the loan
obligation. The lender's credit application and review must determine whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses, which
determination must be made in accordance with the expense-to-income ratios
published by the Secretary of HUD unless the lender determines and documents in
the loan file the existence of compensating factors concerning the borrower's
creditworthiness which support approval of the loan.

         Under the Title I Program, the FHA does not review or approve for
qualification for insurance the individual loans insured thereunder at the time
of approval by the lending

                                      102


institution (as is typically the case with other federal loan programs). If,
after a loan has been made and reported for insurance under the Title I Program,
the lender discovers any material misstatement of fact or that the loan proceeds
have been misused by the borrower, dealer or any other party, it shall promptly
report this to the FHA. In such case, provided that the validity of any lien on
the property has not been impaired, the insurance of the loan under the Title I
Program will not be affected unless such material misstatements of fact or
misuse of loan proceeds was caused by (or was knowingly sanctioned by) the
lender or its employees.

         Requirements for Title I Loans. The maximum principal amount for Title
I loans must not exceed the actual cost of the project plus any applicable fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed $25,000 (or the current applicable amount) for a single family
property improvement loan. Generally, the term of a Title I loan may not be less
than six months nor greater than 20 years and 32 days. A borrower may obtain
multiple Title I loans with respect to multiple properties, and a borrower may
obtain more than one Title I loan with respect to a single property, in each
case as long as the total outstanding balance of all Title I loans in the same
property does not exceed the maximum loan amount for the type of Title I loan
thereon having the highest permissible loan amount.

         Borrower eligibility for a Title I loan requires that the borrower have
at least a one-half interest in either fee simple title to the real property, a
lease thereof for a term expiring at least six months after the final maturity
of the Title I loan or a recorded land installment contract for the purchase of
the real property. In the case of a Title I loan with a total principal balance
in excess of $15,000, if the property is not occupied by the owner, the borrower
must have equity in the property being improved at least equal to the principal
amount of the loan, as demonstrated by a current appraisal. Any Title I loan in
excess of $7,500 must be secured by a recorded lien on the improved property
which is evidenced by a mortgage or deed of trust executed by the borrower and
all other owners in fee simple.

         The proceeds from a Title I loan may be used only to finance property
improvements which substantially protect or improve the basic livability or
utility of the property as disclosed in the loan application. The Secretary of
HUD has published a list of items and activities which cannot be financed with
proceeds from any Title I loan and from time to time the Secretary of HUD may
amend such list of items and activities. With respect to any dealer Title I
loan, before the lender may disburse funds, the lender must have in its
possession a completion certificate on a HUD approved form, signed by the
borrower and the dealer. With respect to any direct Title I loan, the lender is
required to obtain, promptly upon completion of the improvements but not later
than 6 months after disbursement of the loan proceeds with one 6 month extension
if necessary, a completion certificate, signed by the borrower. The lender is
required to conduct an on-site inspection on any Title I loan where the
principal obligation is $7,500 or more, and on any direct Title I loan where the
borrower fails to submit a completion certificate.

         FHA Insurance Coverage. Under the Title I Program, the FHA establishes
an insurance coverage reserve account for each lender which has been granted a
Title I contract of insurance. The amount of insurance coverage in this account
is a maximum of 10% of the amount disbursed, advanced or expended by the lender
in originating or purchasing eligible loans registered with the FHA for Title I
insurance, with certain adjustments. The balance in the insurance coverage
reserve account is the maximum amount of insurance claims the FHA is

                                      103


required to pay to the Title I lender. Loans to be insured under the Title I
Program will be registered for insurance by the FHA and the insurance coverage
attributable to such loans will be included in the insurance coverage reserve
account for the originating or purchasing lender following the receipt and
acknowledgment by the FHA of a loan report on the prescribed form pursuant to
the Title I regulations. For each eligible loan reported and acknowledged for
insurance, the FHA charges a premium. For loans having a maturity of 25 months
or less, the FHA bills the lender for the entire premium in an amount equal to
the product of 0.50% of the original loan amount and the loan term. For home
improvement loans with a maturity greater than 25 months, each year that a loan
is outstanding the FHA bills the lender for a premium in an amount equal to
0.50% of the original loan amount. If a loan is prepaid during the year, the FHA
will not refund or abate the premium paid for that year.

         Under the Title I Program the FHA will reduce the insurance coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's contract of insurance by (i) the amount of the
FHA insurance claims approved for payment relating to such insured loans and
(ii) the amount of insurance coverage attributable to insured loans sold by the
lender, and such insurance coverage may be reduced for any FHA insurance claims
rejected by the FHA. The balance of the lender's FHA insurance coverage reserve
account will be further adjusted as required under Title I or by the FHA, and
the insurance coverage therein may be earmarked with respect to each or any
eligible loans insured thereunder, if a determination is made by the Secretary
of HUD that it is in its interest to do so. Originations and acquisitions of new
eligible loans will continue to increase a lender's insurance coverage reserve
account balance by 10% of the amount disbursed, advanced or expended in
originating or acquiring such eligible loans registered with the FHA for
insurance under the Title I Program. The Secretary of HUD may transfer insurance
coverage between insurance coverage reserve accounts with earmarking with
respect to a particular insured loan or group of insured loans when a
determination is made that it is in the Secretary's interest to do so.

         The lender may transfer (except as collateral in a bona fide
transaction) insured loans and loans reported for insurance only to another
qualified lender under a valid Title I contract of insurance. Unless an insured
loan is transferred with recourse or with a guaranty or repurchase agreement,
the FHA, upon receipt of written notification of the transfer of such loan in
accordance with the Title I regulations, will transfer from the transferor's
insurance coverage reserve account to the transferee's insurance coverage
reserve account an amount, if available, equal to 10% of the actual purchase
price or the net unpaid principal balance of such loan (whichever is less).
However, under the Title I Program not more than $5,000 in insurance coverage
shall be transferred to or from a lender's insurance coverage reserve account
during any October 1 to September 30 period without the prior approval of the
Secretary of HUD. Amounts which may be recovered by the Secretary of HUD after
payment of an insurance claim are not added to the amount of insurance coverage
in the related lender's insurance coverage reserve account.

         Claims Procedures Under Title I. Under the Title I Program the lender
may accelerate an insured loan following a default on such loan only after the
lender or its agent has contacted the borrower in a face-to-face meeting or by
telephone to discuss the reasons for the default and to seek its cure. If the
borrower does not cure the default or agree to a modification agreement or
repayment plan, the lender will notify the borrower in writing that, unless
within 30 days the

                                      104


default is cured or the borrower enters into a modification agreement or
repayment plan, the loan will be accelerated and that, if the default persists,
the lender will report the default to an appropriate credit agency. The lender
may rescind the acceleration of maturity after full payment is due and reinstate
the loan only if the borrower brings the loan current, executes a modification
agreement or agrees to an acceptable repayment plan.

         Following acceleration of maturity upon a secured Title I loan, the
lender may either (a) proceed against the property under any security
instrument, or (b) make a claim under the lender's contract of insurance. If the
lender chooses to proceed against the property under a security instrument (or
if it accepts a voluntary conveyance or surrender of the property), the lender
may file an insurance claim only with the prior approval of the Secretary of
HUD.

         When a lender files an insurance claim with the FHA under the Title I
Program, the FHA reviews the claim, the complete loan file and documentation of
the lender's efforts to obtain recourse against any dealer who has agreed
thereto, certification of compliance with applicable state and local laws in
carrying out any foreclosure or repossession, and evidence that the lender has
properly filed proofs of claims, where the borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any Title I loan must be filed
with the FHA no later than 9 months after the date of default of the loan.
Concurrently with filing the insurance claim, the lender shall assign to the
United States of America the lender's entire interest in the loan note (or a
judgment in lien of the note), in any security held and in any claim filed in
any legal proceedings. If, at the time the note is assigned to the United
States, the Secretary has reason to believe that the note is not valid or
enforceable against the borrower, the FHA may deny the claim and reassign the
note to the lender. If either such defect is discovered after the FHA has paid a
claim, the FHA may require the lender to repurchase the paid claim and to accept
a reassignment of the loan note. If the lender subsequently obtains a valid and
enforceable judgment against the borrower, the lender may resubmit a new
insurance claim with an assignment of the judgment. Although the FHA may contest
any insurance claim and make a demand for repurchase of the loan at any time up
to two years from the date the claim was certified for payment and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender,
the FHA has expressed an intention to limit the period of time within which it
will take such action to one year from the date the claim was certified for
payment.

         Under the Title I Program the amount of an FHA insurance claim payment,
when made, is equal to the claimable amount, up to the amount of insurance
coverage in the lender's insurance coverage reserve account. The "claimable
amount" means an amount equal to 90% of the sum of:

    o         the unpaid loan obligation (net unpaid principal and the
              uncollected interest earned to the date of default) with
              adjustments thereto if the lender has proceeded against property
              securing the loan;

    o         the interest on the unpaid amount of the loan obligation from the
              date of default to the date of the claim's initial submission for
              payment plus 15 calendar days (but not to exceed 9 months from the
              date of default), calculated at the rate of 7% per year;

    o         the uncollected court costs;

                                      105


    o         the attorney's fees not to exceed $500; and

    o         the expenses for recording the assignment of the security to
              the United States.

         The Secretary of HUD may deny a claim for insurance in whole or in part
for any violations of the regulations governing the Title I Program; however,
the Secretary of HUD may waive such violations if it determines that enforcement
of the regulations would impose an injustice upon a lender which has
substantially complied with the regulations in good faith.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The following summary of the material federal income tax consequences
of the purchase, ownership and disposition of certificates is based on the
opinion of tax counsel to the depositor, either Sidley Austin Brown & Wood LLP
or Thacher Proffitt & Wood LLP, as specified in the related prospectus
supplement. This summary is based on the provisions of the Internal Revenue Code
of 1986, as amended, and the regulations, including the REMIC Regulations,
rulings and decisions promulgated thereunder and, where applicable, proposed
regulations, all of which are subject to change either prospectively or
retroactively. This summary does not address the material federal income tax
consequences of an investment in securities applicable to certain financial
institutions, banks, insurance companies, tax exempt organizations, dealers in
options, currency or securities, traders in securities that elect to mark to
market, or persons who hold positions other than securities such that the
securities are treated as part of a hedging transaction, straddle, conversion or
other integrated transaction which are subject to special rules. Because of the
complexity of the tax issues involved, we strongly suggest that prospective
investors consult their tax advisors regarding the federal, state, local and any
other tax consequences to them of the purchase, ownership and disposition of
securities.

GENERAL

         The federal income tax consequences to securityholders will vary
depending on whether an election is made to treat the trust fund relating to a
particular series of securities as a REMIC under the Code. The prospectus
supplement for each series of securities will specify whether a REMIC election
will be made. In the discussion that follows, all references to a "section" or
"sections" shall be understood to refer, unless otherwise specifically
indicated, to a section or sections of the Code.

         If a REMIC election is not made, in the opinion of tax counsel the
trust fund will not be classified as a publicly traded partnership, a taxable
mortgage pool, or an association taxable as a corporation. A trust fund that
qualifies as a "grantor trust" for federal income tax purposes also will receive
an opinion of tax counsel to the effect that:

         o        the trust fund will be classified as a grantor trust under
                  subpart E, part I of subchapter J of the Code; and

         o        owners of certificates will be treated for federal income tax
                  purposes as owners of a portion of the trust fund's assets as
                  described below.

                                      106


         A trust fund that issues notes may also receive an opinion of tax
counsel regarding the characterization of the notes as debt instruments for
federal income tax purposes.

         With respect to each trust fund that elects REMIC status, in the
opinion of tax counsel, assuming compliance with all provisions of the related
agreement, the trust fund will qualify as a REMIC and the related certificates
will be considered to be regular interests or residual interests in the REMIC.
The related prospectus supplement for each series of securities will indicate
whether the trust fund will make a REMIC election and whether a class of
securities will be treated as a regular or residual interest in the REMIC.

         Each opinion is an expression of an opinion only, is not a guarantee of
results and is not binding on the Internal Revenue Service or any third party.

         If, contrary to the opinion of tax counsel, the IRS successfully were
to assert that a class of notes did not represent debt instruments for federal
income tax purposes, that class of notes would be treated as equity interests in
the related trust fund. The trust fund would then be treated as a partnership
and could be a publicly traded partnership. If the trust fund were classified as
a publicly traded partnership, it would not be subject to taxation as a
corporation because its income would constitute "qualifying income" not derived
in the conduct of a financial business. Nevertheless, if the trust fund were
classified as a partnership, treatment of a class of notes as equity interests
in such a partnership could have adverse tax consequences to certain holders.
For example, income to foreign holders of such a class generally would be
subject to U.S. tax and withholding requirements, and individual holders of such
a class would be allocated their proportionate share of the trust's income but
might be subject to certain limitations on their ability to deduct their share
of the trust's expenses.

TAXATION OF DEBT SECURITIES

         Status as Real Property Loans. Except to the extent otherwise provided
in the related prospectus supplement, if the securities are regular interests in
a REMIC or represent interests in a grantor trust, in the opinion of tax
counsel:

         o        securities held by a domestic building and loan association
                  will constitute "loans... secured by an interest in real
                  property" within the meaning of section 7701(a)(19)(C)(v) of
                  the Code; and

         o        securities held by a real estate investment trust will
                  constitute "real estate assets" within the meaning of section
                  856(c)(4)(A) of the Code and interest on securities will be
                  considered "interest on obligations secured by mortgages on
                  real property or on interests in real property" within the
                  meaning of section 856(c)(3)(B) of the Code.

         Interest and Acquisition Discount. In the opinion of tax counsel,
securities that are REMIC regular interests are generally taxable to holders in
the same manner as evidences of indebtedness issued by the REMIC. Stated
interest on the securities that are REMIC regular interests will be taxable as
ordinary income and taken into account using the accrual method of accounting,
regardless of the holder's normal accounting method. Interest (other than
original issue discount) on securities (other than securities that are REMIC
regular interests) which are

                                      107


characterized as indebtedness for federal income tax purposes will be includible
in income by their holders in accordance with their usual methods of accounting.
When we refer to "debt securities" in this section, we mean securities
characterized as debt for federal income tax purposes and securities that are
REMIC regular interests.

         In the opinion of tax counsel, "compound interest securities" (i.e.,
debt securities that permit all interest to accrue for more than one year before
payments of interest are scheduled to begin) will, and certain of the other debt
securities issued at a discount may, be issued with "original issue discount" or
OID. The following discussion is based in part on the OID Regulations. A holder
should be aware, however, that the OID Regulations do not adequately address
certain issues relevant to prepayable securities, such as the debt securities.

         In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a debt security and its issue price. In the
opinion of tax counsel, a holder of a debt security must include OID in gross
income as ordinary interest income as it accrues under a method taking into
account an economic accrual of the discount. In general, OID must be included in
income in advance of the receipt of the cash representing that income. The
amount of OID on a debt security will be considered to be zero if it is less
than a de minimis amount determined under the Code.

         The issue price of a debt security is the first price at which a
substantial amount of debt securities of that class are sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). If less than a
substantial amount of a particular class of debt securities is sold for cash on
or prior to the closing date, the issue price for that class will be treated as
the fair market value of that class on the closing date. The issue price of a
debt security also includes the amount paid by an initial debt security holder
for accrued interest that relates to a period prior to the issue date of the
debt security. The stated redemption price at maturity of a debt security
includes the original principal amount of the debt security, but generally will
not include distributions of interest if the distributions constitute "qualified
stated interest."

         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 as constituting qualified stated interest, not OID.
However, absent clarification of the OID Regulations, where debt securities do
not provide for default remedies, the interest payments will be included in the
debt security's stated redemption price at maturity and taxed as OID. Interest
is payable at a single fixed rate only if the rate appropriately takes into
account the length of the interval between payments. Distributions of interest
on debt securities with respect to which deferred interest will accrue, will not
constitute qualified stated interest payments, in which case the stated
redemption price at maturity of such debt securities includes all distributions
of interest as well as principal thereon. Where the interval between the issue
date and the first distribution date on a debt security is longer than the
interval between subsequent distribution dates, the greater of (i) the interest

                                      108


foregone and (ii) the excess of the stated principal amount over the issue price
will be included in the stated redemption price at maturity and tested under the
de minimis rule described below. Where the interval between the issue date and
the first distribution date on a debt security is shorter than the interval
between subsequent distribution dates, all of the additional interest will be
included in the stated redemption price at maturity and tested under the de
minimis rule described below. In the case of a debt security with a long first
period that has non-de minimis OID, all stated interest in excess of interest
payable at the effective interest rate for the long first period will be
included in the stated redemption price at maturity and the debt security will
generally have OID. Holders of debt securities should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a debt security.

         Under the de minimis rule, OID on a debt security will be considered to
be zero if the OID is less than 0.25% of the stated redemption price at maturity
of the debt security multiplied by the weighted average maturity of the debt
security. For this purpose, the weighted average maturity of the debt security
is computed as the sum of the amounts determined by multiplying the number of
full years (i.e., rounding down partial years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated redemption price at maturity of the debt security and the
denominator of which is the stated redemption price at maturity of the debt
security. Holders generally must report de minimis OID pro rata as principal
payments are received, and such income will be capital gain if the debt security
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

         Debt securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is generally treated as payable at a
qualified variable rate and not as contingent interest if

         o        the interest is unconditionally payable at least annually,

         o        the issue price of the debt instrument does not exceed the
                  total noncontingent principal payments, and

         o        interest is based on a "qualified floating rate," an
                  "objective rate," or a combination of "qualified floating
                  rates" that do not operate in a manner that significantly
                  accelerates or defers interest payments on the debt security.

