Prospectus Supplement                                             [LOGO]
(To Prospectus dated April 29, 2004)                            EQUITY ONE
Equity One Mortgage Pass-Through Trust 2004-3                   ==========
                                                       a Popular, Inc. Company


Equity One ABS, Inc.
as Depositor


Equity One, Inc.               $637,292,000
as Servicer                    Mortgage Pass-Through Certificates, Series 2004-3
- --------------------------------------------------------------------------------



       Offered                                                    Price to    Underwriting     Net Proceeds
    Certificates    Principal Balance   Pass-Through Rate (1)      Public        Discount    to Depositor (2)
    ------------    -----------------   ---------------------      ------        --------    ----------------
                                                                                 
     Class AF-1       $149,220,000             LIBOR + 0.160%     100.0000%       0.2500%         $148,846,950
     Class AF-2        $37,640,000                 3.800%         100.0000%       0.2500%          $37,633,308   (3)
     Class AF-3        $45,490,000                 4.265%         100.0000%       0.2500%          $45,494,840   (3)
     Class AF-4        $43,000,000                 5.100%         100.0000%       0.2500%          $43,026,517   (3)
     Class AF-5        $17,629,000               5.700% (4)        99.5313%       0.2500%          $17,563,699   (3)
     Class AF-6        $20,700,000               5.060% (4)       100.0000%       0.2500%          $20,712,259   (3)
     Class AV-1       $179,385,000           LIBOR + 0.320% (4)   100.0000%       0.2500%         $178,936,538
     Class AV-2        $34,668,000           LIBOR + 0.340% (4)   100.0000%       0.2500%          $34,581,330
      Class M-1        $41,040,000               5.700% (4)       100.0000%       0.2500%          $41,080,356   (3)
      Class M-2        $34,580,000               5.700% (4)        98.1250%       0.2500%          $33,965,629   (3)
      Class M-3        $10,340,000               5.700% (4)        97.6719%       0.2500%          $10,109,440   (3)
      Class M-4         $8,730,000               5.700% (4)        97.0000%       0.2500%           $8,476,685   (3)
      Class B-1         $8,080,000             LIBOR + 1.750%     100.0000%       0.2500%           $8,059,800
      Class B-2         $6,790,000             LIBOR + 2.500%     100.0000%       0.2500%           $6,773,025



- ----------
(1)  This rate may be limited by the applicable maximum rate described under the
     caption "Description of the Certificates--Distribution of Interest."
(2)  Before  deducting  expenses,  payable  by the  depositor,  estimated  to be
     approximately  $3,275,000 in the aggregate.
(3)  Includes accrued interest, if any, from July 1, 2004.
(4)  This  rate  will  increase  under  the
     circumstances   described   under   the   caption   "Description   of   the
     Certificates--Distribution of Interest."



- ------------------------------
                             
Before  buying   certificates,  The certificates--
consider  carefully  the  risk
factors beginning on page S-13  o represent an interest in a trust fund consisting
in this document and on page 5    primarily  of a pool of mortgage  loans  divided
in the prospectus.                into two groups,  Group I and Group II.  Group I
                                  will consist of fixed rate, fully amortizing and
The     certificates      will    balloon,  first and second lien mortgage  loans,
represent   interests  in  the    some of which  conform  to agency  loan  balance
trust  fund  only and will not    limits  and some of which do not.  Group II will
represent  interests  in or be    consist of adjustable  rate,  fully  amortizing,
obligations   of   any   other    first  lien  mortgage  loans.  Group  II will be
entity.                           further divided into two groups,  Group II-A and
                                  Group II-B. Group II-A will consist  exclusively
This prospectus supplement may    of  mortgage  loans that  conform to agency loan
be used to offer  and sell the    balance  limits and Group II-B will consist of a
certificates  only  if  it  is    combination  of  mortgage  loans,  some of which
accompanied by the prospectus.    conform to agency loan  balance  limits and some
                                  of which do not.  The Class  AF-1,  Class  AF-2,
                                  Class  AF-3,  Class  AF-4,  Class AF-5 and Class
                                  AF-6  Certificates  will represent  primarily an
                                  interest in the  mortgage  loans in Group I, the
                                  Class AV-1 Certificates will represent primarily
                                  an interest in the mortgage  loans in Group II-A
                                  and the Class AV-2  Certificates  will represent
                                  primarily an interest in the  mortgage  loans in
                                  Group II-B. The Class M-1, Class M-2, Class M-3,
                                  Class M-4,  Class  B-1,  Class B-2 and Class B-3
                                  Certificates   will   represent   primarily   an
                                  interest  in the  mortgage  loans in Group I and
                                  Group II.  The Class  B-3  Certificates  are not
                                  being offered by this prospectus supplement.
                                o currently have no trading market.
                                o will have the benefit of various forms of credit
                                  enhancement to the limited  extent  described in
                                  this prospectus supplement.
- ------------------------------



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

It is expected that delivery of the certificates will be made in book-entry form
only through the  facilities of The  Depository  Trust Company or, upon request,
Clearstream, Luxembourg or the Euroclear System on or about July 23, 2004.

RBS Greenwich Capital                                   Friedman Billings Ramsey

                  (Joint Lead Managers and Joint Book Runners)

                               Wachovia Securities
                                  (Co-Manager)

                                  July 20, 2004


     Information  about the certificates is presented in two separate  documents
that progressively provide more detail:

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

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

     We strongly  encourage you to read both this prospectus  supplement and the
prospectus  in full.  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.

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

     We have made cross-references to captions in this prospectus supplement and
the   accompanying   prospectus   under  which  you  can  find  further  related
discussions.  The table of contents  that follows on the next page and the table
of contents in the  accompanying  prospectus  indicate  where these captions are
located.

     We are not  offering the  certificates  in any state where the offer is not
permitted.

     We do not claim that the information in this prospectus  supplement and the
accompanying  prospectus  is accurate as of any date other than the dates stated
on the cover of each document.

     Dealers will deliver a prospectus  supplement and prospectus when acting as
underwriters of the Mortgage Pass-Through Certificates,  Series 2004-3, and with
respect to their unsold  allotments or subscriptions.  In addition,  all dealers
selling the Mortgage Pass-Through  Certificates,  Series 2004-3 will be required
to deliver a prospectus  supplement and prospectus  until ninety (90) days after
the date of this prospectus supplement.

     Subject  to some  limitations,  you can get a copy of any of the  documents
referred to in the accompanying  prospectus under the caption  "Incorporation of
Certain  Documents by  Reference"  free of charge from the  trustee.  You should
direct any requests for these  documents  to the  Corporate  Trust Office of the
Trustee at Four New York Plaza, 6th Floor, New York, New York 10004,  telephone:
(212) 623-5600, facsimile number: (212) 623-5930, Attention: Institutional Trust
Services/Global Debt.

     This  prospectus   supplement  and  the  accompanying   prospectus  contain
forward-looking   statements   relating  to  future   economic   performance  or
projections and other financial items. The Private Securities  Litigation Reform
Act of 1995 provides a safe harbor for forward-looking  statements.  In order to
comply  with the  terms of the safe  harbor,  the  depositor  notes  that  these
forward-looking  statements  involve known and unknown risks,  uncertainties and
other important factors that could cause actual results or performance to differ
materially from these forward-looking statements. Those risks, uncertainties and
other factors  include,  among  others,  the rate and timing of  prepayments  on
mortgage loans, general economic and business conditions,  competition,  changes
in political and social conditions,  regulatory  initiatives and compliance with
government regulations,  customer preferences and various other matters, many of
which are beyond the  depositor's  control.  These  forward-looking  statements,
together  with related  qualifying  language and  assumptions,  are found in the
material,  including  each of the  tables,  set forth under the  captions  "Risk
Factors,"  "Yield,  Prepayment  and  Maturity  Considerations,"  and  "Yield and
Prepayment Considerations."  Forward-looking statements are also found elsewhere
in this  prospectus  supplement  and  the  accompanying  prospectus,  and may be
identified  by,  among  other  things,  the use of  forward-looking  words  like
"expects,"  "intends,"  "anticipates,"  "estimates,"  "believes," "may" or other
comparable words. These forward-looking  statements speak only as of the date of
this prospectus supplement.  The depositor expressly disclaims any obligation or
undertaking to update or revise forward-looking statements to reflect any change
in  the  depositor's  expectations  or  any  change  in  events,  conditions  or
circumstances on which any forward-looking statement is based.

                                       S-2


                        TABLE OF CONTENTS



                      Prospectus Supplement

                                                                          Page
                                                                          ----

Summary of Terms...........................................................S-4
Risk Factors..............................................................S-13
The Mortgage Pool.........................................................S-23
Servicing of Loans........................................................S-60
Description of the Certificates...........................................S-63
Yield, Prepayment and Maturity Considerations.............................S-89
Use of Proceeds..........................................................S-110
Federal Income Tax Consequences..........................................S-110
ERISA Considerations.....................................................S-112
Legal Investment.........................................................S-113
Method of Distribution...................................................S-114
Legal Matters............................................................S-115
Ratings..................................................................S-116
Index of Defined Terms...................................................S-117
Annex I - Global Clearance, Settlement and Tax Documentation Procedures....A-1
Annex II - Projected Principal Balances Schedule...........................A-5


                           Prospectus

Risk Factors.................................................................5
The Trust Fund..............................................................13
Use of Proceeds.............................................................18
The Depositor...............................................................18
Loan Program................................................................18
Description of the Securities...............................................24
Credit Enhancement..........................................................39
Yield and Prepayment Considerations.........................................45
The Agreements..............................................................47
Legal Aspects of the Loans..................................................60
Federal Income Tax Consequences.............................................71
Other Tax Considerations....................................................95
ERISA Considerations........................................................96
Legal Investment............................................................98
Method of Distribution......................................................99
Legal Matters..............................................................100
Financial Information......................................................100
Rating.....................................................................100
Available Information......................................................101
Incorporation of Certain Documents by Reference............................101
Index of Defined Terms.....................................................103

                                      S-3

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

                                SUMMARY OF TERMS

     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.  You should read this entire prospectus  supplement and the
accompanying   prospectus  carefully  before  you  decide  whether  to  purchase
certificates.

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

The Trust Fund and the Sellers

     Equity One Mortgage  Pass-Through Trust 2004-3 will be formed pursuant to a
     pooling  and  servicing  agreement  to be dated as of June 30,  2004 by and
     among Equity One ABS, Inc., a Delaware  corporation,  as depositor,  Equity
     One,  Inc.,  a  Delaware  corporation,  as a  seller  and as the  servicer,
     JPMorgan  Chase Bank, as trustee,  and the other sellers listed in the next
     sentence.   Equity  One,   Inc.,  a  Delaware   corporation,   Equity  One,
     Incorporated,  a Pennsylvania corporation,  and Popular Financial Services,
     LLC,  a Delaware  limited  liability  company,  as  sellers,  will sell the
     mortgage  loans to Equity One ABS,  Inc.  Equity One ABS, Inc. will deposit
     the mortgage loans in the trust fund.

The Certificates

     On or about July 23, 2004, the trust fund will issue the certificates. This
     document  discusses the following classes of certificates:  the Class AF-1,
     Class AF-2, Class AF-3, Class AF-4, Class AF-5 and Class AF-6 Certificates,
     the Class AV-1 and Class AV-2 Certificates, the Class M-1, Class M-2, Class
     M-3 and Class M-4  Certificates,  the  Class  B-1,  Class B-2 and Class B-3
     Certificates, the Class X Certificates and the Class R Certificates, all of
     which will  represent  interests in the trust fund.  The Class AF-1,  Class
     AF-2, Class AF-3,  Class AF-4,  Class AF-5 and Class AF-6  Certificates are
     sometimes  referred  to in  this  prospectus  supplement  as the  Class  AF
     Certificates.  The Class AF Certificates,  the Class AV-1  Certificates and
     the Class AV-2  Certificates  are sometimes  referred to in this prospectus
     supplement  as the senior  certificates.  The Class M-1  Certificates,  the
     Class  M-2  Certificates,   the  Class  M-3  Certificates,  the  Class  M-4
     Certificates,  the Class B-1  Certificates,  Class B-2 Certificates and the
     Class  B-3  Certificates  are  sometimes  referred  to in  this  prospectus
     supplement as the subordinate certificates.  The Class B-3 Certificates are
     not being offered by this prospectus  supplement.  The senior  certificates
     and the Class M-1 Certificates,  the Class M-2 Certificates,  the Class M-3
     Certificates,  the Class M-4 Certificates,  the Class B-1 Certificates, and
     the Class B-2  Certificates  are sometimes  referred to in this  prospectus
     supplement as the offered  certificates.  The senior  certificates  and the
     subordinate  certificates  are  sometimes  referred  to in this  prospectus
     supplement as the primary  certificates.  Only the offered certificates are
     being offered to you by this  prospectus  supplement  and the  accompanying
     prospectus.  Generally,  the  offered  certificates  will  be  offered  for
     purchase in denominations of $25,000 and integral multiples of $1 in excess
     thereof.

     The Class B-3  Certificates are being privately  offered  contemporaneously
     with  the  sale of the  offered  certificates  pursuant  to a  confidential
     private  placement  memorandum.  The Class B-3  Certificates  will have the
     following initial Class Certificate Balance and Pass-Through Rate:

                 Class Certificate
     Class           Balance                  Pass-Through Rate (1)
     -----           -------                  ---------------------

      B-3          $7,110,000                    LIBOR + 3.50%

               ----------
               (1)  This rate may be  limited  by the  applicable  maximum  rate
                    described   under   the   caption    "Description   of   the
                    Certificates--Distribution of Interest."

     We are not offering the Class X  Certificates  or the Class R  Certificates
     for  sale  to  investors.   The  Class  R  Certificates  will  not  have  a
     pass-through rate. The Class B-3 Certificates, the Class X Certificates and
     the  Class R  Certificates  are  described  in this  prospectus  supplement
     because  their  amount,  structure,  collateral,

                                      S-4
- --------------------------------------------------------------------------------

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

     rights,  risks and other  characteristics  affect  the  amount,  structure,
     rights,  collateral,   risks  and  other  characteristics  of  the  offered
     certificates.

Registration of Certificates

     We will issue the primary  certificates  in book-entry  form. You will hold
     your  interests  either  through a depository in the United States or, upon
     request,  through one of two depositories in Europe. While the certificates
     are  book-entry  they will be  registered in the name of the nominee of the
     depository in the United States.

     Transfers within any depository system will be in accordance with the usual
     rules and  operating  procedures  of that  system.  Cross-market  transfers
     between  two  different  depository  systems  may  be  effected  through  a
     third-party bank and/or the related depositories. The limited circumstances
     under  which   definitive   certificates   will   replace  the   book-entry
     certificates are described in the prospectus.

     We refer you to "Description of the Certificates--Book-Entry Certificates,"
     and  Annex  I  in  this  prospectus  supplement  and  "Description  of  the
     Securities--Book-Entry  Registration  of  Securities" in the prospectus for
     more detail.

Trust Property

     The  trustee  will  hold  the  trust   property  for  the  benefit  of  the
     certificateholders. The trust property will include:

               o    a pool of adjustable rate and fixed rate,  fully  amortizing
                    and balloon, first and second lien mortgage loans;

               o    payments on the mortgage  loans  received after the close of
                    business  on June 30,  2004,  sometimes  referred to in this
                    prospectus  supplement  as  the  cut-off  date  (other  than
                    amounts  received  after  the  cut-off  date in  respect  of
                    principal and interest on the related  mortgage loans due on
                    or prior to the cut-off date);

               o    the deed of trust or mortgage related to each mortgage loan;

               o    property  that once  secured a mortgage  loan that the trust
                    fund has  acquired  through  foreclosure  or deed in lieu of
                    foreclosure;

               o    the benefits of the yield maintenance agreement;

               o    amounts on deposit in the various accounts maintained by the
                    servicer   and  the   trustee   for  the   benefit   of  the
                    certificateholders;

               o    rights of the  depositor  and the trustee  under the pooling
                    and  servicing  agreement  pursuant  to which the  depositor
                    purchased the mortgage loans from the sellers, including the
                    right to require the sellers or their successors in interest
                    to repurchase mortgage loans for breaches of representations
                    and warranties; and

               o    rights of the sellers or their  successors in interest under
                    any  hazard  insurance   policies   covering  the  mortgaged
                    properties.

The Mortgage Pool

     On the closing date, the trust fund will acquire a pool of adjustable  rate
     and fixed rate mortgage  loans,  which will consist of two groups:  Group I
     and Group II.  Group I will  consist  exclusively  of fixed  rate  mortgage
     loans.  As of the  close  of  business  on June  30,  2004,  Group I had an
     aggregate  principal balance of approximately  $432,292,567.  Group II will
     consist  exclusively of adjustable  rate mortgage loans. As of the close of
     business on June 30, 2004, Group II had an aggregate  principal  balance of
     approximately $214,054,684.  Group I will include mortgage loans secured by
     first  and  second  liens on one- to  four-family  dwellings  and  five- to
     eight-family dwellings. Group II will be divided into two sub-groups, Group

                                      S-5


     II-A and Group II-B.  Group II-A will  include  mortgage  loans  secured by
     first  liens on one- to  four-family  dwellings  and five- to  eight-family
     dwellings. Group II-B will include mortgage loans secured by first liens on
     one- to  four-family  dwellings.  Group II-A will  consist  exclusively  of
     mortgage  loans that conform to agency loan  balance  limits and Group II-B
     will consist of a combination of mortgage  loans,  some of which conform to
     agency  loan  balance  limits and some of which do not.  As of the close of
     business  on June  30,  2004,  the  mortgage  loans  in  Group  II-A had an
     aggregate principal balance of approximately  $179,385,763 and the mortgage
     loans in Group II-B had an  aggregate  principal  balance of  approximately
     $34,668,921.  The mortgage loans were  generally  originated or acquired in
     accordance with underwriting guidelines that are less stringent than Fannie
     Mae and Freddie Mac guidelines.