         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.

                                      109


Additionally, the OID Regulations do not contain provisions specifically
interpreting section 1272(a)(6) of the Code. Until the Treasury issues guidance
to the contrary, the trustee intends to base its computation on section
1272(a)(6) and the OID Regulations as described in this prospectus. However,
because no regulatory guidance currently exists under 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 a
taxable year a pro rata portion of the original issue discount that accrued
during the relevant accrual period. In the case of a debt security that is not a
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 its issue price plus prior accruals of OID,
reduced by the total payments made with respect to the debt security in all
prior periods, other than qualified stated interest payments.

         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 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

                  -        the present value of all payments remaining to be
                           made on the pay-through security as of the close of
                           the accrual period and

                  -        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

                                      110


         o        the assumption that the remaining payments will be made in
                  accordance with the original prepayment assumption.

The effect of this method is to increase the portions of OID required to be
included in income by a holder to take into account prepayments with respect to
the loans at a rate that exceeds the prepayment assumption, and to decrease (but
not below zero for any period) the portions of OID required to be included in
income by a holder of a pay-through security to take into account prepayments
with respect to the loans at a rate that is slower than the prepayment
assumption. Although OID will be reported to holders of pay-through securities
based on the prepayment assumption, no representation is made to holders that
loans will be prepaid at that rate or at any other rate.

         The depositor may adjust the accrual of OID on a class of securities
that are regular REMIC interests (or other regular interests in a REMIC) 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 regular REMIC interests
could increase.

         Certain classes of securities that are regular REMIC interests may
represent more than one class of REMIC regular interests. Unless otherwise
provided in the related prospectus supplement, the applicable trustee intends,
based on the OID Regulations, to calculate OID on such securities as if, solely
for the purposes of computing OID, the separate regular interests were a single
debt instrument.

         A subsequent holder of a debt security will also be required to include
OID in gross income, but the holder who purchases the debt security for an
amount that exceeds its adjusted issue price will be entitled (as will an
initial holder who pays more than a debt security's issue price) to offset such
OID by comparable economic accruals of portions of the excess.

         Effects of Defaults and Delinquencies. In the opinion of tax counsel,
holders will be required to report income with respect to the related securities
under an accrual method without giving effect to delays and reductions in
distributions attributable to a default or delinquency on the loans, except
possibly to the extent that it can be established that such amounts are
uncollectible. As a result, the amount of income (including OID) reported by a
holder of a security in any period could significantly exceed the amount of cash
distributed to the holder in that period. The holder will eventually be allowed
a loss (or will be allowed to report a lesser amount of income) to the extent
that the aggregate amount of distributions on the securities is reduced as a
result of a loan default. However, the timing and character of losses or
reductions in income are uncertain and, accordingly, holders of securities
should consult their own tax advisors on this point.

         Interest Weighted Securities. An "interest weighted security" is a
security that is a REMIC regular interest or a "stripped" security (as discussed
under "--Tax Status as a Grantor Trust; General" below) the payments on which
consist solely or primarily of a specified portion of the interest payments on
qualified mortgages held by the REMIC or on loans underlying pass-through
securities. It is not clear how income should be accrued with respect to
interest

                                      111


weighted securities. The trustee intends to take the position that all of the
income derived from an interest weighted security should be treated as OID and
that the amount and rate of accrual of such OID should be calculated by treating
the interest weighted security as a compound interest security. However, in the
case of interest weighted securities that are entitled to some payments of
principal and 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 "--Non-REMIC Certificates--B. Multiple
Classes of Senior Certificates--Stripped Bonds and Stripped Coupons" 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

                                      112


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 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 1986 Act indicates that premium is to be
accrued in the same manner as market discount. Accordingly, it appears that the
accrual of premium on a class of pay-through securities will be calculated using
the prepayment assumption used in pricing the class. If a holder makes an
election to amortize premium on a debt security, the election will apply to all
taxable debt instruments (including all REMIC regular interests and all
pass-through certificates representing ownership interests in a trust holding
debt obligations) held by the holder at the beginning of the taxable year in
which the election is made, and to all taxable debt instruments acquired
thereafter by the holder, and will be irrevocable without the consent of the
IRS. Purchasers who pay a premium for the securities should consult their tax
advisers regarding the election to amortize premium and the method to be
employed.

         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
income 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.

                                      113


         Sale or Exchange of a Debt Security. Sale or exchange of a debt
security prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the seller's adjusted basis
in the debt security. Such adjusted basis generally will equal the seller's
purchase price for the debt security, increased by the OID and market discount
included in the seller's gross income with respect to the debt security, and
reduced by principal payments on the debt security previously received by the
seller and any premium amortized by the seller. Such gain or loss will be
capital gain or loss to a seller for which a debt security is a "capital asset"
within the meaning of section 1221 of the Code except to the extent of any
accrued but unrecognized market discount, and will be long-term or short-term
depending on whether the debt security has been owned for the long-term capital
gain holding period (currently more than one year).

         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.

         It is possible that capital gain realized by holders of debt securities
could be considered gain realized upon the disposition of property that was part
of a "conversion transaction." A sale of a debt security will be part of a
conversion transaction if substantially all of the holder's expected return is
attributable to the time value of the holder's net investment, and at least one
of the following conditions is met:

         o        the holder entered the contract to sell the debt security
                  substantially contemporaneously with acquiring the debt
                  security;

         o        the debt security is part of a straddle;

         o        the debt security is marketed or sold as producing capital
                  gain; or

         o        other transactions to be specified in Treasury regulations
                  that have not yet been issued occur.

If the sale or other disposition of a debt security is part of a conversion
transaction, all or any portion of the gain realized upon the sale or other
disposition would be treated as ordinary income instead of capital gain.

         Non-U.S. Persons. Generally, to the extent that a debt security
evidences ownership in mortgage loans that are issued on or before July 18,
1984, interest or OID paid by the person required to withhold tax under section
1441 or 1442 of the Code to (i) an owner that is not a U.S. Person or (ii) a
debt securityholder holding on behalf of an owner that is not a U.S. Person,
will be subject to federal income tax, collected by withholding, at a rate of
30% (or such lower rate as may be provided for interest by an applicable tax
treaty). Accrued OID recognized by the owner on the sale or exchange of such a
debt security also will be subject to federal income tax at the same rate.
Generally, such payments would not be subject to withholding to the extent that
a debt security evidences ownership in mortgage loans issued after July 18,
1984, if

                                      114


         o        the debt securityholder does not actually or constructively
                  own 10% or more of the combined voting power of all classes of
                  equity in the issuer (which for purposes of this discussion
                  may be defined as the trust fund);

         o        the debt securityholder is not a controlled foreign
                  corporation within the meaning of section 957 of the Code
                  related to the issuer; and

         o        the debt securityholder complies with certain identification
                  requirements, including delivery of a statement, signed by the
                  debt securityholder under penalties of perjury, certifying
                  that it is not a U.S. Person and providing its name and
                  address.

         Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each holder of a debt security at any time during the year,
such information as may be deemed necessary or desirable to assist
securityholders in preparing their federal income tax returns, or to enable
holders to make the information available to owners or other financial
intermediaries of holders that hold the debt securities as nominees. If a
holder, owner or other recipient of a payment on behalf of an owner fails to
supply a certified taxpayer identification number or if the Secretary of the
Treasury determines that such person has not reported all interest and dividend
income required to be shown on its federal income tax return, backup withholding
may be required with respect to any payments. Any amounts deducted and withheld
from a distribution to a recipient would be allowed as a credit against the
recipient's federal income tax liability.

NON-REMIC CERTIFICATES

A. Single Class of Senior Certificates

         Characterization. The trust fund may be created with one class of
senior certificates and one class of subordinated certificates. In this case,
each senior certificateholder will be treated as the owner of a pro rata
undivided interest in the interest and principal portions of the trust fund
represented by that senior certificate and will be considered the equitable
owner of a pro rata undivided interest in each of the mortgage loans in the
related mortgage pool. Any amounts received by a senior certificateholder in
lieu of amounts due with respect to any mortgage loan because of a default or
delinquency in payment will be treated for federal income tax purposes as having
the same character as the payments they replace.

         Each holder of a senior certificate will be required to report on its
federal income tax return its pro rata share of the entire income from the
mortgage loans in the trust fund represented by that senior certificate,
including interest, original issue discount, if any, prepayment fees, assumption
fees, any gain recognized upon an assumption and late payment charges received
by the master servicer in accordance with the senior certificateholder's method
of accounting. Under section 162 or 212 of the Code, each senior
certificateholder will be entitled to deduct its pro rata share of servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the master servicer, provided that these
amounts are reasonable compensation for services rendered to the trust fund. A
senior certificateholder that is an individual, estate or trust will be entitled
to deduct its share of expenses only to the extent such expenses, plus all other
section 212 expenses, exceed 2% of

                                      115


that senior certificateholder's adjusted gross income. A senior
certificateholder using the cash method of accounting must take into account its
pro rata share of income and deductions as and when collected by or paid to the
master servicer. A senior certificateholder using an accrual method of
accounting must take into account its pro rata share of income and deductions as
they become due or are paid to the master servicer, whichever is earlier. If the
servicing fees paid to the master servicer were deemed to exceed reasonable
servicing compensation, the amount of such excess could be considered as a
retained ownership interest by the master servicer, or any person to whom the
master servicer assigned for value all or a portion of the servicing fees, in a
portion of the interest payments on the mortgage loans. The mortgage loans might
then be subject to the "coupon stripping" rules of the Code discussed below.

         Unless otherwise specified in the related prospectus supplement, tax
counsel will deliver its opinion to the depositor with respect to each series of
certificates that:

         o        a senior certificate owned by a "domestic building and loan
                  association" within the meaning of section 7701(a)(19) of the
                  Code representing principal and interest payments on mortgage
                  loans will be considered to represent "loans . . . secured by
                  an interest in real property which is . . . residential
                  property" within the meaning of section 7701(a)(19)(C)(v) of
                  the Code to the extent that the mortgage loans represented by
                  that senior certificate are of a type described in the
                  section;

         o        a senior certificate owned by a real estate investment trust
                  representing an interest in mortgage loans will be considered
                  to represent "real estate assets" within the meaning of
                  section 856(c)(4)(A) of the Code and interest income on the
                  mortgage loans will be considered "interest on obligations
                  secured by mortgages on real property" within the meaning of
                  section 856(c)(3)(B) of the Code to the extent that the
                  mortgage loans represented by that senior certificate are of a
                  type described in the section; and

         o        a senior certificate owned by a REMIC will be an
                  "obligation . . . which is principally secured by an interest
                  in real property" within the meaning of section 860G(a)(3)(A)
                  of the Code.

         The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application of
section 593(d) of the Code to any taxable year beginning after December 31,
1995.

         The assets constituting certain trust funds may include "buydown"
mortgage loans. The characterization of any investment in "buydown" mortgage
loans will depend upon the precise terms of the related buydown agreement, but
to the extent that such "buydown" mortgage loans are secured in part by a bank
account or other personal property, they may not be treated in their entirety as
assets described in the foregoing sections of the Code. There are no directly
applicable precedents with respect to the federal income tax treatment or the
characterization of investments in "buydown" mortgage loans. Accordingly,
holders of senior certificates should consult their own tax advisors with
respect to characterization of investments in senior certificates representing
an interest in a trust fund that includes "buydown" mortgage loans.

                                      116


         Premium. The price paid for a senior certificate by a holder will be
allocated to the holder's undivided interest in each mortgage loan based on each
mortgage loan's relative fair market value, so that the holder's undivided
interest in each mortgage loan will have its own tax basis. A senior
certificateholder that acquires an interest in mortgage loans at a premium may
elect to amortize the premium under a constant interest method, provided that
the mortgage loan was originated after September 27, 1985. Premium allocable to
a mortgage loan originated on or before September 27, 1985 should be allocated
among the principal payments on the mortgage loan and allowed as an ordinary
deduction as principal payments are made. Amortizable bond premium will be
treated as an offset to interest income on a senior certificate. The basis for a
senior certificate will be reduced to the extent that amortizable premium is
applied to offset interest payments.

         It is not clear whether a reasonable prepayment assumption should be
used in computing amortization of premium allowable under section 171 of the
Code. A certificateholder that makes this election for a certificate 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 certificateholder acquires during the year of the election or
thereafter.

         If a premium is not subject to amortization using a reasonable
prepayment assumption, the holder of a senior certificate acquired at a premium
should recognize a loss, if a mortgage loan prepays in full, equal to the
difference between the portion of the prepaid principal amount of the mortgage
loan that is allocable to the senior certificate and the portion of the adjusted
basis of the senior certificate that is allocable to the mortgage loan. If a
reasonable prepayment assumption is used to amortize the premium, it appears
that a loss would be available, if at all, only if prepayments have occurred at
a rate faster than the reasonable assumed prepayment rate. It is not clear
whether any other adjustments would be required to reflect differences between
an assumed prepayment rate and the actual rate of prepayments.

         On December 30, 1997, the Internal Revenue Service issued final
amortizable bond premium regulations. These regulations, which generally are
effective for bonds issued or acquired on or after March 2, 1998 (or, for
holders making an election for the taxable year that included March 2, 1998 or
any subsequent taxable year, shall apply to bonds held on or after the first day
of the taxable year of the election). The amortizable bond premium regulations
specifically do not apply to prepayable debt instruments or any pool of debt
instruments, such as the trust fund, the yield on which may be affected by
prepayments which are subject to section 1272(a)(6) of the Code. Absent further
guidance from the IRS and unless otherwise specified in the related prospectus
supplement, the trustee will account for amortizable bond premium in the manner
described above. Prospective purchasers should consult their tax advisors
regarding amortizable bond premium and the amortizable bond premium regulations.

         Original Issue Discount. The IRS has stated in published rulings that,
in circumstances similar to those described herein, the special rules of the
Code (currently sections 1271 through 1273 and section 1275) relating to
original issue discount (OID) will be applicable to a senior certificateholder's
interest in those mortgage loans meeting the conditions necessary for these
sections to apply. Accordingly, the following discussion is based in part on the
Treasury's OID Regulations issued on February 2, 1994 under sections 1271
through 1273 and section 1275 of the Code. Certificateholders should be aware,
however, that the OID Regulations do not

                                      117


adequately address certain issues relevant to prepayable securities, such as the
certificates. Rules regarding periodic inclusion of OID income are applicable to
mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors (other than individuals) originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. OID could arise by
the financing of points or other charges by the originator of the mortgages in
an amount greater than a statutory de minimis exception to the extent that the
points are not currently deductible under applicable provisions of the Code or
are not for services provided by the lender. OID generally must be reported as
ordinary gross income as it accrues under a constant interest method. See "--B.
Multiple Classes of Senior Certificates--Senior Certificates Representing
Interests in Loans Other than ARM Loans--Accrual of Original Issue Discount"
below.

         Market Discount. A senior certificateholder that acquires an undivided
interest in mortgage loans may be subject to the market discount rules of
sections 1276 through 1278 to the extent an undivided interest in a mortgage
loan is considered to have been purchased at a "market discount". Generally, the
excess of the portion of the principal amount of a mortgage loan allocable to
the holder's undivided interest over the holder's tax basis in such interest.
Market discount with respect to a senior certificate will be considered to be
zero if the amount allocable to the senior certificate is less than 0.25% of the
senior certificate's stated redemption price at maturity multiplied by the
weighted average maturity remaining after the date of purchase. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under sections 1276 through 1278 of the Code.

         The Code provides that any principal payment, whether a scheduled
payment or a prepayment, or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986 shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

         The Code also grants to the Department of the Treasury authority to
issue regulations providing for the computation of accrued market discount on
debt instruments, the principal of which is payable in more than one
installment. Although the Treasury has not yet issued regulations, rules
described in the relevant legislative history will apply. Under those rules, the
holder of a market discount bond may elect to accrue market discount either on
the basis of a constant interest rate or according to one of the following
methods. If a senior certificate is issued with OID, the amount of market
discount that accrues during any accrual period is equal to the product of

         o        the total remaining market discount

         times

                                      118


         o        a fraction, the numerator of which is the original issue
                  discount accruing during the period and the denominator of
                  which is the total remaining original issue discount at the
                  beginning of the accrual period.

For senior certificates issued without OID, the amount of market discount that
accrues during a period is equal to the product of

         o        the total remaining market discount

         times

         o        a fraction, the numerator of which is the amount of stated
                  interest paid during the accrual period and the denominator of
                  which is the total amount of stated interest remaining to be
                  paid at the beginning of the accrual period.

For purposes of calculating market discount under any of the above methods in
the case of instruments (such as the senior certificates) which provide for
payments which may be accelerated by reason of prepayments of other obligations
securing such instruments, the same prepayment assumption applicable to
calculating the accrual of original issue discount will apply. Because the
regulations described above have not been issued, it is impossible to predict
what effect those regulations might have on the tax treatment of a senior
certificate purchased at a discount or premium in the secondary market.