     The Class AF  Certificates  will  represent  primarily  an  interest in the
     mortgage  loans in Group I, the  Class  AV-1  Certificates  will  represent
     primarily  an  interest in the  mortgage  loans in Group II-A and the Class
     AV-2  Certificates  will  represent  primarily  an interest in the mortgage
     loans in Group II-B.  The Class M-1, Class M-2, Class M-3, Class M-4, Class
     B-1,  Class B-2 and Class B-3  Certificates  will  represent  primarily  an
     interest in the mortgage loans in Group I and Group II.

     The mortgage  loans had the  following  characteristics  as of the close of
     business on June 30, 2004:

     Group I:

               o    100% fixed rate

               o    mortgage rate range: 4.430% to 12.750%

               o    weighted average mortgage rate: 6.709% (approximate)

               o    principal balance range: $20,256 to $698,126 (approximate)

               o    average principal balance: $156,175 (approximate)

               o    maximum original combined loan-to-value ratio: 100.00%

               o    minimum original combined loan-to-value ratio: 15.00%

               o    weighted  average  original  combined  loan-to-value  ratio:
                    82.75% (approximate)

               o    loan  origination  dates range from April 1, 2002 to May 24,
                    2004

               o    remaining term to stated  maturity  range:  44 months to 360
                    months

               o    weighted  average  remaining  term to  stated  maturity  (by
                    principal balance): 340 months (approximate)

               o    98.25% residential loans, which are loans secured by one- to
                    four-family  dwellings and 1.75%  multi-family  loans, which
                    are loans  secured by five- to  eight-family  dwellings  (by
                    principal balance) (approximate)

               o    mortgaged  properties  are  94.79%  owner  occupied,   4.62%
                    non-owner  occupied  and  0.60%  second  home (by  principal
                    balance) (approximate)

               o    99.56% first  priority  lien and 0.44% second  priority lien
                    (by principal balance) (approximate)

     Group II-A:

               o    100% adjustable rate

               o    current mortgage rate range: 4.060% to 11.620%

               o    weighted average current mortgage rate: 6.799% (approximate)

               o    principal balance range: $24,874 to $419,069 (approximate)

               o    average principal balance: $147,764 (approximate)


- --------------------------------------------------------------------------------
                                      S-6

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

               o    maximum original combined loan-to-value ratio: 100.00%

               o    minimum original combined loan-to-value ratio: 18.64%

               o    weighted  average  original  combined  loan-to-value  ratio:
                    86.84% (approximate)

               o    loan  origination  dates range from March 8, 2002 to May 28,
                    2004

               o    remaining term to stated maturity  range:  334 months to 360
                    months

               o    weighted  average  remaining  term to  stated  maturity  (by
                    principal balance): 357 months (approximate)

               o    98.42%  residential loans and 1.58%  multi-family  loans (by
                    principal balance) (approximate)

               o    mortgaged  properties  are  92.56%  owner  occupied,   6.10%
                    non-owner  occupied  and  1.34%  second  home (by  principal
                    balance) (approximate)

               o    100% first priority lien (by principal balance)

     Group II-B:

               o    100% adjustable rate

               o    current mortgage rate range: 4.700% to 11.215%

               o    weighted average current mortgage rate: 6.684% (approximate)

               o    principal balance range: $49,712 to $693,652 (approximate)

               o    average principal balance: $240,756 (approximate)

               o    maximum original combined loan-to-value ratio: 100.00%

               o    minimum original combined loan-to-value ratio: 18.66%

               o    weighted  average  original  combined  loan-to-value  ratio:
                    80.13% (approximate)

               o    loan origination  dates range from April 15, 2002 to May 12,
                    2004

               o    remaining term to stated maturity  range:  335 months to 360
                    months

               o    weighted  average  remaining  term to  stated  maturity  (by
                    principal balance): 357 months (approximate)

               o    100% residential loans (by principal balance)

               o    mortgaged  properties  are  95.06%  owner  occupied,   3.26%
                    non-owner  occupied  and  1.68%  second  home (by  principal
                    balance) (approximate)

               o    100% first priority lien (by principal balance)

     The mortgage rate on each adjustable rate mortgage loan will adjust on each
     adjustment  date to equal  the sum of the  related  index  and the  related
     margin on that  mortgage  loan,  subject to an initial rate cap, a periodic
     rate cap and a maximum and minimum  mortgage  rate,  as  described  in this
     prospectus supplement.

     We refer you to "The Mortgage Pool" in this prospectus supplement.

Servicer and Servicing

     Equity One,  Inc., a Delaware  corporation,  will service,  manage and make
     collections on the mortgage loans.  In exchange for these services,  Equity
     One, Inc. will receive an annual servicing fee,  payable monthly,  of 0.50%
     of the principal  balance of each mortgage  loan. The servicer will also be
     entitled to other  specified  amounts as  servicing  compensation  from the
     trust fund.

- --------------------------------------------------------------------------------
                                      S-7

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

     We  refer  you to  "Servicing  of  Loans--The  Servicer"  and  "--Servicing
     Compensation and Payment of Expenses" in this prospectus supplement.

Distributions to Certificateholders

     General

     On  each  distribution  date,  the  trustee  will  remit  payments  on  the
     certificates.  The distribution date will be the 25th day of each month or,
     if the 25th day is not a business day, the next business day, commencing on
     August 25, 2004.  Distributions  will be made to the persons in whose names
     the  certificates  are  registered  at the close of business on the related
     record date.  The record date for the Class AF-1,  Class AV-1,  Class AV-2,
     Class  B-1,  Class B-2 and  Class  B-3  Certificates  is the  business  day
     immediately preceding that distribution date. The record date for the Class
     AF-2, Class AF-3, Class AF-4, Class AF-5, Class AF-6, Class M-1, Class M-2,
     Class  M-3 and  Class  M-4  Certificates  is the last  business  day of the
     calendar month immediately preceding that distribution date.

     Payments on the Class AF Certificates will be funded:

          o    primarily from the payments received with respect to the mortgage
               loans in Group I; and

          o    if the  pass-through  rate for the  Class  AF-1  Certificates  is
               determined by the applicable maximum rate,  supplemental interest
               payments may be made to the Class AF-1  Certificates from amounts
               released  from  an  interest  reserve  fund we  refer  to in this
               prospectus supplement as the Net WAC Cap Account.

     Payments on the Class AV-1 Certificates will be funded:

          o    primarily from the payments received with respect to the mortgage
               loans in Group II-A;

          o    if the  pass-through  rate for the  Class  AV-1  Certificates  is
               determined by the applicable maximum rate,  supplemental interest
               payments may be made to the Class AV-1  Certificates from amounts
               released from the Net WAC Cap Account and from available  amounts
               in a reserve fund that will be funded from time to time  pursuant
               to the terms of the yield maintenance agreement.

     Payments on the Class AV-2 Certificates will be funded:

          o    primarily from the payments received with respect to the mortgage
               loans in Group II-B;

          o    if the  pass-through  rate for the  Class  AV-2  Certificates  is
               determined by the applicable maximum rate,  supplemental interest
               payments may be made to the Class AV-2  Certificates from amounts
               released from the Net WAC Cap Account and the reserve fund funded
               pursuant to the terms of the yield maintenance agreement.

     Payments on the subordinate certificates will be funded:

          o    from the payments  received  with respect to the mortgage  loans,
               but only to the extent of funds  remaining  after making payments
               to the senior certificates;

          o    with  respect  to  the  Class  B-1,   Class  B-2  and  Class  B-3
               Certificates  only, from excess  cashflow  remaining after making
               all  other  payments  required  to  be  made  on  the  applicable
               distribution date; and

          o    if the  pass-through  rate for the Class B-1,  Class B-2 or Class
               B-3  Certificates  is determined by the applicable  maximum rate,
               supplemental  interest  payments  may be made to the  Class  B-1,
               Class B-2 or Class B-3 Certificates,  as applicable, from amounts
               released from the Net WAC Cap Account.