         A holder who acquires a senior certificate at a market discount also
may be required to defer, until the maturity date of the senior certificate or
its earlier disposition in a taxable transaction, the deduction of a portion of
the amount of interest that the holder paid or accrued during the taxable year
on indebtedness incurred or maintained to purchase or carry the senior
certificate in excess of the aggregate amount of interest (including OID)
includible in such holder's gross income for the taxable year with respect to
the senior certificate. The amount of such net interest expense deferred in a
taxable year may not exceed the amount of market discount accrued on the senior
certificate for the days during the taxable year on which the holder held the
senior certificate and, in general, would be deductible when such market
discount is includible in income. The amount of any remaining deferred deduction
is to be taken into account in the taxable year in which the senior certificate
matures or is disposed of in a taxable transaction. In the case of a disposition
in which gain or loss is not recognized in whole or in part, any remaining
deferred deduction will be allowed to the extent of gain recognized on the
disposition. This deferral rule does not apply if the senior certificateholder
elects to include such market discount in income currently as it accrues on all
market discount obligations acquired by the senior certificateholder in that
taxable year or thereafter.

         Election to Treat All Interest as Original Issue Discount. The OID
Regulations permit a certificateholder to elect to accrue all interest, discount
(including de minimis market or original issue discount) and premium in income
as interest, based on a constant yield method for certificates acquired on or
after April 4, 1994. If such an election is made with respect to a mortgage loan
with market discount, the certificateholder will 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 certificateholder
acquires during the year of the election or

                                      119


thereafter. Similarly, a certificateholder that makes this election for a
certificate 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 such certificateholder owns or acquires. See
"--Regular Certificates--Original Issue Discount and Premium" below. The
election to accrue interest, discount and premium on a constant yield method
with respect to a certificate is irrevocable.

         Anti-abuse Rule. The IRS is permitted to apply or depart from the rules
contained in the OID Regulations as necessary or appropriate to achieve a
reasonable result where a principal purpose in structuring a mortgage asset,
mortgage loan or senior certificate, or the effect of applying the otherwise
applicable rules, is to achieve a result that is unreasonable in light of the
purposes of the applicable statutes (which generally are intended to achieve the
clear reflection of income for both issuers and holders of debt instruments).

B. Multiple Classes of Senior Certificates

         Stripped Bonds and Stripped Coupons

         General. 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. For purposes
of sections 1271 through 1288 of the Code, section 1286 treats a stripped bond
or a stripped coupon as an obligation issued on the date that such stripped
interest is created. If a trust fund is created with two classes of senior
certificates, one class of senior certificates will represent the right to
principal and interest, or principal only, on all or a portion of the mortgage
loans ("stripped bond certificates"), while the second class of senior
certificates will represent the right to some or all of the interest on such
portion ("stripped coupon certificates").

         Servicing fees in excess of reasonable servicing fees will be treated
under the stripped bond rules. If such excess servicing fee is less than 100
basis points (i.e., 1% interest on the mortgage loan principal balance) or the
certificates 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 certificates should be treated as market discount.
The IRS appears to require that reasonable servicing fees be calculated on a
mortgage loan by mortgage loan basis, which could result in some mortgage loans
being treated as having more than 100 basis points of interest stripped off.

         Although not entirely clear, a stripped bond certificate generally
should be treated as a single debt instrument issued on the day it is purchased
for purposes of calculating any original issue discount. Generally, if the
discount on a stripped bond certificate is larger than a de minimis amount (as
calculated for purposes of the original issue discount rules), a purchaser of
such a certificate will be required to accrue the discount under the original
issue discount rules of the Code. See "--Single Class of Senior
Certificates--Original Issue Discount" above. However, a purchaser of a stripped
bond certificate will be required to account for any discount on the certificate
as market discount rather than original issue discount if either

                                      120


         o        the amount of OID with respect to the certificate was treated
                  as zero under the OID de minimis rule when the certificate was
                  stripped, or

         o        no more than 100 basis points (including any amount of
                  servicing in excess of reasonable servicing) are stripped off
                  the trust fund's mortgage loans.

Pursuant to Revenue Procedure 91-49 issued on August 8, 1991, purchasers of
stripped bond certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the IRS to the
change in their accounting method on a statement attached to their first timely
tax return filed after August 8, 1991.

         The precise tax treatment of stripped coupon certificates is
substantially uncertain. The Code could be read literally to require that
original issue discount computations be made on a mortgage loan by mortgagee
loan basis. However, based on recent IRS guidance, it appears that a stripped
coupon certificate should be treated as a single installment obligation subject
to the original issue discount rules of the Code. As a result, all payments on a
stripped coupon certificate would be included in the certificate's stated
redemption price at maturity for purposes of calculating income on such
certificate under the original issue discount rules of the Code.

         It is unclear under what circumstances, if any, the prepayment of
mortgage loans will give rise to a loss to the holder of a stripped bond
certificate purchased at a premium or a stripped coupon certificate. If a senior
certificate is treated as a single instrument (rather than an interest in
discrete mortgage loans) and the effect of prepayments is taken into account in
computing yield with respect to the senior certificate, it appears that no loss
may be available as a result of any particular prepayment unless prepayments
occur at a rate faster than the assumed prepayment rate. However, if the senior
certificate is treated as an interest in discrete mortgage loans or if no
prepayment assumption is used, then, when a mortgage loan is prepaid, the holder
of the certificate should be able to recognize a loss equal to the portion of
the adjusted issue price of the certificate that is allocable to the mortgage
loan.

         Because of the complexity of these issues, we strongly suggest that
holders of stripped bond certificates and stripped coupon certificates consult
with their own tax advisors regarding the proper treatment of these certificates
for federal income tax purposes.

         Treatment of Certain Owners. Several sections of the Code provide
beneficial treatment to certain taxpayers that invest in mortgage loans of the
type that make up the trust fund. With respect to these sections, no specific
legal authority exists regarding whether the character of the senior
certificates, for federal income tax purposes, will be the same as that of the
underlying mortgage loans. While section 1286 treats a stripped obligation as a
separate obligation for purposes of the provisions of the Code addressing
original issue discount, it is not clear whether such characterization would
apply with regard to these other sections. Although the issue is not free from
doubt, in the opinion of tax counsel, based on policy considerations, each class
of senior certificates should be considered to represent "real estate assets"
within the meaning of section 856(c)(4)(A) of the Code and "loans . . . secured
by, an interest in real property which is . . . residential real property"
within the meaning of section 7701(a)(19)(C)(v) of the Code, and interest income
attributable to senior certificates should be considered to represent "interest
on obligations secured by mortgages on real property" within the meaning of
section 856(c)(3)(B)

                                      121


of the Code, provided that in each case the underlying mortgage loans and
interest on such mortgage loans qualify for such treatment. Prospective
purchasers to which such characterization of an investment in senior
certificates is material should consult their own tax advisors regarding the
characterization of the senior certificates and related income. Senior
certificates will be "obligations (including any participation or certificate of
beneficial ownership therein) which are principally secured by an interest in
real property" within the meaning of section 860G(a)(3)(A) of the Code.

         Senior Certificates Representing Interests in Loans Other Than ARM
Loans

         General. The OID rules of sections 1271 through 1275 of the Code will
be applicable to a senior certificateholder's interest in those mortgage loans
as to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors (other than individuals) originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, OID could arise by the charging of points by the originator of the
mortgage in an amount greater than the statutory de minimis exception, including
a payment of points that is currently deductible by the borrower under
applicable provisions of the Code, or, under certain circumstances, by the
presence of "teaser" rates on the mortgage loans. OID on each senior certificate
must be included in the owner's ordinary income for federal income tax purposes
as it accrues, in accordance with a constant interest method that takes into
account the compounding of interest, in advance of receipt of the cash
attributable to such income. The amount of OID required to be included in an
owner's income in any taxable year with respect to a senior certificate
representing an interest in mortgage loans other than mortgage loans with
interest rates that adjust periodically (ARM loans) likely will be computed as
described under "--Accrual of Original Issue Discount" below. The following
discussion is based in part on the OID Regulations and in part on the provisions
of the Tax Reform Act of 1986, as amended. The OID Regulations generally are
effective for debt instruments issued on or after April 4, 1994, but may be
relied upon as authority with respect to debt instruments such as the senior
certificates issued after December 21, 1992. Alternatively, proposed Treasury
regulations issued December 21, 1992 may be treated as authority for debt
instruments issued after December 21, 1992 and prior to April 4, 1994, and
proposed Treasury regulations issued in 1986 and 1991 may be treated as
authority for instruments issued before December 21, 1992. In applying these
dates, the issue date of the mortgage loans should be used or, in the case of
stripped bond certificates or stripped coupon certificates, the date when these
certificates are acquired. The holder of a senior certificate should be aware,
however, that neither the proposed OID Regulations nor the OID Regulations
adequately address certain issues relevant to prepayable securities.

         Under the Code, the mortgage loans underlying each senior certificate
will be treated as having been issued on the date they were originated with an
amount of OID equal to the excess of such mortgage loan's stated redemption
price at maturity over its issue price. The issue price of a mortgage loan is
generally the amount lent to the mortgagee, which may be adjusted to take into
account certain loan origination fees. The stated redemption price at maturity
of a mortgage loan is the sum of all payments to be made on such mortgage loan
other than payments that are treated as qualified stated interest payments. The
accrual of this OID, as described under "--Accrual of Original Issue Discount"
below, will, unless otherwise specified in the related

                                      122


prospectus supplement, utilize the original yield to maturity of the senior
certificate calculated based on a reasonable assumed prepayment rate for the
mortgage loans underlying the senior certificates and will take into account
events that occur during the calculation period. This prepayment assumption will
be determined in the manner prescribed by regulations that have not yet been
issued. The legislative history of the Tax Reform Act provides, however, that
the regulations will require that this prepayment assumption be the prepayment
assumption that is used in determining the offering price of the certificate. No
representation is made that any certificate will prepay at the prepayment
assumption or at any other rate. The prepayment assumption contained in the Code
literally only applies to debt instruments collateralized by other debt
instruments that are subject to prepayment rather than direct ownership
interests in such debt instruments, such as the certificates represent. However,
no other legal authority provides guidance with regard to the proper method for
accruing OID on obligations that are subject to prepayment, and, until further
guidance is issued, the master servicer intends to calculate and report OID
under the method described below.

         Accrual of Original Issue Discount. Generally, the owner of a senior
certificate must include in gross income the sum of the "daily portions", as
defined below, of the OID on that senior certificate for each day on which it
owns the senior certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of
original issue discount with respect to each component generally will be
determined as follows under the Amendments. A calculation will be made by the
master servicer or such other entity specified in the related prospectus
supplement of the portion of original issue discount that accrues during each
successive monthly accrual period (or shorter period from the date of original
issue) that ends on the day in the calendar year corresponding to each of the
distribution dates on the senior certificate (or the day prior to each such
date). This will be done, in the case of each full month accrual period, by
adding

         o        the present value at the end of the accrual period (determined
                  by using as a discount factor the original yield to maturity
                  of the respective component, under the Prepayment Assumption)
                  of all remaining payments to be received under the Prepayment
                  Assumption on the respective component, and

         o        any payments received during such accrual period (other than a
                  payment of qualified stated interest), and subtracting from
                  that total the "adjusted issue price" of the respective
                  component at the beginning of such accrual period.

The "adjusted issue price" of a senior certificate at the beginning of the first
accrual period is its issue price; the "adjusted issue price" of a senior
certificate at the beginning of a subsequent accrual period is the "adjusted
issue price" at the beginning of the immediately preceding accrual period plus
the amount of OID allocable to that accrual period reduced by the amount of any
payment (other than a payment of qualified stated interest) made at the end of
or during that accrual period. The OID during the accrual period will then be
divided by the number of days in the period to determine the daily portion of
OID for each day in the period. With respect to an initial accrual period
shorter than a full monthly accrual period, the daily portions of original issue
discount must be determined according to an appropriate allocation under any
reasonable method.

                                      123


         OID generally must be reported as ordinary gross income as it accrues
under a constant interest method that takes into account the compounding of
interest as it accrues rather than when received. However, the amount of OID
includible in the income of a holder of an obligation is reduced when the
obligation is acquired after its initial issuance at a price greater than the
sum of the original issue price and the previously accrued OID, less prior
payments of principal. Accordingly, if mortgage loans acquired by a
certificateholder are purchased at a price equal to the then unpaid principal
amount of such mortgage loan, no original issue discount attributable to the
difference between the issue price and the original principal amount of such
mortgage loan (i.e., points) will be includible by such holder. Other OID on the
mortgage loans (e.g., that arising from a "teaser" rate) would still need to be
accrued.

         Senior Certificates Representing Interests in ARM Loans

         The OID Regulations do not address the treatment of instruments, such
as the senior certificates (if the related trust fund includes ARM loans), which
represent interests in ARM loans. Additionally, the IRS has not issued guidance
under the coupon stripping rules of the Code with respect to these instruments.
In the absence of any authority, the master servicer will report OID on senior
certificates attributable to ARM loans ("stripped ARM obligations") to holders
in a manner it believes to be consistent with the rules described under the
heading "--Senior Certificates Representing Interests in Loans Other Than ARM
Loans" above and with the OID Regulations. In general, application of these
rules may require inclusion of income on a stripped ARM obligation in advance of
the receipt of cash attributable to such income. Further, the addition of
deferred interest resulting from negative amortization to the principal balance
of an ARM loan may require the inclusion of such amount in the income of the
senior certificateholder when the amount accrues. Furthermore, the addition of
deferred interest to the senior certificate's principal balance will result in
additional income (including possibly OID income) to the senior
certificateholder over the remaining life of the senior certificates.

         Because the treatment of stripped ARM obligations is uncertain,
investors are urged to consult their tax advisors regarding how income will be
includible with respect to these certificates.

C. Possible Application of Contingent Payment Regulations to Certain Non-REMIC
Certificates

         Final regulations issued on June 11, 1996 with respect to OID under
section 1275 include "contingent payment regulations" covering obligations that
provide for one or more contingent payments. Rights to interest payments on a
mortgage loan might be considered to be contingent within the meaning of the
contingent payment regulations if the interest would not be paid if the borrower
exercised its right to prepay the mortgage loan. However, in the case of an
investor having a right to shares of the interest and principal payments on a
mortgage loan when the share of interest is not substantially greater than the
share of principal, the possibility of prepayment should not be considered to
characterize otherwise noncontingent interest payments as contingent payments.
The absence of interest payments following a prepayment would be the normal
consequence of the return of the investor's capital in the form of a principal
payment. On the other hand, a right to interest on such a mortgage loan is more
likely to be regarded as contingent if held by an investor that does not also
hold a right to the related principal. Such an

                                      124


investor would not recover its capital through receipt of a principal payment at
the time of the prepayment of the mortgage loan.

         Applying these principles to the senior certificates, because the
mortgage loans are subject to prepayment at any time, payments on a class of
senior certificates representing a right to interest on the mortgage loans could
be considered to be contingent within the meaning of the contingent payment
regulations, at least if the senior certificate was issued at a premium. The
likelihood that such payments will be considered contingent increases the
greater the amount of such premium.

         In the event that payments on a senior certificate in respect of
interest on the mortgage loans are considered contingent, then the holder would
generally report income or loss as described under the heading "--Stripped Bonds
and Stripped Coupons" above; provided, however, that the yield that would be
used in calculating interest income would not be the actual yield but would
instead equal the "applicable Federal rate" (AFR), in effect at the time of
purchase of the senior certificate by the holder. The AFR generally is an
average of current yields on Treasury securities computed and published monthly
by the IRS. In addition, once the holder's adjusted basis in the senior
certificate has been reduced (by prior distributions or losses) to an amount
equal to the aggregate amount of the remaining noncontingent payments of the
mortgage loans that are allocable to the senior certificate (or to zero if the
senior certificate does not share in principal payments), then the holder would
recognize income in each subsequent month equal to the full amount of interest
on the mortgage loans that accrues in that month and is allocable to the senior
certificate. It is uncertain whether, under the contingent payment regulations,
any other adjustments would be made to take account of prepayments of the
mortgage loans.

D. Sale or Exchange of a Senior Certificate

         Sale or exchange of a senior certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the seller's adjusted basis in the senior certificate. Such
adjusted basis generally will equal the seller's purchase price for the senior
certificate, increased by the OID and market discount included in the seller's
gross income with respect to the senior certificate, and reduced by principal
payments on the senior certificate previously received by the seller and any
premium amortized by the seller. Such gain or loss will be capital gain or loss
to a seller for which a senior certificate is a "capital asset" within the
meaning of section 1221 of the Code except to the extent of any accrued but
unrecognized market discount, and will be long-term or short-term depending on
whether the senior certificate has been owned for the long-term capital gain
holding period (currently more than one year).

         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.

         It is possible that capital gain realized by holders of the senior
certificates could be considered gain realized upon the disposition of property
that was part of a "conversion transaction". A sale of a senior certificate will
be part of a conversion transaction if substantially

                                      125


all of the holder's expected return is attributable to the time value of the
holder's net investment, and at least one of the following conditions is met:

         o        the holder entered the contract to sell the senior certificate
                  substantially contemporaneously with acquiring the senior
                  certificate;

         o        the senior certificate is part of a straddle;

         o        the senior certificate is marketed or sold as producing
                  capital gain; or

         o        other transactions to be specified in Treasury regulations
                  that have not yet been issued occur.

If the sale or other disposition of a senior certificate is part of a conversion
transaction, all or any portion of the gain realized upon the sale or other
disposition would be treated as ordinary income instead of capital gain.

         Senior certificates will be "evidences of indebtedness" within the
meaning of section 582(c)(1) of the Code, so that gain or loss recognized from
the sale of a senior certificate by a bank or a thrift institution to which such
section applies will be ordinary income or loss.

E. Non-U.S. Persons

         Generally, to the extent that a senior certificate evidences ownership
in mortgage loans that are issued on or before July 18, 1984, interest or OID
paid by the person required to withhold tax under section 1441 or 1442 to (i) an
owner that is not a U.S. Person or (ii) a senior certificateholder holding on
behalf of an owner that is not a U.S. Person, will be subject to federal income
tax, collected by withholding, at a rate of 30% or such lower rate as may be
provided for interest by an applicable tax treaty. Accrued OID recognized by the
owner on the sale or exchange of such a senior certificate also will be subject
to federal income tax at the same rate. Generally, such payments would not be
subject to withholding to the extent that a senior certificate evidences
ownership in mortgage loans issued after July 18, 1984, if

         o        the senior certificateholder does not actually or
                  constructively own 10% or more of the combined voting power of
                  all classes of equity in the issuer (which for purposes of
                  this discussion may be defined as the trust fund);

         o        the senior certificateholder is not a controlled foreign
                  corporation within the meaning of section 957 of the Code
                  related to the issuer; and

         o        the senior certificateholder complies with certain
                  identification requirements, including delivery of a
                  statement, signed by the senior certificateholder under
                  penalties of perjury, certifying that it is not a U.S. Person
                  and providing its name and address.

                                      126


F.       Information Reporting and Backup Withholding

         The master servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each certificateholder at any time
during the year, such information as may be deemed necessary or desirable to
assist securityholders in preparing their federal income tax returns, or to
enable holders to make the information available to owners or other financial
intermediaries of holders that hold the certificates as nominees. If a holder,
owner or other recipient of a payment on behalf of an owner fails to supply a
certified taxpayer identification number or if the Secretary of the Treasury
determines that such person has not reported all interest and dividend income
required to be shown on its federal income tax return, backup withholding may be
required with respect to any payments. Any amounts deducted and withheld from a
distribution to a recipient would be allowed as a credit against the recipient's
federal income tax liability.

REMIC CERTIFICATES

A.       General

         The trust fund relating to a series of certificates may elect to be
treated as a REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal income
tax (see, however, "--Prohibited Transactions and Other Taxes") below, if a
trust fund with respect to which a REMIC election is made fails 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 interest in a REMIC as described under "--Residual
Certificates" below), the Code provides that a trust fund will not be treated as
a REMIC for such year and thereafter. In that event, such entity may be taxable
as a separate corporation, and the related REMIC certificates may not be
accorded the status or given the tax treatment described below. While the Code
authorizes the Treasury to issue regulations providing relief in the event of an
inadvertent termination of status as a REMIC, no such regulations have been
issued. Moreover, any relief may be accompanied by sanctions such as the
imposition of a corporate tax on all or a portion of the REMIC's income for the
period in which the requirements for such status are not satisfied. With respect
to each trust fund that elects REMIC status, in the opinion of tax counsel,
assuming compliance with all provisions of the related Agreement, the trust fund
will qualify as a REMIC and the related certificates will be considered to be
regular interests ("regular certificates") or residual interests ("residual
certificates") in the REMIC. The related prospectus supplement for each series
of certificates will indicate whether the trust fund will make a REMIC election
and whether a class of certificates will be treated as a regular or residual
interest in the REMIC.

         In general, with respect to each series of certificates for which a
REMIC election is made,

         o        certificates held by a thrift institution taxed as a "domestic
                  building and loan association" will constitute assets
                  described in section 7701(a)(19)(C) of the Code;

         o        certificates 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

                                      127


         o        interest on certificates held by a real estate investment
                  trust will be considered "interest on obligations secured by
                  mortgages on real property" within the meaning of section
                  856(c)(3)(B) of the Code.

If less than 95% of the REMIC's assets are assets qualifying under any of the
foregoing sections, the certificates will be qualifying assets only to the
extent that the REMIC's assets are qualifying assets. In addition, payments on
mortgage loans held pending distribution on the REMIC certificates will be
considered to be qualifying assets under the foregoing sections.

         In some instances, the mortgage loans may not be treated entirely as
assets described in the foregoing sections. See, in this regard, the discussion
of "buydown" mortgage loans contained in "--Non-REMIC Certificates--Single Class
of Senior Certificates" above. REMIC certificates held by a real estate
investment trust will not constitute "Government Securities" within the meaning
of section 856(c)(4)(A) of the Code and REMIC certificates held by a regulated
investment company will not constitute "Government Securities" within the
meaning of section 851(b)(4)(A)(ii) of the Code. REMIC certificates held by
certain financial institutions will constitute "evidences of indebtedness"
within the meaning of section 582(c)(1) of the Code.

         A "qualified mortgage" for REMIC purposes is any obligation (including
certificates of participation in such an obligation) that is principally secured
by an interest in real property and that is transferred to the REMIC within a
prescribed time period in exchange for regular or residual interests in the
REMIC. The REMIC Regulations provide that manufactured housing or mobile homes
(not including recreational vehicles, campers or similar vehicles) which are
"single family residences" under section 25(e)(10) of the Code will qualify as
real property without regard to state law classifications. Under section
25(e)(10), a single family residence includes any manufactured home which has a
minimum of 400 square feet of living space and a minimum width in excess of 102
inches and which is of a kind customarily used at a fixed location.

B. Tiered REMIC Structures

         For certain series of certificates, two separate elections may be made
to treat designated portions of the related trust fund as REMICs (respectively,
the "subsidiary REMIC" and the "master REMIC") for federal income tax purposes.
Upon the issuance of any such series of certificates, tax counsel will deliver
its opinion generally to the effect that, assuming compliance with all
provisions of the related pooling and servicing agreement, the master REMIC as
well as any subsidiary REMIC will each qualify as a REMIC and the REMIC
certificates issued by the master REMIC and the subsidiary REMIC, respectively,
will be considered to evidence ownership of regular certificates or residual
certificates in the related REMIC within the meaning of the REMIC provisions.

         Only REMIC certificates issued by the master REMIC will be offered
under this prospectus. The subsidiary REMIC and the master REMIC will be treated
as one REMIC solely for purposes of determining

                                      128


         o        whether the REMIC certificates will be (i) "real estate
                  assets" within the meaning of section 856(c)(4)(A) of the Code
                  or (ii) "loans secured by an interest in real property" under
                  section 7701(a)(19)(C) of the Code; and

         o        whether the income on the certificates is interest described
                  in section 856(c)(3)(B) of the Code.

C. Regular Certificates

         General. Except as otherwise stated in this discussion, regular
certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of regular certificates that otherwise report income under a
cash method of accounting will be required to report income with respect to
regular certificates under an accrual method.

         Original Issue Discount and Premium. The regular certificates may be
issued with OID within the meaning of section 1273(a) of the Code. Generally,
the amount of OID, if any, will equal the difference between the "stated
redemption price at maturity" of a regular certificate and its "issue price".
Holders of any class of certificates issued with OID will be required to include
such OID in gross income for federal income tax purposes as it accrues, in
accordance with a constant interest method based on the compounding of interest,
in advance of receipt of the cash attributable to such income. The following
discussion is based in part on the OID Regulations and in part on the provisions
of the Tax Reform Act. Holders of regular certificates should be aware, however,
that the OID Regulations do not adequately address certain issues relevant to
prepayable securities such as the regular certificates.

         Rules governing OID are set forth in sections 1271 through 1273 and
section 1275 of the Code. These rules require that the amount and rate of
accrual of OID be calculated based on a Prepayment Assumption and prescribe a
method for adjusting the amount and rate of accrual of such discount where the
actual prepayment rate differs from the Prepayment Assumption. Under the Code,
the Prepayment Assumption must be determined in the manner prescribed by
regulations which have not yet been issued. The Legislative History provides,
however, that Congress intended the regulations to require that the Prepayment
Assumption be the prepayment assumption that is used in determining the initial
offering price of the regular certificates. The prospectus supplement for each
series of regular certificates will specify the prepayment assumption to be used
for the purpose of determining the amount and rate of accrual of OID. No
representation is made that the regular certificates will prepay at the
prepayment assumption or at any other rate.

         In general, each regular certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price". The issue price of
a regular certificate is the first price at which a substantial amount of
regular certificates 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 regular certificates is sold for cash on or prior to
the date of their initial issuance, the issue price for that class will be
treated as the fair market value of that class on the initial issue date. The
issue price of a regular certificate also includes the amount paid by an initial
regular certificateholder for

                                      129


accrued interest that relates to a period prior to the initial issue date of the
regular certificate. The stated redemption price at maturity of a regular
certificate includes the original principal amount of the regular certificate,
but generally will not include distributions of interest if such distributions
constitute "qualified stated interest". 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 regular
certificate. 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 regular certificates 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 the regular certificates
includes all distributions of interest as well as principal thereon.

         Where the interval between the initial issue date and the first
distribution date on a regular certificate is longer than the interval between
subsequent distribution dates, the greater of any OID (disregarding the rate in
the first period) and any interest foregone during the first period is treated
as the amount by which the stated redemption price at maturity of the
certificate exceeds its issue price for purposes of the de minimis rule
described below. The OID Regulations suggest that all interest on a
long-first-period regular certificate that is issued with non-de minimis OID, as
determined under the foregoing rule, will be treated as OID. Where the interval
between the issue date and the first distribution date on a regular certificate
is shorter than the interval between subsequent distribution dates, interest due
on the first Distribution Date in excess of the amount that accrued during the
first period would be added to the certificates stated redemption price at
maturity. Regular securityholders should consult their own tax advisors to
determine the issue price and stated redemption price at maturity of a regular
certificate.

         Under the de minimis rule, OID on a regular certificate will be
considered to be zero if the amount of OID is less than 0.25% of the stated
redemption price at maturity of the regular certificate multiplied by the
weighted average maturity of the regular certificate. For this purpose, the
weighted average maturity of the regular certificate is computed as the sum of
the amounts determined by multiplying

         o        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


         times

         o        a fraction, the numerator of which is the amount of each
                  distribution included in the stated redemption price at
                  maturity of the regular certificate and the denominator of
                  which is the stated redemption price at maturity of the
                  regular certificate.

Although currently unclear, it appears that the schedule of such distributions
should be determined in accordance with the assumed rate of prepayment of the
mortgage loans and the anticipated reinvestment rate, if any, relating to the
regular certificates. This prepayment

                                      130


assumption with respect to a series of regular certificates will be set forth in
the related prospectus supplement. Holders generally must report de minimis OID
pro rata as principal payments are received and such income will be capital gain
if the regular certificate is held as a capital asset. However, accrual method
holders may elect to accrue all de minimis OID as well as market discount under
a constant interest method.

         The prospectus supplement with respect to a trust fund may provide for
certain regular certificates to be issued as "super-premium" certificates at
prices significantly exceeding their principal amounts or based on notional
principal balances. The income tax treatment of these super-premium certificates
is not entirely certain. For information reporting purposes, the trust fund
intends to take the position that the stated redemption price at maturity of the
super-premium certificates is the sum of all payments to be made on these
certificates determined under the prepayment assumption set forth in the related
prospectus supplement, with the result that the super-premium certificates would
be treated as being issued with OID. The calculation of income in this manner
could result in negative OID (which delays future accruals of OID rather than
being immediately deductible) when prepayments on the mortgage loans exceed
those estimated under the prepayment assumption. The IRS might contend, however,
that the contingent payment regulations should apply to the super-premium
certificates.

         Although the contingent payment regulations are not applicable to
instruments governed by section 1272(a)(6) of the Code, they represent the only
guidance regarding the current view of the IRS with respect to contingent
payment instruments. In the alternative, the IRS could assert that the stated
redemption price at maturity of such regular certificates should be limited to
their principal amount (subject to the discussion under "--Accrued Interest
Certificates" below), so that such regular certificates would be considered for
U.S. federal income tax purposes to be issued at a premium. If such position
were to prevail, the rules described under "--Premium" below would apply. It is
unclear when a loss may be claimed for any unrecovered basis for a super-premium
certificate. It is possible that a holder of a super-premium certificate may
only claim a loss when its remaining basis exceeds the maximum amount of future
payments, assuming no further prepayments, or when the final payment is received
with respect to the super-premium certificate.

         Under the REMIC Regulations, if the issue price of a regular
certificate (other than regular certificate based on a notional amount) does not
exceed 125% of its actual principal amount, the interest rate is not considered
disproportionately high. Accordingly, a regular certificate generally should not
be treated as a super-premium certificate and the rules described below under
"--Premium" below should apply. However, it is possible that holders of regular
certificates issued at a premium, even if the premium is less than 25% of the
certificate's actual principal balance, will be required to amortize the premium
under an OID method or contingent interest method even though no election under
section 171 of the Code is made to amortize such premium.

         Generally, a regular certificateholder must include in gross income the
"daily portions," as determined below, of the OID that accrues on a regular
certificate for each day the regular certificateholder holds the regular
certificate, including the purchase date but excluding the disposition date. In
the case of an original holder of a regular certificate, a calculation will be
made of the portion of the OID that accrues during each successive accrual
period that ends on

                                      131


the day in the calendar year corresponding to a distribution date (or if
distribution dates are on the first day or first business day of the immediately
preceding month, interest may be treated as payable on the last day of the
immediately preceding month) and begins on the day after the end of the
immediately preceding accrual period (or on the issue date in the case of the
first accrual period). This will be done, in the case of each full accrual
period, by adding

         o        the present value at the end of the accrual period (determined
                  by using as a discount factor the original yield to maturity
                  of the regular certificates as calculated under the Prepayment
                  Assumption) of all remaining payments to be received on the
                  regular certificate under the Prepayment Assumption, and

         o        any payments included in the stated redemption price at
                  maturity received during the accrual period,

and subtracting from that total the "adjusted issue price" of the regular
certificates at the beginning of the accrual period.

         The "adjusted issue price" of a regular certificate at the beginning of
the first accrual period is its issue price; the "adjusted issue price" of a
regular certificate at the beginning of a subsequent accrual period is the
"adjusted issue price" at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period and reduced by
the accrual period. The OID accrued during an accrual period will then be
divided by the number of days in the period to determine the daily portion of
OID for each day in the accrual period. The calculation of OID under the method
described above will cause the accrual of OID to either increase or decrease
(but never below zero) in a given accrual period to reflect the fact that
prepayments are occurring faster or slower than under the Prepayment Assumption.
With respect to an initial accrual period shorter than a full accrual period,
the daily portions of OID may be determined according to an appropriate
allocation under any reasonable method.

         A subsequent purchaser of a regular certificate issued with OID who
purchases the regular certificate at a cost less than the remaining stated
redemption price at maturity will also be required to include in gross income
the sum of the daily portions of OID on that regular certificate. In computing
the daily portions of OID for such a purchaser (as well as an initial purchaser
that purchases at a price higher than the adjusted issue price but less than the
stated redemption price at maturity), however, the daily portion is reduced by
the amount that would be the daily portion for such day (computed in accordance
with the rules set forth above) multiplied by a fraction, the numerator of which
is the amount, if any, by which the price paid by such holder for that regular
certificate exceeds the following amount:

         o        the sum of the issue price plus the aggregate amount of OID
                  that would have been includible in the gross income of an
                  original regular certificateholder (who purchased the regular
                  certificate at its issue price),

         less

         o        any prior payments included in the stated redemption price at
                  maturity,

                                      132


and the denominator of which is the sum of the daily portions for that regular
certificate for all days beginning on the date after the purchase date and
ending on the maturity date computed under the Prepayment Assumption. A holder
who pays an acquisition premium instead may elect to accrue OID by treating the
purchase as original issue.

         Variable Rate Regular Certificates. Regular certificates may provide
for interest based on a variable rate. Interest based on a variable rate will
constitute qualified stated interest and not contingent interest if, generally,

         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", a combination of a single fixed rate and one
                  or more "qualified floating rates", one "qualified inverse
                  floating rate", or a combination of "qualified floating rates"
                  that do not operate in a manner that significantly accelerates
                  or defers interest payments on the regular certificate.

         The amount of OID with respect to a regular certificate bearing a
variable rate of interest will accrue in the manner described under "--Original
Issue Discount and Premium" above by assuming generally that the index used for
the variable rate will remain fixed throughout the term of the certificate.
Appropriate adjustments are made for the actual variable rate.

         Although unclear at present, the depositor intends to treat interest on
a regular certificate that is a weighted average of the net interest rates on
mortgage loans as qualified stated interest. In such case, the weighted average
rate used to compute the initial pass-through rate on the regular certificates
will be deemed to be the index in effect through the life of the regular
certificates. It is possible, however, that the IRS may treat some or all of the
interest on regular certificates with a weighted average rate as taxable under
the rules relating to obligations providing for contingent payments. Such
treatment may effect the timing of income accruals on regular certificates.

         Market Discount. A purchaser of a regular certificate may be subject to
the market discount provisions of sections 1276 through 1278 of the Code. Under
these provisions and the OID Regulations, "market discount" equals the excess,
if any, of

         o        the regular certificate's stated principal amount or, in the
                  case of a regular certificate with OID, the adjusted issue
                  price (determined for this purpose as if the purchaser had
                  purchased the regular certificate from an original holder)

         over

         o        the price for the regular certificate paid by the purchaser.