- --------------------------------------------------------------------------------
                                      S-8

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

     Payments  will be  made  on each  distribution  date  from  collections  on
     mortgage loans in the priorities described under the captions  "Description
     of   the   Certificates--Distributions   Generally,"   "--Distribution   of
     Interest,"  "--Distribution  of  Principal,"  "--Allocation  of Losses" and
     "--Distribution  of Monthly  Excess  Cashflow  Amounts" in this  prospectus
     supplement.

     After payment of the above amounts to the holders of primary  certificates,
     and other specified allocations,  any remaining amounts will be distributed
     on the Class X Certificates and the Class R Certificates.

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

     Distribution of Interest

     On each distribution  date, you will be entitled to receive interest earned
     during the applicable  interest  accrual period on your  certificate at the
     rate per annum set forth or described on the cover page of this  prospectus
     supplement,  subject  to the  maximum  rate  described  under  the  caption
     "Description  of the  Certificates--Distribution  of Interest." If you hold
     Class AV-1 Certificates,  the per annum rate at which you are paid interest
     will  increase to one-month  LIBOR plus 0.640%  (subject to the  applicable
     maximum rate), if you hold Class AV-2  Certificates,  the per annum rate at
     which you are paid interest  will  increase to one-month  LIBOR plus 0.680%
     (subject  to  the  applicable   maximum  rate),  if  you  hold  Class  AF-5
     Certificates,  the per  annum  rate at  which  you are paid  interest  will
     increase to 6.200%  (subject to the applicable  maximum rate),  if you hold
     Class AF-6 Certificates,  the per annum rate at which you are paid interest
     will increase to 5.560%  (subject to the applicable  maximum rate),  if you
     hold  Class  M-1  Certificates,  the per  annum  rate at which you are paid
     interest will increase to 6.200% (subject to the applicable  maximum rate),
     if you hold  Class M-2  Certificates,  the per annum  rate at which you are
     paid interest will increase to 6.200%  (subject to the  applicable  maximum
     rate), if you hold Class M-3 Certificates,  the per annum rate at which you
     are paid  interest  will  increase  to 6.200%  (subject  to the  applicable
     maximum rate),  if you hold Class M-4  Certificates,  the per annum rate at
     which  you are paid  interest  will  increase  to  6.200%  (subject  to the
     applicable  maximum rate) with respect to any  distribution  date after the
     date on which the servicer has the option to purchase the mortgage loans in
     the trust fund and properties acquired by the trust fund in satisfaction of
     mortgage loans, if any, as described under the caption  "Description of the
     Certificates--Optional Termination."

     The interest  accrual  period for the Class AF-1,  Class AV-1,  Class AV-2,
     Class  B-1,  Class  B-2 and  Class  B-3  Certificates  will  be the  period
     commencing on the distribution  date in the prior calendar month (or on the
     Closing Date with respect to the first distribution date) and ending on the
     day preceding each  distribution  date. The interest accrual period for the
     Class AF-2,  Class AF-3,  Class AF-4,  Class AF-5,  Class AF-6,  Class M-1,
     Class M-2, Class M-3 and Class M-4 Certificates  will be the calendar month
     preceding each distribution date.

     You  will  also be  entitled  to  receive  any  interest  that  you  earned
     previously but did not receive plus interest  thereon.  However,  there are
     some  circumstances  which could  reduce the amount of interest  payable to
     you.

     In addition,  if you hold Class AF-1,  Class AV-1,  Class AV-2,  Class B-1,
     Class B-2 or Class B-3  Certificates  and the  amount of  interest  you are
     entitled  to  receive  on  any  distribution  date  is  determined  by  the
     applicable  maximum rate, you may also be entitled to receive  supplemental
     interest  payments on a  subordinated  basis from a portion of the funds in
     the Net WAC  Cap  Account  and,  if you  hold  Class  AV-1  or  Class  AV-2
     Certificates  and to the extent  amounts in the Net WAC Cap Account are not
     sufficient,  from a reserve fund into which amounts payable under the yield
     maintenance  agreement  will be deposited.  The Net WAC Cap Account will be
     funded on the Closing Date with a deposit of $10,000.  Subsequent  deposits
     to the Net WAC Cap  Account  will be  made  from  distributions  of  excess
     available  funds,  if any, so that the amount on deposit in the Net WAC Cap
     Account does not exceed $10,000.

     We refer you to "Description of the Certificates--Distributions Generally,"
     "--Distribution of Interest" and "--Distribution of Monthly Excess Cashflow
     Amounts" in this prospectus supplement.

- --------------------------------------------------------------------------------
                                      S-9

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

     Distribution of Principal

     On each distribution  date, the trustee will remit payments of principal on
     your  certificate  if there is cash  available for the payment on that date
     and the  priorities  of  payment in the  pooling  and  servicing  agreement
     provide for a payment on your certificate on that date.

     We refer you to "Description of the Certificates--Distributions  Generally"
     and  "--Distribution  of Principal" and  "--Distribution  of Monthly Excess
     Cashflow Amounts" in this prospectus supplement for more details.

Credit Enhancement

     General.  Credit  enhancement  is  intended  to reduce  the harm  caused to
     holders of primary  certificates by shortfalls in payments  received on the
     mortgage  loans.  The credit  enhancement  provided  for the benefit of the
     primary  certificates  will include excess interest,  overcollateralization
     and  subordination.  The various forms of credit enhancement on the primary
     certificates   are  described   below  and  elsewhere  in  this  prospectus
     supplement.

     Excess Interest and  Overcollateralization.  On the date of issuance of the
     primary   certificates,   the  unpaid  principal  balance  of  the  primary
     certificates  will equal  approximately  99.70% of the aggregate  principal
     balance of the mortgage loans. The overcollateralization that will serve as
     credit  enhancement  for the  holders of the  primary  certificates  is the
     excess,  if any, of the unpaid principal balance of the mortgage loans over
     the aggregate  principal  balance of the primary  certificates.  Any excess
     interest not used to cover  interest  shortfalls  or current  period losses
     will  be  paid  as an  accelerated  payment  of  principal  on the  primary
     certificates until the required level of  overcollateralization is reached.
     Any  overcollateralization  will generally be available to absorb losses on
     the mortgage loans.  Excess interest  collections not used to cover current
     losses  will  be used  to pay  principal  on the  primary  certificates  to
     maintain  the level of  overcollateralization  at the required  level.  The
     required level of overcollateralization may increase or decrease over time.
     We cannot  assure you that  sufficient  interest  will be  generated by the
     mortgage   loans   to   attain   or   maintain   the   required   level  of
     overcollateralization.  If the required level of  overcollateralization  is
     permitted  to  decrease,  the pooling  and  servicing  agreement  permits a
     portion of the principal  distribution amount available for distribution to
     not be  distributed  in reduction of the  principal  balance of the primary
     certificates.

     We refer you to "Description of the  Certificates--Distribution  of Monthly
     Excess Cashflow Amounts" in this prospectus supplement.

     Subordination.  On each  distribution  date,  with the exception of certain
     amounts   distributable   to  the  Class  B-1,  Class  B-2  and  Class  B-3
     Certificates from excess cashflow after all other  distributions  have been
     made on that distribution  date,  classes of primary  certificates that are
     lower in order of payment  priority  will not  receive  payments  until the
     classes  of  primary  certificates  that are  higher  in  order of  payment
     priority have been paid. If there are insufficient  funds on a distribution
     date to pay all classes of primary  certificates,  the subordinate  classes
     are the first to forego payment.  In addition,  on any distribution date on
     which the aggregate principal balance of the primary  certificates  exceeds
     the  aggregate  principal  balance of the  mortgage  loans,  the  principal
     balance  of the  class of  subordinate  certificates  outstanding  with the
     lowest payment priority will be reduced by the amount of that excess.

The Reserve Fund and the Yield Maintenance Agreement.

     The trust fund will include a yield maintenance  agreement between Wachovia
     Bank,  National  Association  and the  trustee.  Payments  under  the yield
     maintenance  agreement will be deposited in a reserve fund.  Payments under
     the  yield  maintenance  agreement  will be made  pursuant  to the  formula
     described in  "Description  of the  Certificates--The  Reserve Fund and the
     Yield Maintenance Agreement."

     On each  distribution  date, all amounts will be withdrawn from the reserve
     fund and distributed in accordance with the priorities of payment described
     under  "Description  of the  Certificates--  The Reserve Fund and the Yield
     Maintenance Agreement" in this prospectus supplement.

- --------------------------------------------------------------------------------
                                      S-10

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

     We refer you to "Description of the Certificates-- The Reserve Fund and the
     Yield  Maintenance  Agreement"  in  this  prospectus  supplement  for  more
     details.

     Neither the certificates  nor the underlying  mortgage loans are insured or
     guaranteed by any governmental agency or  instrumentality,  or by any other
     entity.

Advances

     Subject  to certain  exceptions,  the  servicer  is  required  to make cash
     advances to cover delinquent  scheduled  payments of principal and interest
     on any mortgage loan in the trust fund if it determines that these advances
     will be recoverable  from subsequent  collections on that mortgage loan. In
     some cases,  the trustee,  in its capacity as successor  servicer,  will be
     required to make an advance if the servicer fails to do so.

     Advances are intended to maintain a regular flow of scheduled  interest and
     principal  payments  on the  certificates  and  are  not a form  of  credit
     enhancement, or intended to guarantee or insure against losses.

     We  refer  you  to  "Servicing  of   Loans--Advances"  in  this  prospectus
     supplement.

Optional Termination

     The servicer may exercise an option to purchase all the mortgage  loans and
     any  properties  that the trustee  acquired in  satisfaction  of any of the
     mortgage loans when the aggregate  principal  balance of all mortgage loans
     in the trust fund, including the mortgage loans related to properties which
     the  trustee  has  acquired,  is less than 10% of the  aggregate  principal
     balance of all mortgage loans in the trust fund as of the close of business
     on June 30, 2004. If the servicer  exercises this option,  your certificate
     will be retired early and you will be entitled to:

          o    the outstanding principal balance of your certificate;

          o    any unpaid  accrued  interest on your  certificate to the date of
               optional  termination  at  the  lesser  of  the  rate  per  annum
               described on the cover page and the maximum rate, if  applicable;
               and

          o    any unpaid supplemental  interest payments on your certificate to
               the date of optional termination (with respect to the Class AF-1,
               Class  AV-1,  Class  AV-2,  Class  B-1,  Class  B-2 and Class B-3
               Certificates).

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

Federal Income Tax Consequences

     The trust  fund will make  elections  to treat some of its assets as one or
     more "real estate  mortgage  investment  conduits," or REMICs,  for federal
     income tax purposes.  The primary  certificates  (excluding  any associated
     rights to receive certain  payments from the Net WAC Cap Account or reserve
     fund), and the Class X Certificates, will constitute "regular interests" in
     a REMIC and the Class R  Certificates  will  constitute  the sole  class of
     "residual interest" in each REMIC. Depending on their issue price and other
     factors,  the  primary  certificates  may be  issued  with  original  issue
     discount for federal income tax purposes.

     We refer  you to  "Federal  Income  Tax  Consequences"  in this  prospectus
     supplement and in the accompanying prospectus.

ERISA Considerations

     If you are a fiduciary of any pension,  other  employee  benefit or similar
     plan subject to the Employee  Retirement  Income  Security Act of 1974,  as
     amended,  or Section 4975 of the Internal Revenue Code of

- --------------------------------------------------------------------------------
                                      S-11

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

     1986, as amended, you should review carefully with your counsel whether you
     are permitted to buy or hold any of the certificates.

     Subject to the  considerations  described under "ERISA  Considerations"  in
     this  prospectus  supplement  and in  the  accompanying  prospectus,  it is
     expected that the offered certificates may be purchased by a pension, other
     employee benefit or similar plan, so long as certain conditions are met.

Legal Investment

     You should consult with your counsel to see if you are permitted to buy any
     of the certificates since the legal investment rules vary depending on what
     kind of entity you are and which other  entities  regulate you. The offered
     certificates will not be "mortgage related  securities" for purposes of the
     Secondary Mortgage Market Enhancement Act of 1984.

     We refer you to "Legal Investment" in this prospectus supplement and in the
     accompanying prospectus.

Ratings

     The trust will not issue the offered  certificates  unless they receive the
     respective ratings set forth below from Standard & Poor's Ratings Services,
     Moody's Investors Service, Inc. and Fitch Ratings:

                        Standard &
       Class              Poor's           Moody's           Fitch
- -------------------- ----------------- ---------------- -----------------
       AF-1                AAA               Aaa              AAA
       AF-2                AAA               Aaa              AAA
       AF-3                AAA               Aaa              AAA
       AF-4                AAA               Aaa              AAA
       AF-5                AAA               Aaa              AAA
       AF-6                AAA               Aaa              AAA
       AV-1                AAA               Aaa              AAA
       AV-2                AAA               Aaa              AAA
        M-1                 AA               Aa2               AA
        M-2                 A                A2                A
        M-3                 A-               A3                A
        M-4                BBB+             Baa1              BBB+
        B-1                BBB              Baa2              BBB
        B-2                BBB-             Baa3              BBB-

     The ratings address credit risk.  When  evaluating  credit risk, the rating
     agencies  look at the  likelihood  of whether or not you will  receive your
     interest  and  principal  payments.  Credit  risk  does not  relate  to the
     likelihood of prepayments  on the mortgage  loans.  Prepayments  affect the
     timing of your payments and, as a result, could cause your actual return to
     differ substantially from your anticipated return on your investment.

     The entitlement to any  supplemental  interest  payments on the Class AF-1,
     Class AV-1,  Class AV-2, Class B-1 and Class B-2 Certificates is not rated,
     and therefore the ratings of the Class AF-1,  Class AV-1, Class AV-2, Class
     B-1 and Class B-2  Certificates  do not address the  likelihood  of whether
     you, if you hold Class AF-1, Class AV-1, Class AV-2, Class B-1 or Class B-2
     Certificates,  will  receive  any  supplemental  interest  payments on your
     certificate.

     We refer you to "Ratings" and "Risk  Factors--Withdrawal  or downgrading of
     initial ratings will reduce the value of the offered  certificates" in this
     prospectus supplement.

- --------------------------------------------------------------------------------
                                      S-12


                                  RISK FACTORS

o    The certificates are not suitable investments for all investors.

o    You should not purchase any of the  certificates  unless you understand and
     are  able to bear  the  prepayment,  credit,  liquidity  and  market  risks
     associated with these securities.

o    The  certificates  are  complex  securities  and it is  important  that you
     possess, either alone or together with an investment advisor, the expertise
     necessary  to  evaluate  the  information   contained  in  this  prospectus
     supplement and the accompanying prospectus in the context of your financial
     situation.

o    In  addition  to  the  matters  described   elsewhere  in  this  prospectus
     supplement and the accompanying  prospectus,  you should carefully consider
     the following risk factors before deciding to purchase a certificate. For a
     discussion of additional risks pertaining to the certificates, we refer you
     to "Risk Factors" in the accompanying prospectus.

You may have difficulty selling your certificates.

     The  certificates  will not be  listed  on any  securities  exchange.  As a
result, if you wish to sell your certificates, you will have to find a purchaser
that is willing to purchase your certificates. The underwriters intend to make a
secondary  market for the offered  certificates.  The  underwriters may do so by
offering  to buy the  offered  certificates  from  investors  that wish to sell.
However,  the  underwriters  will not be  obligated  to make  offers  to buy the
offered  certificates  and may stop making offers at any time. In addition,  the
prices offered, if any, may not reflect prices that other potential  purchasers,
were they to be given the opportunity,  would be willing to pay. There have been
times in the past where there have been very few buyers of similar  asset-backed
securities,  and there may be similar times in the future. As a result,  you may
not be able to sell your  certificates  when you wish to do so or you may not be
able to obtain the price you wish to receive.

Subprime mortgage loans are subject to greater risk of delinquency and loss.

     The  underwriting  standards of the sellers are less restrictive than those
of Fannie Mae or Freddie Mac with  respect to a  borrower's  credit  history and
other factors.  A derogatory credit history or a lack of credit history will not
necessarily  prevent the sellers  from making a loan but may reduce the size and
the combined  loan-to-value ratio of the loan the sellers will make. As a result
of these less restrictive standards,  the trust fund may experience higher rates
of  delinquencies,   defaults  and  losses  than  if  the  mortgage  loans  were
underwritten in a more traditional manner.

Newly  originated  mortgage  loans may be more likely to default which may cause
losses.

     Defaults on mortgage  loans tend to occur at higher  rates during the early
years of the mortgage  loans.  Approximately,  98.90% of the mortgage loans were
originated  within 12 months  prior to the sale to the trust fund.  As a result,
the trust may experience  higher rates of default than if the mortgage loans had
been outstanding for a longer period of time.

Inclusion of delinquent mortgage loans may increase risk of loss.

     Approximately  0.11% of the mortgage loans in Group I, none of the mortgage
loans  in  Group  II-A and none of the  mortgage  loans in Group  II-B,  each by
aggregate  principal  balance  of the  mortgage  loans  in that  group as of the
cut-off  date,  were 30 to 59 days  contractually  delinquent  (assuming  30 day
months).  As a  result,  the  mortgage  pool may bear  more  risk than a pool of
mortgage  loans  without  any  delinquencies   but  with  otherwise   comparable
characteristics.  It is possible  that a delinquent  mortgage loan will not ever
become  current or, if it does become  current,  that the  mortgagor  may become
delinquent again.