A holder who purchases a regular certificate at a market discount will recognize
income upon receipt of each distribution representing stated redemption price.
In particular, under section

                                      133


1276 of the Code such a holder generally will be required to allocate each
principal distribution first to accrued market discount not previously included
in income and to recognize ordinary income to that extent. A certificateholder
may elect to include market discount in income currently as it accrues rather
than including it on a deferred basis in accordance with the foregoing. If made,
such election will apply to all market discount bonds acquired by the
certificateholder on or after the first day of the first taxable year to which
the election applies. In addition, the OID Regulations permit a
certificateholder using the accrual method of accounting to elect to accrue all
interest, discount (including de minimis market or original issue discount) and
premium in income as interest, based on a constant yield method. If such an
election is made with respect to a regular certificate with market discount, the
certificateholder will be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that the certificateholder acquires during the year of the
election or thereafter. Similarly, a certificateholder that makes this election
for a certificate 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 certificateholder owns or acquires. See
"--Original Issues Discount and Premium" above. The election to accrue interest,
discount and premium on a constant yield method with respect to a certificate is
irrevocable.

         Market discount with respect to a regular certificate will be
considered to be zero if the amount allocable to the regular certificate is less
than 0.25% of the regular certificate's stated redemption price at maturity
multiplied by the regular certificate's weighted average maturity remaining
after the date of purchase. If market discount on a regular certificate is
considered to be zero under this rule, the actual amount of market discount must
be allocated to the remaining principal payments on the regular certificate and
gain equal to such allocated amount will be recognized when the corresponding
principal payment is made. Treasury regulations implementing the market discount
rules have not yet been issued; therefore, investors should consult their own
tax advisors regarding the application of these rules and the advisability of
making any of the elections allowed under sections 1276 through 1278 of the
Code.

         The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

         The Code also grants authority to the Treasury to issue regulations
providing for the computation of accrued market discount on debt instruments,
the principal of which is payable in more than one installment. Until such time
as regulations are issued by the Treasury, rules described in the legislative
history of the Tax Reform Act will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. For
regular certificates issued with OID, the amount of market discount that accrues
during a period is equal to the product of

         o        the total remaining market discount

                                      134


         multiplied by

         o        a fraction, the numerator of which is the OID accruing during
                  the period and the denominator of which is the total remaining
                  OID at the beginning of the period.

For regular certificates issued without OID, the amount of market discount that
accrues during a period is equal to the product of

         o        the total remaining market discount

         multiplied by

         o        a fraction, the numerator of which is the amount of stated
                  interest paid during the accrual period and the denominator of
                  which is the total amount of stated interest remaining to be
                  paid at the beginning of the period.

         For purposes of calculating market discount under any of the above
methods in the case of instruments (such as the regular certificates) which
provide for payments which may be accelerated by reason of prepayments of other
obligations securing such instruments, the same prepayment assumption applicable
to calculating the accrual of OID will apply.

         A holder of a regular certificate that acquires it at a market discount
also may be required to defer, until the maturity date of the regular
certificate or its earlier disposition in a taxable transaction, the deduction
of a portion of the amount of interest that the holder paid or accrued during
the taxable year on indebtedness incurred or maintained to purchase or carry the
regular certificate in excess of the aggregate amount of interest (including
OID) includible in the holder's gross income for the taxable year with respect
to the regular certificate. The amount of such net interest expense deferred in
a taxable year may not exceed the amount of market discount accrued on the
regular certificate for the days during the taxable year on which the holder
held the regular certificate and, in general, would be deductible when such
market discount is includible in income. The amount of any remaining deferred
deduction is to be taken into account in the taxable year in which the regular
certificate matures or is disposed of in a taxable transaction. In the case of a
disposition in which gain or loss is not recognized in whole or in part, any
remaining deferred deduction will be allowed to the extent of gain recognized on
the disposition. This deferral rule does not apply if the regular
certificateholder elects to include such market discount in income currently as
it accrues on all market discount obligations acquired by the regular
certificateholder in that taxable year or thereafter.

         Premium. A purchaser of a regular certificate who purchases the regular
certificate at a cost (not including accrued qualified stated interest) greater
than its remaining stated redemption price at maturity will be considered to
have purchased the regular certificate at a premium and may elect to amortize
such premium under a constant yield method. A certificateholder that makes this
election for a certificate 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 such certificateholder acquires during the
year of the election or thereafter. It is not clear whether the prepayment
assumption would be taken into account in determining the life of the regular
certificate for this purpose. However, the legislative history of the Tax Reform

                                      135


Act states that the same rules that apply to accrual of market discount (which
rules require use of a prepayment assumption in accruing market discount with
respect to regular certificates without regard to whether the certificates have
OID) will also apply in amortizing bond premium under section 171 of the Code.
The Code provides that amortizable bond premium will be allocated among the
interest payments on the regular certificates and will be applied as an offset
against the interest payment.

         On June 27, 1996, the IRS published in the Federal Register proposed
regulations on the amortization of bond premium. The foregoing discussion is
based in part on such proposed regulations. On December 30, 1997, the IRS issued
the amortizable bond premium regulations which generally are effective for bonds
acquired on or after March 2, 1998 or, for holders making an election to
amortize bond premium as described above, the taxable year that includes March
2, 1998 or any subsequent taxable year, will apply to bonds held on or after the
first day of taxable year in which such election is made. Neither the proposed
regulations nor the final regulations, by their express terms, apply to
prepayable securities described in section 1272(a)(6) of the Code such as the
regular certificates. Holders of regular certificates should consult their tax
advisors regarding the possibility of making an election to amortize any such
bond premium.

         Deferred Interest. Certain classes of regular certificates will provide
for the accrual of interest when one or more ARM Loans are adding deferred
interest to their principal balance by reason of negative amortization. Any
deferred interest that accrues with respect to a class of regular certificates
will constitute income to the holders of such certificates prior to the time
distributions of cash with respect to deferred interest are made. It is unclear,
under the OID Regulations, whether any of the interest on such certificates will
constitute qualified stated interest or whether all or a portion of the interest
payable on the certificates must be included in the stated redemption price at
maturity of the certificates and accounted for as OID (which could accelerate
such inclusion). Interest on regular certificates must in any event be accounted
for under an accrual method by the holders of these certificates. Applying the
latter analysis therefore may result only in a slight difference in the timing
of the inclusion in income of interest on the regular certificates.

         Effects of Defaults and Delinquencies. Certain series of certificates
may contain one or more classes of subordinated certificates and, in the event
there are defaults or delinquencies on the mortgage loans, amounts that would
otherwise be distributed on the subordinated certificates may instead be
distributed on the senior certificates. Holders of subordinated certificates
nevertheless will be required to report income with respect to these
certificates under an accrual method without giving effect to delays and
reductions in distributions on such subordinated certificates attributable to
defaults and delinquencies on the mortgage loans, except to the extent that it
can be established that such amounts are uncollectible. As a result, the amount
of income reported by a holder of a subordinated certificate in any period could
significantly exceed the amount of cash distributed to such 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 subordinated certificate is reduced as a result of defaults
and delinquencies on the mortgage loans. However, the timing and character of
such losses or reductions in income are uncertain. Accordingly, holders of
subordinated certificates should consult their own tax advisors on this point.

                                      136


         Sale, Exchange or Redemption. If a regular certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the regular certificate. The
adjusted basis generally will equal the cost of the regular certificate to the
seller, increased by any OID and market discount included in the seller's gross
income with respect to the regular certificate, and reduced (but not below zero)
by payments included in the stated redemption price at maturity previously
received by the seller and by any amortized premium. Similarly, a holder who
receives a payment which is part of the stated redemption price at maturity of a
regular certificate will recognize gain equal to the excess, if any, of the
amount of the payment over the holder's adjusted basis in the regular
certificate. The holder of a regular certificate that receives a final payment
which is less than the holder's adjusted basis in the regular certificate will
generally recognize a loss. Except as provided in the following paragraph and as
provided under "--Market Discount" above, any such gain or loss will be capital
gain or loss, provided that the regular certificate is held as a "capital asset"
(generally, property held for investment) within the meaning of section 1221 of
the Code.

         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.

         Gain from the sale or other disposition of a regular certificate that
might otherwise be capital gain will be treated as ordinary income to the extent
that such gain does not exceed the excess, if any, of:

         o        the amount that would have been includible in such holder's
                  income with respect to the regular certificate had income
                  accrued thereon at a rate equal to 110% of the AFR as defined
                  in section 1274(d) of the Code determined as of the date of
                  purchase of such regular certificate,

         over

         o        the amount actually includible in the holder's income.

         Gain from the sale or other disposition of a regular certificate that
might otherwise be capital gain will be treated as ordinary income, (i) if the
regular certificate is held as part of a "conversion transaction" as defined in
section 1258(c) of the Code, up to the amount of interest that would have
accrued at the applicable federal rate under section 1274(d) of the Code in
effect at the time the taxpayer entered into the transaction minus any amount
previously treated as ordinary income with respect to any prior disposition of
property that was held as part of such transaction, or (ii) if the regular
certificate is held as part of a straddle. Potential investors should consult
their tax advisors with respect to the tax consequences of ownership and
disposition of an investment in regular certificates in their particular
circumstances.

         Regular certificates will be "evidences of indebtedness" within the
meaning of section 582(c)(1) of the Code so that gain or loss recognized from
the sale of a regular certificate by a bank or a thrift institution to which
such section applies will be ordinary income or loss.

                                      137


         The regular certificate information reports will include a statement of
the adjusted issue price of the regular certificate at the beginning of each
accrual period. In addition, the reports will include information necessary to
compute the accrual of any market discount that may arise upon secondary trading
of regular certificates. Because exact computation of the accrual of market
discount on a constant yield method would require information relating to the
holder's purchase price which the REMIC may not have, it appears that the
information reports will only require information pertaining to the appropriate
proportionate method of accruing market discount.

         Accrued Interest Certificates. Regular certificates that are "payment
lag" certificates may provide for payments of interest based on a period that
corresponds to the interval between distribution dates but that ends prior to
each distribution date. The period between the initial issue date of the payment
lag certificates and their first distribution date may or may not exceed such
interval. Purchasers of payment lag certificates for which the period between
the initial issue date and the first distribution date does not exceed such
interval could pay upon purchase of the regular certificates accrued interest in
excess of the accrued interest that would be paid if the interest paid on the
distribution date were interest accrued from distribution date to distribution
date. If a portion of the initial purchase price of a regular certificate is
allocable to interest that has accrued prior to the issue date ("pre-issuance
accrued interest"), and the regular certificate provides for a payment of stated
interest on the first payment date (and the first payment date, is within one
year of the issue date) that equals or exceeds the amount of the pre-issuance
accrued interest, then the regular certificate's issue price may be computed by
subtracting from the issue price the amount of pre-issuance accrued interest,
rather than as an amount payable on the regular certificate. However, it is
unclear under this method how the proposed OID Regulations treat interest on
payment lag certificates as described above. Therefore, in the case of a payment
lag certificate, the REMIC intends to include accrued interest in the issue
price and report interest payments made on the first distribution date as
interest only to the extent such payments represent interest for the number of
days that the certificateholder has held the payment lag certificate during the
first accrual period.

         Investors should consult their own tax advisors concerning the
treatment for federal income tax purposes of payment lag certificates.

         Non-Interest Expenses of the REMIC. Under temporary Treasury
regulations, if the REMIC is considered to be a "single-class REMIC", a portion
of the REMIC's servicing, administrative and other noninterest expenses will be
allocated as a separate item to those regular securityholders that are
"pass-through interest holders". Generally, a single-class REMIC is defined as
(i) a REMIC that would be treated as a fixed investment trust under Treasury
regulations but for its qualification as a REMIC or (ii) a REMIC that is
substantially similar to an investment trust but is structured with the
principal purpose of avoiding this allocation requirement imposed by the
temporary regulations. Such a pass-through interest holder would be required to
add its allocable share, if any, of such expenses to its gross income and to
treat the same amount as an item of investment expense. An individual generally
would be allowed a deduction for such expenses only as a miscellaneous itemized
deduction subject to the limitations under section 67 of the Code. That section
allows such deductions only to the extent that in the aggregate such expenses
exceed 2% of the holder's adjusted gross income. In addition, section 68 of the
Code provides that the amount of itemized deductions otherwise

                                      138


allowable for an individual whose adjusted gross income exceeds a certain amount
(the "applicable amount") will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross income over the applicable amount or (ii) 80%
of the amount of itemized deductions otherwise allowable for the taxable year.
As a result of the Economic Growth and Tax Relief Reconciliation Act of 2001
(the "2001 Act"), limitations imposed by section 68 of the Code on claiming
itemized deductions will be phased-out commencing in 2006. Unless amended, this
provision of the 2001 Act will no longer apply for taxable years beginning on or
after December 31, 2010. The amount of additional taxable income recognized by
residual securityholders who are subject to the limitations of either section 67
or section 68 may be substantial. The REMIC is required to report to each
pass-through interest holder and to the IRS such holder's allocable share, if
any, of the REMIC's non-interest expenses. The term "pass-through interest
holder" generally refers to individuals, entities taxed as individuals and
certain pass-through entities including regulated investment companies, but does
not include real estate investment trusts. Certificateholders that are
"pass-through interest holders" should consult their own tax advisors about the
impact of these rules on an investment in the regular certificates.

         Treatment of Realized Losses. Although not entirely clear, it appears
that holders of regular certificates that are corporations should in general be
allowed to deduct as an ordinary loss any loss sustained during the taxable year
on account of any regular certificates becoming wholly or partially worthless
and that, in general, holders of certificates that are not corporations should
be allowed to deduct as a short-term capital loss any loss sustained during the
taxable year on account of any regular certificates becoming wholly worthless.
Although the matter is not entirely clear, non-corporate holders of certificates
may be allowed a bad debt deduction at such time that the principal balance of
any regular certificate is reduced to reflect realized losses resulting from any
liquidated mortgage loans. The IRS, however, could take the position that
non-corporate holders will be allowed a bad debt deduction to reflect realized
losses only after all mortgage loans remaining in the related trust fund have
been liquidated or the certificates of the related series have been otherwise
retired. Prospective investors in and holders of the certificates are urged to
consult their own tax advisors regarding the appropriate timing, amount and
character of any loss sustained with respect to such certificates, including any
loss resulting from the failure to recover previously accrued interest or
discount income. Special loss rules are applicable to banks and thrift
institutions, including rules regarding reserves for bad debts. Such taxpayers
are advised to consult their tax advisors regarding the treatment of losses on
certificates.

         Non-U.S. Persons. Generally, payments of interest (including any
payment with respect to accrued OID) on the regular certificates to a regular
certificateholder who is a non-U.S. Person not engaged in a trade or business
within the United States will not be subject to federal withholding tax if

         o        the regular certificateholder does not actually or
                  constructively own 10% or more of the combined voting power of
                  all classes of equity in the issuer (which for purposes of
                  this discussion may be defined as the trust fund or the
                  beneficial owners of the related residual certificates);

         o        the regular certificateholder is not a controlled foreign
                  corporation (within the meaning of section 957 of the Code)
                  related to the issuer; and

                                      139


         o        the regular certificateholder complies with certain
                  identification requirements, including delivery of a
                  statement, signed by the regular certificateholder under
                  penalties of perjury, certifying that it is a foreign person
                  and providing its name and address.

If a regular certificateholder is not exempt from withholding, distributions of
interest, including distributions in respect of accrued OID, the holder may be
subject to a 30% withholding tax, subject to reduction under any applicable tax
treaty.

         Further, it appears that a regular certificate would not be included in
the estate of a nonresident alien individual and would not be subject to United
States estate taxes. However, securityholders who are non-resident alien
individuals should consult their tax advisors concerning this question.

         Regular securityholders who are non-U.S. Persons and persons related to
such holders should not acquire any residual certificates, and residual
securityholders and persons related to residual securityholders should not
acquire any regular certificates without consulting their tax advisors as to the
possible adverse tax consequences of doing so.

         Information Reporting and Backup Withholding. The master servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each regular certificateholder at any time during such year,
such information as may be deemed necessary or desirable to assist regular
securityholders in preparing their federal income tax returns or to enable
holders to make such information available to owners or other financial
intermediaries of holders that hold regular certificates. If a holder, owner or
other recipient of a payment on behalf of an owner fails to supply a certified
taxpayer identification number or if the Secretary of the Treasury determines
that such person has not reported all interest and dividend income required to
be shown on its federal income tax return, backup withholding may be required
with respect to any payments. Any amounts deducted and withheld from a
distribution to a recipient would be allowed as a credit against such
recipient's federal income tax liability.

D. Residual Certificates

         Allocation of the Income of the REMIC to the Residual Certificates. The
REMIC will not be subject to federal income tax except with respect to income
from prohibited transactions and certain other transactions. See "--Prohibited
Transactions and Other Taxes" below. Instead, each original holder of a residual
certificate will report on its federal income tax return, as ordinary income,
its share of the taxable income of the REMIC for each day during the taxable
year on which such holder owns any residual certificates. The taxable income of
the REMIC for each day will be determined by allocating the taxable income of
the REMIC for each calendar quarter ratably to each day in the quarter. The
holder's share of the taxable income of the REMIC for each day will be based on
the portion of the outstanding residual certificates that the holder owns on
that day. The taxable income of the REMIC will be determined under an accrual
method and will be taxable to the residual securityholders without regard to the
timing or amounts of cash distributions by the REMIC. Ordinary income derived
from residual certificates will be "portfolio income" for purposes of the
taxation of taxpayers subject to the limitations on the deductibility of
"passive losses". As residual interests, the residual certificates will be
subject to

                                      140


tax rules, described below, that differ from those that would apply if the
residual certificates were treated for federal income tax purposes as direct
ownership interests in the certificates or as debt instruments issued by the
REMIC.