                                      S-13


Book-entry certificates may be illiquid.

     Issuance of the  primary  certificates  in  book-entry  form may  adversely
affect the ability of holders of primary certificates to sell their certificates
in the  secondary  trading  market since  investors may be unwilling to purchase
certificates for which they cannot obtain physical certificates.

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

Book-entry certificates may not be able to be pledged.

     Since transactions in the primary certificates can be effected only through
The Depository Trust Company, or, upon request, through Clearstream, Luxembourg,
or  the  Euroclear   System,   their   participating   organizations,   indirect
participants  and certain  banks,  your  ability to pledge your  certificate  to
persons  or  entities  that do not  participate  in the  Euroclear  System,  The
Depository Trust Company or Clearstream,  Luxembourg, systems may be limited due
to lack of a physical certificate representing your certificate.

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

Book-entry certificates may result in delayed receipt of distributions.

     As  a  beneficial  owner,  you  may  experience  some  delay  in  receiving
distributions  of  interest  and  principal  on  your  certificate  since  these
distributions will be:

          o    forwarded by the trustee to the depository;

          o    credited by the  depository to the accounts of its  participants;
               and

          o    ultimately credited to your account by a depository participant.

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

Liquidations could result in delays and losses.

     Even if the mortgaged properties provide adequate security for the mortgage
loans,   substantial   delays  could  be  encountered  in  connection  with  the
liquidation of mortgage  loans that are  delinquent and resulting  shortfalls in
distributions  on your  certificate  could occur.  Corresponding  delays in your
receipt of related proceeds could occur. Also,  liquidation  expenses (including
legal fees, real estate taxes, and maintenance and  preservation  expenses) will
be paid first,  thereby  reducing the proceeds  payable on your  certificate and
thereby  reducing the security for the mortgage  loans.  If any of the mortgaged
properties fails to provide adequate security for the related mortgage loan, you
could experience a loss on your certificate.

     We refer you to "Yield, Prepayment and Maturity  Considerations--Prepayment
Considerations  and  Risks"  in  this  prospectus   supplement  and  "Yield  and
Prepayment Considerations" in the accompanying prospectus.

Your yield to maturity may be reduced by prepayments.

     The yield to maturity and weighted average life of your  certificates  will
be affected  primarily  by the rate and timing of  prepayments  on the  mortgage
loans.  The mortgage loans may be prepaid in whole or in part at any time,  many
without  penalty.  The trust fund's  prepayment  experience may be affected by a
wide variety of factors, including general economic conditions,  interest rates,
the availability of alternative  financing and homeowner mobility.  The servicer
and its affiliates periodically conduct telemarketing and mass mailings to their
existing  customers with respect to the refinancing of existing  mortgage loans.
Although these marketing efforts are not specifically  directed to customers who
have mortgage  loans included in a trust fund,  these  customers may receive the
marketing  materials  as part of a broader  telemarketing  campaign  or mailing,
which may result in an increase  in the rate of  prepayments  of mortgage  loans
included in a trust fund through refinancings. In addition, substantially

                                      S-14


all of the  mortgage  loans  contain  due-on-sale  provisions,  and the servicer
intends to enforce those  provisions  unless (1) enforcement is not permitted by
applicable  law or (2) the  servicer,  in a manner  consistent  with  reasonable
commercial practice,  permits the purchaser of the related mortgaged property to
assume the mortgage loan. To the extent permitted by applicable law,  assumption
of the mortgage loan will not release the original  borrower from its obligation
under the mortgage loan.  Enforcement of a due-on-sale provision would result in
repayment in full of the mortgage loan, which would be treated as a prepayment.

     The  rate  of  prepayments  on the  mortgage  loans  will be  sensitive  to
prevailing  interest  rates.  Generally,  when  prevailing  interest  rates  are
increasing,  prepayment rates on mortgage loans tend to decrease;  a decrease in
the  prepayment  rates on the  mortgage  loans will result in a reduced  rate of
return of  principal to  investors  in the primary  certificates  at a time when
reinvestment  at such higher  prevailing  rates would be desirable.  Conversely,
when prevailing interest rates are declining, prepayment rates on mortgage loans
tend to increase; an increase in the prepayment rates on the mortgage loans will
result in an  accelerated  return  of  principal  to  investors  in the  primary
certificates  at a time  when  reinvestment  at  comparable  yields  may  not be
possible.  Furthermore,  because  the  mortgage  rate for  each  adjustable-rate
mortgage  loan is based on the related index set forth in the mortgage note plus
a fixed  percentage  amount,  that rate could be higher than  prevailing  market
interest rates at the time of adjustment,  and this may result in an increase in
the rate of prepayments on those mortgage loans after that adjustment.

     In addition, the servicer may, but is not obligated to, repurchase mortgage
loans  that  become 91 days or more  delinquent  or for which the  servicer  has
accepted  a deed in lieu of  foreclosure.  These  purchases  will  have the same
effect on the  holders of the  primary  certificates  as a  prepayment  of those
mortgage loans.

     The  servicer  also  may,  but is not  obligated  to,  purchase  all of the
mortgage  loans when the aggregate  principal  balance of the mortgage  loans is
less than 10% of the aggregate principal balance of the mortgage loans as of the
cut-off  date,  which will have the same  effect on the  holders of the  primary
certificates as a prepayment in full of all the mortgage loans.

     You will  bear any  reinvestment  risks  resulting  from a faster or slower
incidence of prepayments of the mortgage loans.

     Consider  carefully the  discussion  under "Yield,  Prepayment and Maturity
Considerations--Prepayment   Considerations   and  Risks"  in  this   prospectus
supplement  and under "Yield and Prepayment  Considerations"  and "Certain Legal
Aspects of the Loans--Due-on-Sale Clauses" in the accompanying prospectus.

Defaults and delinquent payments on the mortgage loans could affect your yield.

     The yield to maturity on your certificate will be sensitive to defaults and
delinquent payments on the mortgage loans. If the actual rate of defaults on the
mortgage  loans  and  the  actual  amount  of  losses  to the  trust  fund  upon
liquidation of the mortgage loans is greater than the amounts  assumed by you in
estimating the yield to maturity on your  certificate,  the actual yield will be
lower than your estimate. If the trust fund experiences  substantial losses, you
may experience a loss. The timing of losses to the trust fund in connection with
liquidations  of  mortgage  loans  will  affect  the yield to  maturity  on your
certificate  even if the rate of  defaults  and  severity  of those  losses  are
consistent with your  expectations.  In general,  the earlier a loss occurs, the
greater effect it will have on the yield to maturity.  There can be no assurance
as to the  delinquency,  foreclosure  or loss  experience  with  respect  to the
mortgage loans.

Limitations on pass-through  rate of the  certificates  may affect your yield to
maturity.

     The rate at which interest  accrues on the primary  certificates is subject
to a maximum  rate based on the weighted  average of the  mortgage  rates on the
mortgage  loans,  net of  certain  fees and  expenses.  If  mortgage  loans with
relatively  higher  mortgage  rates  prepay,  the  maximum  rate on the  primary
certificates will be lower than otherwise would be the case. Further,  since the
pass-through  rates of the Class AF-1,  Class AV-1, Class AV-2, Class B-1, Class
B-2 and  Class B-3  Certificates  are based on  one-month  LIBOR  plus a margin,
increases in  one-month  LIBOR that exceed  increases  in the  weighted  average
mortgage rate of the mortgage loans may cause the pass-through rate of the Class
AF-1, Class AV-1, Class AV-2, Class B-1, Class B-2 and Class B-3 Certificates to

                                      S-15


become subject to the maximum rate. In this event,  the value and  marketability
of the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1, Class B-2 and Class B-3
Certificates may be temporarily or permanently reduced.

     All of the Group I mortgage loans have fixed mortgage rates, and all of the
Group II  mortgage  loans have  adjustable  mortgage  rates  that are  generally
adjusted  semi-annually based on the related index.  Consequently,  the interest
that  becomes due on the  mortgage  loans in either Group I or Group II during a
due period may be less than interest that would accrue on the Class AF-1,  Class
AV-1, Class AV-2, Class B-1, Class B-2 and Class B-3 Certificates at the rate of
one-month  LIBOR  plus  the  applicable   margin.  In  a  rising  interest  rate
environment,  the Class AF-1,  Class AV-1,  Class AV-2, Class B-1, Class B-2 and
Class B-3  Certificates  could  therefore  receive  interest  at the  applicable
maximum rate for a protracted period of time. In addition,  in such a situation,
there  would be little or no net monthly  excess  cash flow to cover  losses and
create additional overcollateralization.

     If the pass-through rate for Class AF-1, Class AV-1, Class AV-2, Class B-1,
Class B-2 or Class B-3 Certificates is determined by the applicable maximum rate
described in this prospectus supplement,  holders of that class will be entitled
to receive  supplemental  interest  payments,  on a pro rata basis,  only to the
extent of available  funds in the Net WAC Cap Account  and,  with respect to the
Class AV-1 and Class AV-2  Certificates,  amounts on deposit in the reserve fund
under the yield  maintenance  agreement  relating  to that  class.  Supplemental
interest  payments,   however,  are  not  rated  or  otherwise  guaranteed,  are
contingent  on the  performance  of the mortgage  loans and, with respect to the
Class AV-1 and Class AV-2 Certificates, the yield maintenance agreement, and may
not ever be available.  Further,  payments into the reserve fund under the yield
maintenance  agreement  are based on a declining  balance  determined  by making
assumptions  as to  the  prepayment  speed  of  the  mortgage  loans.  A  slower
prepayment speed than the one assumed under the yield maintenance  agreement may
result in the yield maintenance agreement providing  insufficient funds to cover
those shortfalls with respect to the Class AV-1 and Class AV-2 Certificates.  It
is unlikely  that the  mortgage  loans in the trust fund will prepay  exactly in
accordance with those assumptions.

     The rate at which interest accrues on the primary  certificates may also be
reduced if  borrowers  under the  mortgage  loans  obtain  relief  from  payment
obligations pursuant to statutory provisions or if interest shortfalls resulting
from borrower  prepayments  of mortgage  loans are not covered by a reduction of
the  servicer's  fees for the  following  distribution  date as  provided in the
pooling and servicing agreement.

     We  refer  you to  "Servicing  of  Loans--Adjustment  to  Servicing  Fee in
Connection   with   Certain    Prepaid   Loans"   and    "Description   of   the
Certificates--Distribution of Interest."

Impact of world events.

     The economic impact of the United States'  military  operations in Iraq, as
well  as  the  possibility  of  any  terrorist  attacks  in  response  to  these
operations,  is uncertain,  but could have a material effect on general economic
conditions, consumer confidence, and market liquidity. No assurance can be given
as to the effect of these events on consumer  confidence and the  performance of
the mortgage  loans.  Any adverse  impact  resulting  from these events would be
borne by the holders of the certificates.  United States military operations may
also increase the likelihood of shortfalls under the Servicemembers Civil Relief
Act, herein referred to as the Relief Act.

     The Relief Act  provides  relief to  borrowers  who enter  active  military
service and to borrowers  in reserve  status who are called to active duty after
the  origination of their mortgage loan. The Relief Act provides  generally that
these  borrowers may not be charged  interest on a mortgage loan in excess of 6%
per annum during the period of the borrower's  active duty. These shortfalls are
not required to be paid by the borrower at any future time, will not be advanced
by the servicer and will reduce accrued  interest on each class of  certificates
on a pro rata basis. In addition,  the Relief Act imposes limitations that would
impair the ability of the servicer to  foreclose on an affected  loan during the
borrower's period of active duty status, and, under some circumstances during an
additional period thereafter.

                                      S-16


The purchase  price of your  certificates  and the rate,  timing and severity of
realized losses on the mortgage loans may affect your yield to maturity.

     In general,  if the  certificates  are purchased at a premium and principal
distributions  thereon  occur at a rate faster than  anticipated  at the time of
purchase,  the  investor's  actual  yield to  maturity  will be lower  than that
assumed at the time of purchase.  Conversely,  if the certificates are purchased
at a discount and  principal  distributions  thereon occur at a rate slower than
that  anticipated  at the  time of  purchase,  the  investor's  actual  yield to
maturity will be lower than that originally assumed.

     As a result of the  absorption of realized  losses on the mortgage loans by
excess  interest,  overcollateralization  and  subordination,   liquidations  of
defaulted mortgage loans, whether or not realized losses are incurred upon those
liquidations,  will result in an earlier return of principal to the certificates
and will  influence  the yield on the  certificates  in a manner  similar to the
manner in which  principal  prepayments on the mortgage loans will influence the
yield on the certificates. The overcollateralization  provisions are intended to
result in an  accelerated  rate of  principal  distributions  to  holders of the
certificates at any time that the overcollateralization provided by the mortgage
pool is less than the required level.

Payment delay lowers your effective yield.

     Generally,  if you hold a Class AF-2,  Class AF-3,  Class AF-4, Class AF-5,
Class AF-6, Class M-1, Class M-2, Class M-3 or Class M-4  Certificate,  payments
of principal and interest on the mortgage  loans  received in any calendar month
will  not  be  passed  through  as  payments  on  your  certificate   until  the
distribution  date in the following  calendar  month.  As a result,  the monthly
distributions  on your  certificate  generally  will reflect  borrower  payments
during the prior calendar month. The  distribution  date will be the 25th day of
each month (or the next succeeding business day), commencing on August 25, 2004.
Thus, the effective  yield to you will be below that  otherwise  produced by the
pass-through  rate  and  the  price  paid by you for  your  certificate  because
distributions on your certificate in respect of any given month will not be made
until on or about the 25th day of the following month.

Balloon loans may bear higher risk of loss.

     As of the close of business on June 30, 2004,  approximately 1.94% and none
of the aggregate  outstanding principal balance of the mortgage loans in Group I
and Group II, respectively,  consisted of balloon loans, which generally provide
for equal monthly  payments and a final monthly  payment  substantially  greater
than the preceding  monthly  payments.  The balloon loans in the trust fund have
original  terms of 60 to 180 months and provide for monthly  payments based on a
300 to 360 month  amortization  schedule.  The  borrower on a balloon  loan will
generally  attempt to refinance a balloon loan or sell the underlying  mortgaged
property on or prior to the stated  maturity  date in order to avoid  payment of
the final balloon payment.  A borrower's  ability to accomplish  either of these
goals will be affected by a number of factors,  including the level of available
mortgage rates at the time of sale or refinancing,  the borrower's equity in the
related mortgaged property,  the financial  condition of the borrower,  tax laws
and prevailing general economic conditions. If a borrower is unable to refinance
a balloon  loan prior to its stated  maturity  date,  the  borrower  may be more
likely to default on the loan. None of the sellers, the servicer,  the depositor
or the trustee is obligated to refinance any mortgage loan.

The liquidation proceeds of multi-family loans may take longer to recover.

     Multi-family  loans are  mortgage  loans  secured by five- to  eight-family
properties. Multi-family loans represented approximately 1.75% and approximately
1.33% of the aggregate  principal  balance of the mortgage  loans in Group I and
Group II, respectively, as of the close of business on June 30, 2004. Due to the
limited market for the type of properties  securing  multi-family  loans, in the
event of a foreclosure,  we expect that it will take longer to recover  proceeds
from the  liquidation of a  multi-family  loan than it would for a mortgage loan
secured by a one- to four-family dwelling.

                                      S-17


Withdrawal  or  downgrading  of  initial  ratings  will  reduce the value of the
offered certificates.

     The  ratings of the  offered  certificates  will be based on,  among  other
things,  the adequacy of the value of the mortgage  loans.  These ratings should
not be deemed a recommendation  to purchase,  hold or sell  certificates,  since
they do not address market price or suitability for a particular investor. There
is also no  assurance  that these  ratings  will  remain in effect for any given
period of time or may not be lowered or withdrawn  entirely by the rating agency
if in its  judgment  circumstances  in the future so warrant.  Any  reduction or
withdrawal  of a  rating  will  have  an  adverse  effect  on the  value  of the
certificates.

There could be delays in  distributions  on your  certificate if the transfer of
the  mortgage  loans to the trust fund is not  considered a sale in the event of
bankruptcy.

     For purposes of the bankruptcy code and for legal  purposes,  the servicer,
the sellers and the depositor  will treat each  conveyance of mortgage  loans by
the sellers to the depositor as a sale of those  mortgage  loans;  however,  for
financial  reporting  purposes,  the sellers will treat this  transaction as the
incurrence  of  debt  by the  sellers,  which  debt  will  be  evidenced  by the
certificates.  The depositor  will treat each  conveyance of mortgage loans from
the  depositor  to the  trust  fund as a sale of those  mortgage  loans.  If the
conveyance of the mortgage loans by the sellers to the depositor is treated as a
sale, those mortgage loans would not be part of the related seller's  bankruptcy
estate and would not be available to that  seller's  creditors.  In the event of
the bankruptcy or insolvency of a seller,  however,  the bankruptcy  trustee,  a
conservator  or a  receiver  of the  seller or  another  person  may  attempt to
recharacterize  the sale of the  mortgage  loans as a  borrowing  by the seller,
secured by a pledge of the mortgage loans.  Similarly,  if the conveyance of the
mortgage  loans by the  depositor to the trust fund is treated as a sale,  those
mortgage loans would not be part of the depositor's  bankruptcy estate and would
not be available to the depositor's creditors. In the event of the bankruptcy or
insolvency of the depositor, however, the bankruptcy trustee, a conservator or a
receiver of the depositor or another  person may attempt to  recharacterize  the
sale of the mortgage loans as a borrowing by the depositor,  secured by a pledge
of the  mortgage  loans.  In either case,  this  position,  if argued  before or
accepted  by a court,  could  prevent  timely  payments  of amounts  due on your
certificate and result in a reduction of payments on your certificate.