         A residual certificateholder may be required to include taxable income
from the residual certificate in excess of the cash distributed. For example, a
structure where principal distributions are made serially on regular interests
(i.e., a fast-pay, slow-pay structure) may generate such a mismatching of income
and cash distributions (i.e., "phantom income"). This mismatching may be caused
by the use of certain required tax accounting methods by the REMIC, variations
in the prepayment rate of the underlying mortgage loans and certain other
factors. Depending upon the structure of a particular transaction, the
aforementioned factors may significantly reduce the after-tax yield of a
residual certificate to a residual certificateholder. Investors should consult
their own tax advisors concerning the federal income tax treatment of a residual
certificate and the impact of such tax treatment on the after-tax yield of a
residual certificate.

         A subsequent residual certificateholder also will report on its federal
income tax return amounts representing a daily share of the taxable income of
the REMIC for each day that the residual certificateholder owns the residual
certificate. Those daily amounts generally would equal the amounts that would
have been reported for the same days by an original residual certificateholder,
as described above. The legislative history of the Tax Reform Act indicates that
certain adjustments may be appropriate to reduce (or increase) the income of a
subsequent holder of a residual certificate that purchased the residual
certificate at a price greater than (or less than) the adjusted basis the
residual certificate would have in the hands of an original residual
certificateholder. See "--Sale or Exchange of Residual Certificates" below. It
is not clear, however, whether such adjustments will in fact be permitted or
required and, if so, how they would be made. The REMIC Regulations do not
provide for any such adjustments.

         Taxable Income of the REMIC Attributable to Residual Certificates. The
taxable income of the REMIC will reflect a netting of the income from the
mortgage loans and the REMIC's other assets and the deductions allowed to the
REMIC for interest and OID on the regular certificates and, except as described
under "--Non-Interest Expenses of the REMIC" below, other expenses.

         For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the regular and residual certificates (or, if a class of certificates is not
sold initially, their fair market values). Such aggregate basis will be
allocated among the mortgage loans and other assets of the REMIC in proportion
to their respective fair market values. A mortgage loan will be deemed to have
been acquired with discount or premium to the extent that the REMIC's basis
therein is less or greater, respectively than its principal balance. Any such
discount (whether market discount or OID) will be includible in the income of
the REMIC as it accrues, in advance of receipt of the cash attributable to such
income, under a method similar to the method described above for accruing OID on
the regular certificates. The REMIC expects to elect under section 171 of the
Code to amortize any premium on the mortgage loans. Premium on any mortgage loan
to which the election applies would be amortized under a constant yield method.
It is likely that the yield of a mortgage loan would be calculated for this
purpose taking account of the prepayment assumption. However, the election would
not apply to any mortgage loan originated on or before

                                      141


September 27, 1985. Instead, premium on such a mortgage loan would be allocated
among the principal payments thereon and would be deductible by the REMIC as
those payments become due.

         The REMIC will be allowed a deduction for interest and OID on the
regular certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described above with respect to regular
certificates except that the 0.25% per annum de minimis rule and adjustments for
subsequent holders described therein will not apply.

         A residual certificateholder will not be permitted to amortize the cost
of the residual certificate as an offset to its share of the REMIC's taxable
income. However, such taxable income will not include cash received by the REMIC
that represents a recovery of the REMIC's basis in its assets, and, as described
above, the issue price of the residual certificates will be added to the issue
price of the regular certificates in determining the REMIC's initial basis in
its assets. See "--Sale or Exchange of Residual Certificates" below. For a
discussion of possible adjustments to income of a subsequent holder of a
residual certificate to reflect any difference between the actual cost of the
residual certificate to such holder and the adjusted basis the residual
certificate would have in the hands of an original residual certificateholder,
see "--Allocation of the Income of the REMIC to the Residual Certificates"
above.

         Additional Taxable Income of Residual Interests. Any payment received
by a holder of a residual certificate in connection with the acquisition of the
residual certificate will be taken into account in determining the income of
such holder for federal income tax purposes. Although it appears likely that any
such payment would be includible in income immediately upon its receipt or
accrual as ordinary income, the IRS might assert that such payment should be
included in income over time according to an amortization schedule or according
to some other method. Because of the uncertainty concerning the treatment of
such payments, holders of residual certificates should consult their tax
advisors concerning the treatment of such payments for income tax purposes.

         Net Losses of the REMIC. The REMIC will have a net loss for any
calendar quarter in which its deductions exceed its gross income. The net loss
would be allocated among the residual securityholders in the same manner as the
REMIC's taxable income. The net loss allocable to any residual certificate will
not be deductible by the holder to the extent that such net loss exceeds such
holder's adjusted basis in the residual certificate. Any net loss that is not
currently deductible by reason of this limitation may only be used by the
residual certificateholder to offset its share of the REMIC's taxable income in
future periods (but not otherwise). The ability of residual securityholders that
are individuals or closely held corporations to deduct net losses may be subject
to additional limitations under the Code.

         Mark-to-Market Regulations. Prospective purchasers of a residual
certificate should be aware that the IRS finalized mark-to-market regulations
which provide that a residual certificate acquired after January 3, 1995 cannot
be marked to market. The mark-to-market regulations replaced the temporary
regulations which allowed a residual certificate to be marked to market provided
that it was not a "negative value" residual interest.

                                      142


         Inducement Fees. The Treasury Department has issued final regulations,
effective May 11, 2004, that address the federal income tax treatment of
"inducement fees" received by transferees of noneconomic REMIC residual
interests. The final regulations 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 allocable
to the holder. The final regulations provide two safe harbor methods that permit
transferees to include inducement fees in income either (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 REMIC residual interest sells or otherwise disposes of the residual
certificate, any unrecognized portion of the inducement fee must be taken into
account at the time of the sale or disposition. The final regulations also
provide that an inducement fee shall be treated as income from sources within
the United States. In addition, the IRS has issued administrative guidance
addressing the procedures by which transferees of noneconomic REMIC residual
interests may obtain automatic consent from the IRS to change the method of
accounting for REMIC inducement fee income to one of the safe harbor methods
provided in these final regulations (including a change from one safe harbor
method to the other safe harbor method). Prospective purchasers of the residual
certificates should consult with their tax advisors regarding the effect of
these final regulations and the related guidance regarding the procedures for
obtaining automatic consent to change the method of accounting.

         Non-Interest Expenses of the REMIC. The REMIC's taxable income will be
determined in the same manner as if the REMIC were an individual. However, all
or a portion of the REMIC's servicing, administrative and other non-interest
expenses will be allocated as a separate item to residual securityholders that
are "pass-through interest holders". Such a holder would be required to add an
amount equal to its allocable share, if any, of such expenses to its gross
income and to treat the same amount as an item of investment expense.
Individuals are generally allowed a deduction for such an investment expense
only as a miscellaneous itemized deduction subject to the limitations under
section 67 of the Code which allows such deduction only to the extent that, in
the aggregate, all such expenses exceed 2% of an individual's adjusted gross
income. In addition, the personal exemptions and itemized deductions of
individuals with adjusted gross incomes above particular levels are subject to
certain limitations which reduce or eliminate the benefit of such items. The
REMIC is required to report to each pass-through interest holder and to the IRS
the holder's allocable share, if any, of the REMIC's non-interest expenses. The
term "pass-through interest holder" generally refers to individuals, entities
taxed as individuals and certain pass-through entities, but does not include
real estate investment trusts. Residual securityholders that are "pass-through
interest holders" should consult their own tax advisors about the impact of
these rules on an investment in the residual certificates. See "--Regular
Certificates--Non-Interest Expenses of the REMIC" above.

         Excess Inclusions. A portion of the income on a residual certificate
(referred to in the Code as an "excess inclusion") for any calendar quarter
will, with an exception discussed below for certain thrift institutions, be
subject to federal income tax in all events. Thus, for example, an excess
inclusion

                                      143


         o        may not, except as described below, be offset by any unrelated
                  losses, deductions or loss carryovers of a residual
                  certificateholder;

         o        will be treated as "unrelated business taxable income" within
                  the meaning of section 512 of the Code if the residual
                  certificateholder is a pension fund or any other organization
                  that is subject to tax only on its unrelated business taxable
                  income (see "Tax-Exempt Investors" below); and

         o        is not eligible for any reduction in the rate of withholding
                  tax in the case of a residual certificateholder that is a
                  foreign investor.

See "--Non-U.S. Persons" below. The exception for thrift institutions is
available only to the institution holding the residual certificate and not to
any affiliate of the institution, unless the affiliate is a subsidiary all the
stock of which, and substantially all the indebtedness of which, is held by the
institution, and which is organized and operated exclusively in connection with
the organization and operation of one or more REMICs.

         Except as discussed in the following paragraph, with respect to any
residual certificateholder, the excess inclusions for any calendar quarter is
the excess, if any, of

         o        the income of the residual certificateholder for that calendar
                  quarter from its residual certificate

         over

         o        the sum of the "daily accruals" for all days during the
                  calendar quarter on which the residual certificateholder holds
                  the residual certificate.

For this purpose, the daily accruals with respect to a residual certificate are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted issue price" of the residual certificate at the
beginning of the calendar quarter and 120% of the "Federal long-term rate" in
effect at the time the residual certificate is issued. For this purpose, the
"adjusted issue price" of a residual certificate at the beginning of any
calendar quarter equals the issue price of the residual certificate, increased
by the amount of daily accruals for all prior quarters, and decreased (but not
below zero) by the aggregate amount of payments made on the residual certificate
before the beginning of such quarter. The "Federal long-term rate" is an average
of current yields on Treasury securities with a remaining term of greater than
nine years, computed and published monthly by the IRS.

         In the case of any residual certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such residual
certificates, reduced (but not below zero) by the real estate investment trust
taxable income (within the meaning of section 857(b)(2) of the Code, excluding
any net capital gain), will be allocated among the shareholders of such trust in
proportion to the dividends received by the shareholders from such trust, and
any amount so allocated will be treated as an excess inclusion with respect to a
residual certificate as if held directly by such shareholder. Regulated
investment companies, common trust funds and certain cooperatives are subject to
similar rules.

                                      144


         In addition, the Code provides three rules for determining the effect
of excess inclusions on the alternative minimum taxable income of a residual
certificateholder. First, the alternative minimum taxable income for the
residual certificateholder is determined without regard to the special rule that
taxable income cannot be less than excess inclusion. Second, the amount of any
alternative minimum tax net operating loss deductions must be computed without
regard to any excess inclusions. Third, the residual certificateholder's
alternative minimum taxable income for a tax year cannot be less than excess
inclusions for the year. The effect of this last statutory amendment is to
prevent the use of nonrefundable tax credits to reduce a taxpayer's income tax
below its tentative minimum tax computed only on excess inclusions.

         Payments. Any distribution made on a residual certificate to a residual
certificateholder will be treated as a non-taxable return of capital to the
extent it does not exceed the residual certificateholder's adjusted basis in the
residual certificate. To the extent a distribution exceeds such adjusted basis,
it will be treated as gain from the sale of the residual certificate.

         Pass-Through of Miscellaneous Itemized Deductions. As a general rule,
all of the fees and expenses of a REMIC will be taken into account by holders of
the residual certificates. In the case of a "single class REMIC", however, the
expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the holders of the regular certificates
and the holders of the residual certificates on a daily basis in proportion to
the relative amounts of income accruing to each certificateholder on that day.
In the case of individuals (or trusts, estates or other persons who compute
their income in the same manner as individuals) who own an interest in a regular
certificate directly or through a pass-through entity which is required to pass
miscellaneous itemized deductions through to its owners or beneficiaries (e.g.,
a partnership, an S corporation or a grantor trust), such expenses will be
deductible only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. The reduction or disallowance of this deduction coupled with the
allocation of additional income may have a significant impact on the yield of
the regular certificate to such a holder. Further, holders (other than
corporations) subject to the alternative minimum tax may not deduct
miscellaneous itemized deductions in determining such holders' alternative
minimum taxable income. In general terms, a single class REMIC is one that
either (i) 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
(ii) is similar to such a trust and is structured with the principal purpose of
avoiding the single class REMIC rules. Unless otherwise stated in the applicable
prospectus supplement, the expenses of the REMIC will be allocated to holders of
the related residual certificates in their entirety and not to holders of the
related regular certificates.

         Sale or Exchange of Residual Certificates. If a residual certificate is
sold or exchanged, the seller will generally recognize gain or loss equal to the
difference between the amount realized on the sale or exchange and its adjusted
basis in the residual certificate (except that the recognition of loss may be
limited under the "wash sale" rules described below). A holder's adjusted basis
in a residual certificate generally equals the cost of the residual certificate
to the residual certificateholder, increased by the taxable income of the REMIC
that was included in the income of the residual certificateholder with respect
to the residual certificate, and decreased (but not below zero) by the net
losses that have been allowed as deductions to the residual

                                      145


certificateholder with respect to the residual certificate and by the
distributions received thereon by the residual certificateholder. In general,
any such gain or loss will be capital gain or loss provided the residual
certificate is held as a capital asset. However, residual certificates will be
"evidences of indebtedness" within the meaning of section 582(c)(1) of the Code,
so that gain or loss recognized from sale of a residual certificate by a bank or
thrift institution to which such section applies would be ordinary income or
loss.

         Except as provided in Treasury regulations yet to be issued, if the
seller of a residual certificate reacquires the residual certificate or acquires
any other residual certificate, any residual interest in another REMIC or
similar interest in a "taxable mortgage pool" (as defined in section 7701(i)) of
the Code during the period beginning six months before, and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of section 1091 of the Code. In that event, any loss realized by the residual
certificateholder on the sale will not be deductible, but instead will increase
the residual certificateholder's adjusted basis in the newly acquired asset.

         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.

E. Prohibited Transactions and Other Taxes

         The REMIC is subject to a tax at a rate equal to 100% of the net income
derived from "prohibited transactions". In general, a prohibited transaction
means the disposition of a mortgage loan other than pursuant to certain
specified exceptions, the receipt of investment income from a source other than
a mortgage loan or certain other permitted investments or the disposition of an
asset representing a temporary investment of payments on the mortgage loans
pending payment on the residual certificates or regular certificates. In
addition, the assumption of a mortgage loan by a subsequent purchaser could
cause the REMIC to recognize gain which would also be subject to the 100% tax on
prohibited transactions.

         In addition, certain contributions to a REMIC made after the initial
issue date of the certificates could result in the imposition of a tax on the
REMIC equal to 100% of the value of the contributed property.

         It is not anticipated that the REMIC will engage in any prohibited
transactions or receive any contributions subject to the contributions tax.
However, in the event that the REMIC is subject to any such tax, unless
otherwise disclosed in the related prospectus supplement, such tax would be
borne first by the residual securityholders, to the extent of amounts
distributable to them, and then by the master servicer.

F. Liquidation and Termination

         If the REMIC adopts a plan of complete liquidation, within the meaning
of section 860F(a)(4)(A)(i) of the Code, which may be accomplished by
designating in the REMIC's final tax return a date on which such adoption is
deemed to occur, and sells all of its assets (other than

                                      146


cash) within a 90-day period beginning on such date, the REMIC will not be
subject to any prohibited transaction tax, provided that the REMIC credits or
distributes in liquidation all of the sale proceeds plus its cash (other than
the amounts retained to meet claims) to holders of regular and residual
certificates within the 90-day period.

         The REMIC will terminate shortly following the retirement of the
regular certificates. If a residual certificateholder's adjusted basis in the
residual certificate exceeds the amount of cash distributed to the residual
certificateholder in final liquidation of its interest, it would appear that the
residual certificateholder would be entitled to a loss equal to the amount of
such excess. It is unclear whether such a loss, if allowed, will be a capital
loss or an ordinary loss.

G. Administrative Matters

         Solely for the purpose of the administrative provisions of the Code,
the REMIC will be treated as a partnership and the residual securityholders will
be treated as the partners. Under temporary regulations, however, if there is at
no time during the taxable year more than one residual certificateholder, a
REMIC shall not be subject to the rules of subchapter C of chapter 63 of the
Code relating to the treatment of partnership items for a taxable year.
Accordingly, the REMIC will file an annual tax return on Form 1066, U.S. Real
Estate Mortgage Investment Conduit Income Tax Return. In addition, certain other
information will be furnished quarterly to each residual certificateholder who
held the residual certificate on any day in the previous calendar quarter.

         Each residual certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the
residual certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. Any person that holds a residual
certificate as a nominee for another person may be required to furnish the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.

H. Tax-Exempt Investors

         Any residual certificateholder that is a pension fund or other entity
that is subject to federal income taxation only on its "unrelated business
taxable income" within the meaning of section 512 of the Code will be subject to
such tax on that portion of the distributions received on a residual certificate
that is considered an "excess inclusion." See "--Residual Certificates--Excess
Inclusions" above.

I. Non-U.S. Persons

         Amounts paid to residual securityholders who are not U.S. Persons (see
"--Regular Certificates--Non-U.S. Persons" above) are treated as interest for
purposes of the 30% (or lower treaty rate) United States withholding tax.
Amounts distributed to residual securityholders should qualify as "portfolio
interest", subject to the conditions described in "--Regular Certificates"
above, but only to the extent that the mortgage loans were originated after July
18, 1984.

                                      147


Furthermore, the rate of withholding on any income on a residual
certificate that is excess inclusion income will not be subject to reduction
under any applicable tax treaties. See "--Residual Certificates--Excess
Inclusions" above. If the portfolio interest exemption is unavailable, such
amount will be subject to United States withholding tax when paid or otherwise
distributed (or when the residual certificate is disposed of) under rules
similar to those for withholding upon disposition of debt instruments that have
OID. The Code, however, grants the Treasury authority to issue regulations
requiring that those amounts be taken into account earlier than otherwise
provided where necessary to prevent avoidance of tax (e.g., where the residual
certificates do not have significant value). See "--Residual
Certificates--Excess Inclusions" above. If the amounts paid to residual
securityholders that are not U.S. Persons are effectively connected with their
conduct of a trade or business within the United States, the 30% (or lower
treaty rate) withholding tax will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U. S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of residual
certificates, see "--Tax-Related Restrictions on Transfers of Residual
Certificates" below.

         Regular securityholders and persons related to such holders should not
acquire any residual certificates, and residual securityholders and persons
related to residual securityholders should not acquire any regular certificates
without consulting their tax advisors as to the possible adverse tax
consequences of such acquisition.

J. Tax-Related Restrictions on Transfers of Residual Certificates

         Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
such entity are not held by "disqualified organizations". Further, a tax is
imposed on the transfer of a residual interest in a REMIC to a disqualified
organization. The amount of the tax equals the product of

         o        an amount (as determined under the REMIC Regulations) equal to
                  the present value of the total anticipated "excess inclusions"
                  with respect to such interest for periods after the transfer

         multiplied by

         o        the highest marginal federal income tax rate applicable to
                  corporations.

The tax is imposed on the transferor unless the transfer is through an agent
(including a broker or other middlemen) for a disqualified organization, in
which event the tax is imposed on the agent. The person otherwise liable for the
tax shall be relieved of liability for the tax if the transferee furnished to
such person an affidavit that the transferee is not a disqualified organization
and, at the time of the transfer, such person does not have actual knowledge
that the affidavit is false. A "disqualified organization" means

         o        the United States, any state, possession, or political
                  subdivision thereof, any foreign government, any international
                  organization, or any agency or instrumentality of any of the
                  foregoing (provided that such term does not include an
                  instrumentality if all its

                                      148


                  activities are subject to tax and, except for Freddie Mac, a
                  majority of its board of directors is not selected by any such
                  governmental agency),

         o        any organization (other than certain farmers' cooperatives)
                  generally exempt from federal income taxes unless such
                  organization is subject to the tax on "unrelated business
                  taxable income",

         o        a rural electric or telephone cooperative, and

         o        electing large partnerships.

         A tax is imposed on a "pass-through entity" holding a residual interest
in a REMIC if at any time during the taxable year of the pass-through entity a
disqualified organization is the record holder of an interest in such entity.
The amount of the tax is equal to the product of

         o        the amount of excess inclusions for the taxable year allocable
                  to the interest held by the disqualified organization, and

         o        the highest marginal federal income tax rate applicable to
                  corporations.

The pass-through entity otherwise liable for the tax, for any period during
which the disqualified organization is the record holder of an interest in such
entity, will be relieved of liability for the tax if such record holder
furnishes to such entity an affidavit that such record holder is not a
disqualified organization and, for such period, the pass-through entity does not
have actual knowledge that the affidavit is false. For this purpose, a
"pass-through entity" means

         o        a regulated investment company, real estate investment trust
                  or common trust fund,

         o        a partnership, trust or estate, and

         o        certain cooperatives.

Except as may be provided in Treasury regulations not yet issued, any person
holding an interest in a pass-through entity as a nominee for another will, with
respect to such interest, be treated as a pass-through entity. The tax on
pass-through entities is generally effective for periods after March 31, 1988,
except that in the case of regulated investment companies, real estate
investment trusts, common trust funds and publicly-traded partnerships the tax
shall apply only to taxable years of such entities beginning after December 31,
1988.

         In order to comply with these rules, the pooling and servicing
agreement will provide that no record or beneficial ownership interest in a
residual certificate may be, directly or indirectly, purchased, transferred or
sold without the express written consent of the master servicer. The master
servicer will grant such consent to a proposed transfer only if it receives the
following: (i) an affidavit from the proposed transferee to the effect that it
is not a disqualified organization and is not acquiring the residual certificate
as a nominee or agent for a disqualified organization and (ii) a covenant by the
proposed transferee to the effect that the proposed transferee agrees to be
bound by and to abide by the transfer restrictions applicable to the residual
certificate.

                                      149


         Non-economic Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a non-economic residual
certificate to a U.S. Person, unless no significant purpose of the transfer is
to enable the transferor to impede the assessment or collection of tax. A
"non-economic residual certificate" is any residual certificate (including a
residual certificate with a positive value at issuance) unless at the time of
transfer, taking into account the prepayment assumption and any required or
permitted clean up calls or required liquidation provided for in the REMIC's
organizational documents,

         o        the present value of the expected future distributions on the
                  residual certificate 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

         o        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.

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 transferor is presumed not to have such
knowledge if

         o        the transferor conducted a reasonable investigation of the
                  transferee's financial condition and found that the transferee
                  had historically paid its debts as they come due and found no
                  evidence to indicate that the transferee would not continue to
                  pay its debts in the future; and

         o        the transferee acknowledges to the transferor that the
                  residual interest may generate tax liabilities in excess of
                  the cash flow and the transferee represents that it intends to
                  pay such taxes associated with the residual interest as they
                  become due.

         Final Treasury regulations issued on July 18, 2002 (the "New REMIC
Regulations"), provide that transfers of non-economic residual interests must
meet two additional requirements to qualify for the safe harbor:

         o        the transferee must represent 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, hereafter a
                  "foreign branch") of the transferee or another U.S. taxpayer;
                  and

         o        the transfer must satisfy either an "asset test" or a "formula
                  test" provided under the REMIC Regulations.

         A transfer to an "eligible corporation," generally a domestic
corporation, will satisfy the asset test if:

         o        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 and net assets

                                      150


                  for financial reporting purposes exceed $100 million and $10
                  million, respectively, in each case, exclusive of any
                  obligations of certain related persons;

         o        the transferee agrees in writing that any subsequent transfer
                  of the interest will be to another eligible corporation in a
                  transaction that satisfies the asset test, and the transferor
                  does not know or have reason to know that the transferee will
                  not honor these restrictions on subsequent transfers, and

         o        a reasonable person would not conclude, based on the facts and
                  circumstances known to the transferor on or before the date of
                  the transfer (specifically including the amount of
                  consideration paid in connection with the transfer of the
                  non-economic residual interest), that the taxes associated
                  with the residual interest will not be paid.

In addition, the direct or indirect transfer of the residual interest to a
foreign branch of a domestic corporation is not treated as a transfer to an
eligible corporation under the asset test.

         The formula test provides that the transfer of a non-economic residual
interest will not qualify under the formula test unless the present value of the
anticipated tax liabilities associated with holding the residual interest does
not exceed the present value of the sum of

         o        any consideration given to the transferee to acquire the
                  interest (the inducement payment),

         o        future distributions on the interest, and

         o        any anticipated tax savings associated with holding the
                  interest as the REMIC generates losses.

For purposes of this calculation, the present value is calculated using a
discount rate equal to the lesser of the applicable federal rate and the
transferee's cost of borrowing.

         If the transferee has been subject to the alternative minimum tax in
the preceding two years and will compute its taxable income in the current
taxable year using the alternative minimum tax rate, then it may use the
alternative minimum tax rate in lieu of the corporate tax rate. In addition, the
direct or indirect transfer of the residual interest to a foreign branch of a
domestic corporation is not treated as a transfer to an eligible corporation
under the formula test.

         The New REMIC Regulations generally apply to transfers of non-economic
residual interests occurring on or after February 4, 2000. The requirement of a
representation that a transfer of a non-economic residual interest is not made
to a foreign branch of a domestic corporation and the requirement of using the
short term applicable federal rate for purposes of the formula test apply to
transfers occurring on or after August 19, 2002.

         If a transfer of a non-economic residual certificate is disregarded,
the transferor would continue to be treated as the owner of the residual
certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

                                      151


         Foreign Investors. The REMIC Regulations provide that the transfer of a
residual certificate that has a "tax avoidance potential" to a "foreign person"
will be disregarded for federal income tax purposes. This rule appears to apply
to a transferee who is not a U.S. Person, unless such transferee's income in
respect of the residual certificate is effectively connected with the conduct of
a United States trade or business. A residual certificate is deemed to have a
tax avoidance potential unless, at the time of transfer, the transferor
reasonably expects that the REMIC will distribute to the transferee amounts that
will equal at least 30% of each excess inclusion and that such amounts will be
distributed at or after the time the excess inclusion accrues and not later than
the end of the calendar year following the year of accrual. If the non-U.S.
Person transfers the residual certificate to a U.S. Person, the transfer will be
disregarded and the foreign transferor will continue to be treated as the owner,
if the transfer has the effect of allowing the transferor to avoid tax on
accrued excess inclusions. The pooling and servicing agreement will provide that
no record or beneficial ownership interest in a residual certificate may be,
directly or indirectly, transferred to a non-U.S. Person unless such person
provides the trustee with a duly completed IRS Form W-8ECI and the trustee
consents to such transfer in writing.

         Any attempted transfer or pledge in violation of the transfer
restrictions shall be absolutely null and void and shall vest no rights in any
purported transferee. Investors in residual certificates are advised to consult
their own tax advisors with respect to transfers of the residual certificates
and, in addition, pass-through entities are advised to consult their own tax
advisors with respect to any tax which may be imposed on a pass-through entity.

                            STATE TAX CONSIDERATIONS

         In addition to the federal income tax consequences described in this
prospectus under "Material Federal Income Tax Considerations" above, potential
investors should consider the state and local income tax consequences of the
acquisition, ownership, and disposition of the certificates. 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 tax consequences of investments in
the certificates.

                              ERISA CONSIDERATIONS

         The following describes certain considerations under the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), and the Code. The
related prospectus supplement will contain information concerning considerations
relating to ERISA and the Code that are applicable to the particular securities
offered by the prospectus supplement.

         ERISA imposes requirements on certain employee benefit plans (and the
Code imposes requirements on certain other retirement plans and arrangements,
including individual retirement accounts and annuities and Keogh plans) as well
as on collective investment funds and separate accounts in which these plans,
accounts or arrangements are invested, and on persons who bear specified
relationships to these types of plans or arrangements ("Parties in Interest") or
are fiduciaries with respect to these types of plans or arrangements. In this
prospectus we refer to these types of plans and arrangements as "Plans."
Generally, ERISA applies to investments made

                                      152


by Plans. Among other things, ERISA requires that the assets of a Plan 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 the Plan.
ERISA also imposes certain duties on persons who are fiduciaries of Plans, such
as the duty to invest prudently, to diversify investments unless it is prudent
not to do so, and to invest in accordance with the documents governing the Plan.
Under ERISA, any person who exercises any authority or control respecting the
management or disposition of the assets of a Plan is considered to be a
fiduciary of that Plan (subject to certain exceptions not here relevant). 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 Parties in Interest, and impose
additional prohibitions where Parties in Interest are fiduciaries with respect
to a Plan. 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.

         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, state and
local law. Any such plan which is qualified and exempt from taxation under
Sections 401(a) and 501(a) of the Code is subject to the prohibited transaction
rules set forth in Section 503 of the Code.

         The United States Department of Labor (DOL) issued regulations
concerning the definition of what constitutes the assets of a Plan (DOL Reg.
Section 2510.3-101). Under this "Plan Assets Regulation," 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.

         The Plan Assets Regulation provides 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 Assets Regulation, is a security that is widely held, freely
transferable and registered under the Securities Exchange Act of 1934. Equity
participation in an entity by "benefit plan investors" is not significant if,
after the most recent acquisition of an equity interest in the entity, less than
25% of the value of each class of equity interest in the entity is held by
benefit plan investors, which include benefit plans described in ERISA or under
Section 4975 of the Code, whether or not they are subject to ERISA, as well as
entities the underlying assets of which include assets of the benefit plan by
reason of investment in the entity by the benefit plan.

         If no exception under the Plan Assets Regulation applies and if a Plan
(or a person investing assets of a Plan, such as an insurance company general
account) acquires an equity interest in the trust, then the assets of the trust
could be considered to be assets of the Plan. In that event, the master servicer
and other persons exercising management or discretionary control over the assets
of the trust could become subject to the fiduciary responsibility provisions of
Title I of ERISA to the extent that they exercised discretionary control of Plan
assets. In

                                      153


addition, parties with certain relationships to investing plans or
providing services with respect to the issuer's assets could be deemed to be
Parties in Interest with respect to investing plans and could become subject to
the prohibited transaction provisions of Section 406 of ERISA and Section 4975
of the Code with respect to transactions involving the assets of the trust.
Because the loans held by the trust may be deemed assets of each Plan that
purchases an equity interest, an investment in an equity interest issued by the
trust by a Plan may not only be a prohibited transaction under ERISA and subject
to an excise tax under Section 4975 of the Code, but may cause transactions
undertaken in the course of operating the trust to constitute prohibited
transactions, unless a statutory, regulatory or administrative exemption
applies.

         Without regard to whether securities are considered to be equity
interest in the trust, the trust, certain affiliates of the trust (including the
holder of the trust certificate), or a seller of a security (including an
underwriter) might be considered or might become Parties in Interest with
respect to a Plan. In this case, the acquisition or holdings of the securities
by or on behalf of the Plan could constitute or give rise to a prohibited
transaction, within the meaning of ERISA and the Code, unless they were subject
to one or more exemptions. Depending on the relevant facts and circumstances,
certain prohibited transaction exemptions may apply to the purchase or holding
of securities-for example, Prohibited Transaction Class Exemption ("PTCE")
96-23, which exempts certain transactions effected on behalf of a Plan by an
"in-house asset manager"; PTCE 95-60, which exempts certain transactions by
insurance company general accounts; PTCE 91-38, which exempts certain
transactions by bank collective investment funds; PTCE 90-1, which exempts
transactions by insurance company pooled separate accounts; or PTCE 84-14; which
exempts certain transactions effected on behalf of a Plan by a "qualified
professional asset manager". There can be no assurance that any of these
exemptions will apply with respect to any Plan's investment in securities, or
that such an exemption, if it did apply, would apply to all prohibited
transactions that may occur in connection with the investment. Furthermore,
these exemptions would not apply to transactions involved in operation of the
trust if, as described above, the assets of the trust were considered to include
Plan assets.

INSURANCE COMPANY GENERAL ACCOUNTS

         The DOL has published final regulations under Section 401(c) of ERISA
describing a safe harbor for insurers that, on or before December 31, 1998,
issued certain non-guaranteed policies supported by their general accounts to
Plans (Labor Reg. Section 2550.401c-1). Under this regulation, an insurer will
not be considered an ERISA fiduciary with respect to its general account by
virtue of a Plan's investment in such a policy. In general, to meet the safe
harbor, an insurer must

         o        disclose certain specified information to investing Plan
                  fiduciaries initially and on an annual basis;

         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.

                                      154


PROHIBITED TRANSACTION CLASS EXEMPTION 83-1

         Any fiduciary or other Plan asset investor that proposes to purchase
securities on behalf of a Plan or with Plan assets should consult with its
counsel on the potential applicability of ERISA and the Code to that investment
and the availability of any prohibited transaction class exemption in connection
therewith. In particular, in connection with a contemplated purchase of
certificates, but not notes, representing a beneficial ownership interest in a
pool of single-family residential mortgages, the fiduciary should consider the
availability of PTCE 83-1 for various transactions involving mortgage pool
investment trusts. PTCE 83-1 permits, subject to certain conditions,
transactions that might otherwise be prohibited between Plans and Parties in
Interest with respect to those plans related to the origination, maintenance and
termination of mortgage pools consisting of mortgage loans secured by first or
second mortgages or deeds of trust on single-family residential property, and
the acquisition and holding of certain mortgage pool pass-through certificates
representing an interest in those mortgage pools by Plans. However, PTCE 83-1
does not provide exemptive relief with respect to certificates evidencing
interests in trusts which include mortgage loans secured by third or more junior
liens, revolving credit loans, loans on unimproved land, contracts, cooperative
loans, multifamily or mixed-use mortgage loans or some types of private
securities, or which contain a swap or a pre-funding arrangement. In addition,
PTCE 83-1 does not provide exemptive relief for transactions involving
subordinated securities. The prospectus supplement may indicate whether it is
expected that PTCE 83-1 will apply to securities offered by that prospectus
supplement.

UNDERWRITER EXEMPTION

         On September 6, 1990 the DOL issued to Greenwich Capital Markets, Inc.
an underwriter exemption (PTE 90-59, Application No. D-8374, 55 Fed. Reg. 36724
(1990)) (the "Exemption") from certain of the prohibited transaction rules of
ERISA and the related excise tax provisions of Section 4975 of the Code with
respect to the initial purchase, holding and subsequent resale by Plans of
"securities" that are obligations of an issuer containing certain receivables,
loans and other obligations, and with respect to which Greenwich Capital
Markets, Inc. is the underwriter, manager or co-manager of an underwriting
syndicate. The Exemption, which was amended and expanded by PTE 97-34, 62 Fed.
Reg. 39021 (1997); PTE 2000-58, 65 Fed. Reg. 67765 (2000); and PTE 2002-41, 67
Fed. Reg. 54487 (2002), provides relief which is generally similar to that
provided by PTCE 83-1, but is broader in several respects.

         The Exemption contains a number of requirements. It does not apply to
any investment pool unless, among other things, the investment pool satisfies
the following conditions:

         o        the investment pool consists only of assets of a type which
                  have been included in other investment pools;

         o        securities evidencing interests in such other investment pools
                  have been purchased by investors other than Plans for at least
                  one year prior to the Plan's acquisition of securities
                  pursuant to the exemption; and

                                      155


         o        securities in such other investment pools have been rated in
                  one of the three (or four, if the investment pool contains
                  certain types of assets) highest generic rating categories by
                  one of the credit rating agencies noted below.

The Exemption sets forth general conditions which must be satisfied for a
transaction to be eligible for exemptive relief thereunder. Generally, the
Exemption holds that the acquisition of the securities by a Plan must be on
terms (including the price for the securities) that are at least as favorable to
the Plan as they would be in an arm's length transaction with an unrelated
party. The Exemption requires that the rights and interests evidenced by the
securities not be "subordinated" to the rights and interests evidenced by other
securities of the same trust, except when the trust holds certain types of
assets. The Exemption requires that securities acquired by a Plan have received
a rating at the time of their acquisition that is in one of the three (or four,
if the trust holds certain types of assets) highest generic rating categories of
Standard & Poor's, Moody's Investors Service, Inc. or Fitch Ratings. The
Exemption specifies that the pool trustee must not be an affiliate of any other
member of the "Restricted Group" (defined below), other than an underwriter. The
Exemption stipulates that any Plan investing in the securities must be an
"accredited investor" as defined in Rule 501(a)(1) of Regulation D of the SEC
under the Securities Act of 1933, as amended. The Exemption requires that
certain payments made in connection with the creation and operation of the trust
and the sale of its securities be reasonable. Finally, the Exemption requires
that, depending on the type of issuer, the documents establishing the issuer and
governing the transaction contain certain provisions to protect the assets of
the issuer, and that the issuer receive certain legal opinions.

         If an issuer holds obligations that have loan-to-value ratios in excess
of 100%, the Exemption may apply to only the issuer's non-subordinated
securities rated in one of the two highest generic rating categories by at least
one of the rating agencies named in the Exemption if both of the following
conditions are met:

         o        the obligations are residential or home equity loans, and

         o        the fair market value of the real property collateral securing
                  the loan on the closing date is at least 80% of the sum of the
                  outstanding principal balance of the loan held in the
                  investment pool and the outstanding principal balance of any
                  other loan of higher lien priority secured by the same real
                  property collateral.

         Moreover, the Exemption generally provides relief from certain
self-dealing and conflict of interest prohibited transactions that may occur
when the Plan fiduciary causes a Plan to acquire securities of an issuer holding
receivables as to which the fiduciary (or its affiliate) is an obligor, provided
that, among other requirements:

         o        in the case of an acquisition in connection with the initial
                  issuance of securities, at least 50% of each class of
                  securities in which Plans have invested and at least 50% of
                  the aggregate interest in the issuer is acquired by persons
                  independent of the Restricted Group;

         o        the fiduciary (or its affiliate) is an obligor with respect to
                  not more than 5% of the fair market value of the obligations
                  contained in the issuer;

                                      156


         o        the Plans' 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 the person is a
                  fiduciary is invested in securities representing an interest
                  in one or more issuers containing assets sold or serviced by
                  the same entity.

         This relief is not available to Plans sponsored by the "Restricted
Group", which consists of the seller, the underwriter, the trustee, the master
servicer, any servicer, any counterparty of a permitted swap or notional
principal contract or any insurer with respect to the mortgage loans, any
obligor with respect to mortgage loans included in the investment pool
constituting more than 5% of the aggregate principal balance of the assets in
the investment pool, or any affiliate of those parties, and in general the
Exemption provides only limited relief to such Plans.

         If pre-funding is anticipated, the Exemption extends exemptive relief
to securities issued in transactions using pre-funding accounts, whereby a
portion of the loans backing the securities are transferred to the trust fund
within a specified period following the closing date (the "DOL Pre-Funding
Period"), when the conditions of the Exemption are satisfied and the pre-funding
accounts meet certain requirements.

         The Exemption, as amended, extends exemptive relief to certain
mortgage-backed and asset-backed securities transactions involving trusts that
contain an interest rate swap or a yield maintenance agreement (a "cap"),
provided the swap or cap satisfies certain criteria and the other requirements
of the Exemption are met. Among other requirements, the counterparty to the swap
must maintain ratings at certain levels from Exemption rating agencies, and the
documentation for the swap must provide for certain remedies if the rating
declines. The swap or cap must be an interest rate swap denominated in U.S.
dollars, may not be leveraged, and must satisfy several other criteria,
including limitations on their notional amounts. Securities of any class
affected by the swap may be sold to Plan investors only if they are "qualified
plan investors" that satisfy several requirements relating to their ability to
understand the terms of the swap and the effects of the swap on the risks
associated with an investment in the security.

         The rating of a security may change. If a class of securities no longer
satisfies the applicable rating requirement of the Exemption, securities of that
class will no longer be eligible for relief under the Exemption (although a Plan
that had purchased the security when it had an appropriate rating would not be
required by the Exemption to dispose of it). However, PTCE 95-60, which is
applicable to Plan investors that are insurance company general accounts, may be
available in such circumstances.

         The prospectus supplement for each series of securities will indicate
the classes of securities, if any, offered thereby as to which it is expected
that the Exemption will apply.

         In the case of certain types of securities, transfer of the securities
will not be registered unless the transferee represents that it is not, and is
not purchasing on behalf of, or with assets of, a plan, account or other
retirement arrangement or provides an opinion of counsel or a certification,
which opinion of counsel or certification will not be at the expense of the
trustee or depositor, satisfactory to the trustee and the depositor that the
purchase of the securities by or on

                                      157


behalf of, or with assets of, a plan, account or other retirement arrangement is
permissible under applicable law, will not give rise to a non-exempt prohibited
transaction under ERISA or Section 4975 of the Code and will not subject the
trustee, the master servicer or the depositor to any obligation or liability in
addition to those undertaken in the operative agreements.

         Any Plan fiduciary which proposes to cause a Plan to purchase
securities should consult with their counsel concerning the impact of ERISA and
the Code, the applicability of the Exemption or any other available exemption,
and the potential consequences in their specific circumstances, prior to making
such 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 INVESTMENT CONSIDERATIONS

         The prospectus supplement for each series of certificates will specify
which, if any, of those classes of certificates constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984, as amended (SMMEA). Classes of certificates that qualify as "mortgage
related securities" will be legal investments for persons, trusts, corporations,
partnerships, associations, business trusts and business entities (including
depository institutions, life insurance companies and pension funds) created
pursuant to or existing under the laws of the United States or of any state
(including the District of Columbia and Puerto Rico) whose authorized
investments are subject to state regulation to the same extent as, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any such entities. Under SMMEA, if a state enacts
legislation prior to October 4, 1991 specifically limiting the legal investment
authority of any of these entities with respect to "mortgage related
securities," certificates will constitute legal investments for entities subject
to the legislation only to the extent provided therein. Approximately twenty-one
states adopted the legislation prior to the October 4, 1991 deadline. SMMEA
provides, however, that in no event will the enactment of any such legislation
affect the validity of any contractual commitment to purchase, hold or invest in
certificates, or require the sale or other disposition of certificates, so long
as such contractual commitment was made or such certificates were acquired prior
to the enactment of the legislation.

         SMMEA also amended the legal investment authority of
federally-chartered depository institutions as follows: federal savings and loan
associations and federal savings banks may invest in, sell or otherwise deal in
certificates without limitations as to the percentage of their assets
represented thereby, federal credit unions may invest in mortgage related
securities, and national banks may purchase certificates for their own account
without regard to the limitations generally applicable to investment securities
set forth in 12 U.S.C. 24 (Seventh), subject in each case to such regulations as
the applicable federal authority may prescribe. In this connection, federal
credit unions should review the National Credit Union Administration (NCUA)
Letter to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108,
which includes guidelines to assist federal credit unions in making investment
decisions for mortgage related securities, and the NCUA's regulation "Investment
and Deposit Activities" (12 C.F.R. Part 703), which sets forth certain
restrictions on investment by federal credit unions in mortgage related
securities.

                                      158


         All depository institutions considering an investment in the
certificates (whether or not the class of certificates under consideration for
purchase constitutes a "mortgage related security") should review the Federal
Financial Institutions Examination Council's Supervisory Policy Statement on the
Securities Activities (to the extent adopted by their respective regulators),
setting forth, in relevant part, certain securities trading and sales practices
deemed unsuitable for an institution's investment portfolio, and guidelines for
(and restrictions on) investing in mortgage derivative products, including
"mortgage related securities", which are "high-risk mortgage securities" as
defined in the Policy Statement. According to the Policy Statement, "high-risk
mortgage securities" include securities such as certificates not entitled to
distributions allocated to principal or interest, or subordinated certificates.
Under the Policy Statement, it is the responsibility of each depository
institution to determine, prior to purchase (and at stated intervals
thereafter), whether a particular mortgage derivative product is a "high-risk
mortgage security", and whether the purchase (or retention) of such a product
would be consistent with the Policy Statement.

         The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits and provisions
which may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying."

         The Office of Thrift Supervision, or OTS, has issued Thrift Bulletin
73a, entitled "Investing in Complex Securities" ("TB 73a"), which applies to
savings associations regulated by the OTS, and Thrift Bulletin 13a, entitled
"Management of Interest Rate Risk, Investment Securities, and Derivatives
Activities" ("TB 13a"), which applies to thrift institutions regulated by the
OTS.

         One of the primary purposes of TB 73a is to require savings
associations, prior to taking any investment position, to determine that the
investment position meets applicable regulatory and policy requirements
(including those set forth TB 13a (see below)) and internal guidelines, is
suitable for the institution, and is safe and sound. OTS recommends, with
respect to purchases of specific securities, additional analyses, 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 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 due diligence requirements of the OTS 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 OTS any require
divestiture of such securities. 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 purpose of each of TB 73a and TB 13a, the term "complex
security" includes among other things any collateralized mortgage obligation or
real estate mortgage investment conduit security, other than any "plain vanilla"
mortgage pass-through security (i.e., 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 the Offered Certificates would
likely be viewed as "complex securities." With respect to quality and

                                      159


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. With respect to collateralized
loan or bond obligations, TB 73a also requires that the savings associations
meet similar requirements with respect to the underlying collateral, and warns
that investments that are not fully rated as to both principal and interest do
not meet OTS regulatory requirements.

         One of the primary purposes of TB 13a is to require 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 a thrift institution should conduct its own in-house pre
acquisition analysis, although 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 certain investors,
including depository institutions, either to purchase certificates or to
purchase certificates representing more than a specified percentage of the
investor's assets. Investors should consult their own legal advisors in
determining whether and to what extent the certificates constitute legal
investments for them.

                             METHOD OF DISTRIBUTION

         The certificates offered by this prospectus and by the related
prospectus supplement will be offered in series. The distribution of the
certificates may be effected from time to time in one or more transactions,
including negotiated transactions, at a fixed public offering price or at
varying prices to be determined at the time of sale or at the time of commitment
therefor. If so specified in the related prospectus supplement and subject to
the receipt of any required approvals from the Board of Governors of the Federal
Reserve System, the certificates will be distributed in a firm commitment
underwriting, subject to the terms and conditions of the underwriting agreement,
by Greenwich Capital Markets, Inc. (GCM) acting as underwriter with other
underwriters, if any, named in the prospectus supplement. In such event, the
related prospectus supplement may also specify that the underwriters will not be
obligated to pay for any certificates agreed to be purchased by purchasers
pursuant to purchase agreements acceptable to the depositor. In connection with
the sale of the certificates, underwriters may receive compensation from the
depositor or from purchasers of the certificates in the form of discounts,
concessions or commissions. The related prospectus supplement will describe any
compensation paid by the depositor.

                                      160


         Alternatively, the related prospectus supplement may specify that the
certificates will be distributed by GCM acting as agent or in some cases as
principal with respect to certificates that it has previously purchased or
agreed to purchase. If GCM acts as agent in the sale of certificates, GCM will
receive a selling commission with respect to each series of certificates,
depending on market conditions, expressed as a percentage of the aggregate
principal balance of the related mortgage assets as of the cut-off date. The
exact percentage for each series of certificates will be disclosed in the
related prospectus supplement. To the extent that GCM elects to purchase
certificates as principal, GCM may realize losses or profits based upon the
difference between its purchase price and the sales price. The prospectus
supplement with respect to any series offered other than through underwriters
will contain information regarding the nature of such offering and any
agreements to be entered into between the depositor and purchasers of
certificates of that series.

         The depositor will indemnify GCM and any underwriters against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any underwriters may be required to make in
respect of those liabilities.

         In the ordinary course of business, GCM and the depositor may engage in
various securities and financing transactions, including repurchase agreements
to provide interim financing of the depositor's mortgage loans pending the sale
of the mortgage loans or interests in the loans, including the certificates.

         The depositor anticipates that the certificates will be sold primarily
to institutional investors. Purchasers of certificates, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933, in connection
with reoffers and sales of certificates by them. Holders of certificates should
consult with their legal advisors in this regard prior to any such reoffer or
sale.

                                  LEGAL MATTERS

         The legality of the certificates of each series, including certain
material federal income tax consequences with respect to the certificates, will
be passed upon for the depositor by Sidley Austin Brown & Wood LLP, 787 Seventh
Avenue, New York, New York 10019, or by Thacher Proffitt & Wood LLP, Two World
Financial Center, New York, New York 10281, as specified in the related
prospectus supplement.

                              FINANCIAL INFORMATION

         A new trust fund will be formed with respect to each series of
certificates and no trust fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related series of
certificates. 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 certificates. This
prospectus, which forms a part of the

                                      161


Registration Statement, and the prospectus supplement relating to each series of
certificates 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 the
exhibits thereto. 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 website 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.

                                     RATINGS

         It is a condition to the issuance of the certificates 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
related prospectus supplement.

         Ratings on mortgage pass-through certificates address the likelihood of
receipt by securityholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage loans
and the credit quality of the credit enhancer or guarantor, if any. Ratings on
mortgage pass-through certificates do not represent any assessment of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments might differ from those originally anticipated. As a result,
securityholders might suffer a lower than anticipated yield, and, in addition,
holders of stripped pass-through certificates in certain cases might fail to
recoup their underlying investments.

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


                                      162


                                GLOSSARY OF TERMS

         Agency Securities: Mortgage pass-through securities issued or
guaranteed by Ginnie Mae, Fannie Mae or Freddie Mac.

         Home Equity Loans: Closed end and/or revolving home equity loans
generally secured by junior liens on one- to four-family residential properties.

         Home Improvement Contracts: 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.

         Insurance Proceeds: All proceeds of the related hazard insurance
policies and any primary mortgage insurance policies to the extent the proceeds
are not applied to property restoration or released to mortgagors in accordance
with the master servicer's normal servicing procedures, net of insured expenses
including unreimbursed payments of property taxes, insurance premiums and other
items incurred by any related sub-servicer and net of reimbursed advances made
by the sub-servicer.

         Liquidation Proceeds: All cash amounts (other than Insurance Proceeds)
received and retained in connection with the liquidation of defaulted mortgage
loans, by foreclosure or otherwise, net of unreimbursed liquidation and
foreclosure expenses incurred by any related sub-servicer and net of
unreimbursed advances made by the sub-servicer.

         Manufactured Housing Contracts: Conditional sales contracts and
installment sales or loan agreements secured by manufactured housing.

         Multifamily Loans: First lien mortgage loans, or participation
interests in the loans, secured by residential properties consisting of five or
more residential units, including cooperative apartment buildings.

         Private Label Securities: Mortgage-backed or asset-backed securities
that are not Agency Securities.

         REMIC Regulations: Regulations promulgated by the Department of the
Treasury on December 23, 1992 and generally effective for REMICs with start-up
dates on or after November 12, 1991.

         Single Family Loans: First lien mortgage loans, or participation
interests in the loans, secured by one- to four-family residential properties.

         U.S. Person: Any of the following:

         o        a citizen or resident of the United States;

                                      163


         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 is includible in gross income for
                  federal income tax purposes regardless of its source; or

         o        a trust if a court within the United States is able to
                  exercise primary supervision of the administration of the
                  trust and one or more 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.



                                      164





================================================================================



                          $1,290,600,000 (APPROXIMATE)

                         FREMONT HOME LOAN TRUST 2004-4



                        FINANCIAL ASSET SECURITIES CORP.
                                    Depositor

                            LITTON LOAN SERVICING LP
                                    Servicer



                    ASSET-BACKED CERTIFICATES, SERIES 2004-4

                             -----------------------
                              PROSPECTUS SUPPLEMENT
                             -----------------------

                          [RBS GREENWICH CAPITAL LOGO]

YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED OR INCORPORATED BY REFERENCE
IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. WE HAVE NOT
AUTHORIZED ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.

WE ARE NOT OFFERING THE ASSET-BACKED CERTIFICATES, SERIES 2004-4 IN ANY STATE
WHERE THE OFFER IS NOT PERMITTED.

WE DO NOT CLAIM THAT THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT AND
PROSPECTUS IS ACCURATE AS OF ANY DATE OTHER THAN THE DATES STATED ON THE
RESPECTIVE COVERS.

DEALERS WILL DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS OF THE ASSET-BACKED CERTIFICATES, SERIES 2004-4 AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. IN ADDITION, ALL DEALERS SELLING THE
ASSET-BACKED CERTIFICATES, SERIES 2004-4 WILL BE REQUIRED TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS FOR NINETY DAYS FOLLOWING THE DATE OF THIS
PROSPECTUS SUPPLEMENT.

                                DECEMBER 13, 2004


================================================================================