Interest payments may be insufficient to create overcollateralization.

     Because the weighted average of the mortgage rates on the mortgage loans is
expected to be higher than the weighted average of the pass-through rates on the
primary certificates,  the mortgage loans are expected to generate more interest
than the amount  necessary to pay interest owed on the primary  certificates  as
well as certain fees and expenses of the trust fund. Any remaining interest will
then be used to compensate  for losses that occur on the mortgage  loans.  After
these financial  obligations of the trust fund are covered, the available excess
interest will be used to create, maintain or restore  overcollateralization  for
the primary  certificates.  We cannot  assure you,  however,  that enough excess
interest will be generated by the mortgage loans to create,  maintain or restore
the  required  overcollateralization  level.  The factors  described  below will
affect the amount of excess interest that the mortgage loans will generate:

          o    Every time a mortgage  loan is prepaid in full,  excess  interest
               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    Every  time  a  mortgage  loan  is  liquidated,  written  off  or
               repurchased, excess interest will be reduced because the mortgage
               loan will no longer be outstanding and generating interest.

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 on that date to
make payments on the certificates.

Environmental  conditions  affecting  the  mortgaged  properties  may  result in
losses.

     Real  property   pledged  as  security  to  a  lender  may  be  subject  to
environmental risks. Under the laws of some states,  contamination of a property
may give rise to a lien on the  property  to assure  the costs of  clean-up.  In

                                      S-18


several  states,  this type of lien has  priority  over the lien of an  existing
mortgage or owner's interest against real property. In addition,  under the laws
of some  states  and under the  federal  Comprehensive  Environmental  Response,
Compensation,  and Liability Act of 1980, a lender may be liable, as an owner or
operator,  for costs of addressing  releases or threatened releases of hazardous
substances  that  require  remedy at a property,  if agents or  employees of the
lender have become  sufficiently  involved in the  operations  of the  borrower,
regardless of whether or not the environmental  damage or threat was caused by a
prior owner.  A lender also risks  liability  on  foreclosure  of the  mortgaged
property.

Second liens may result in losses in foreclosure proceedings.

     Mortgage loans representing  approximately  0.44% and none of the aggregate
outstanding  principal  balance of the  mortgage  loans in Group I and Group II,
respectively, as of the close of business on June 30, 2004 are secured by second
liens on the  related  mortgaged  properties.  In most  cases,  the  first  lien
mortgage  loan related to a second lien  mortgage loan in the mortgage pool will
not be included in the mortgage pool.

     The proceeds from any liquidation, insurance or condemnation proceedings in
connection with the underlying  mortgaged  property will be available to satisfy
the  outstanding  balance of the related second mortgage only to the extent that
the claim of the related first  mortgagee has been satisfied in full,  including
any related foreclosure costs. In addition, the servicer, as second mortgagee on
the loans in its portfolio,  may not foreclose on the property securing a second
mortgage unless it forecloses  subject to the first  mortgage,  in which case it
must  either  pay the  entire  amount  due on the  first  mortgage  to the first
mortgagee at or prior to the foreclosure sale or advance funds to keep the first
mortgage  current  in the event  the  borrower  is in  default  thereunder.  The
servicer  may,  but  is  under  no  obligation   to,   advance  funds  in  these
circumstances.  Unless the related  first  mortgage is included in the  mortgage
pool, the trust fund will not have any source of funds to satisfy  related first
mortgages or make payments due to the first  mortgagees.  You will bear any risk
associated   with  any  delays  in  payments  on  the  mortgage  loans  and  any
reinvestment  risk  resulting  from  any  accelerated  payments  on the  offered
certificates  resulting from losses on mortgage loans secured by second liens on
the related mortgaged properties.

Decrease in value of mortgaged property would  disproportionately  affect second
lienholders.

     There  are  several  factors  that  could  adversely  affect  the  value of
properties  such that the  outstanding  balance of the  related  mortgage  loan,
together with any senior financing on the properties,  would equal or exceed the
value of the properties. Among the factors that could adversely affect the value
of the properties are an overall decline in the  residential  real estate market
in the areas in which the  properties  are  located or a decline in the  general
condition  of the  properties  as a result of failure of  borrowers  to maintain
adequately  the  properties  or of natural  disasters  that are not  necessarily
covered by insurance,  such as  earthquakes  and floods.  Any such decline could
extinguish the value of a second  interest in property  before having any effect
on the related first  interest  therein.  If such a decline  occurs,  the actual
rates of  delinquencies,  foreclosure  and losses on the loans secured by second
liens could be higher than those currently  experienced in the mortgage  lending
industry in general.  You will bear the risk of delay in  distributions  while a
deficiency judgment, if any, against the borrower is sought and any reinvestment
risk resulting from accelerated  prepayments on the offered  certificates due to
losses on second lien mortgage loans.

There are risks in holding subordinate certificates.

     The  protections  afforded  the senior  certificates  create  risks for the
subordinate certificates. Prior to any purchase of any subordinate certificates,
you should consider the following factors that may adversely impact your yield:

          o    because  the  subordinate   certificates   receive  interest  and
               principal  distributions  after the senior  certificates  receive
               interest  and  principal   distributions,   there  is  a  greater
               likelihood that the subordinate certificates will not receive the
               distributions  to which  they are  entitled  on any  distribution
               date;

          o    if the servicer determines not to advance a delinquent payment on
               a  mortgage  loan  because  it  decides  that the  amount  of the
               delinquent  payment  will not be  recoverable  from  the  related

                                      S-19


               mortgagor,  there  may be a  shortfall  in  distributions  on the
               certificates that will disproportionately  impact the subordinate
               certificates;

          o    the  portion  of  the   shortfalls  in  the  amount  of  interest
               collections  on the  mortgage  loans  that  are  attributable  to
               prepayments  in full and are not  covered  by the  servicer,  and
               shortfalls in interest  collections on any mortgage loans arising
               from the timing of partial principal prepayments, may result in a
               shortfall  in  distributions   on  the  certificates   that  will
               disproportionately impact the subordinate certificates;

          o    with the exception of certain amounts of principal  distributable
               to the Class  B-1,  Class B-2 and  Class  B-3  Certificates  from
               excess cashflow after all other  distributions  have been made on
               the related  distribution date, the subordinate  certificates are
               not expected to receive  principal  distributions  until,  at the
               earliest,  the  distribution  date in  August  2007  (unless  the
               certificate  balances of all of the senior certificates have been
               reduced to zero prior to the August 2007 distribution date);

          o    losses resulting from the liquidation of defaulted mortgage loans
               will reduce the level of  overcollateralization,  if any, for the
               certificates.  If there is no overcollateralization,  losses will
               be allocated to the  subordinate  certificates.  An allocation of
               losses to a  subordinate  certificate  will result in a permanent
               reduction in that  certificate's  certificate  balance  without a
               corresponding  distribution  of  cash  to  the  holder.  A  lower
               certificate  balance will result in less interest accruing on the
               certificate; and

          o    the  earlier  in the  life  of a  certificate  that  a loss  on a
               mortgage   loan   occurs,   the   greater   the  impact  on  that
               certificate's yield.

     We refer you to "Description of the  Certificates"  and "Yield,  Prepayment
and Maturity Considerations."

Geographic  concentration  of mortgaged  properties may affect  payments on your
certificate.

     As of the cut-off date:

          o    approximately 17.80%, 8.17%, 6.57%, 5.07% and 5.04% (by aggregate
               outstanding  principal balance) of the mortgage loans are secured
               by properties  located in the State of  California,  the State of
               Illinois,  the State of New York,  the State of Michigan  and the
               State of Florida, respectively;

          o    approximately 0.33% (by aggregate  outstanding principal balance)
               of the  mortgage  loans are  secured by  properties  located in a
               single zip code, which is in Chicago, Illinois; and

          o    the aggregate outstanding principal balance of the mortgage loans
               secured by  properties  in each other state  represents  not more
               than approximately 5.00% of the mortgage loans.

If the California,  Illinois,  New York,  Michigan or Florida  residential  real
estate  markets  should  experience an overall  decline in property  values or a
catastrophic  event occurs in these areas after the dates of  origination of the
mortgage  loans,  the rates of losses on the mortgage loans would be expected to
increase,  and could increase  substantially.  Because of the  concentration  of
mortgage  loans in these  states,  those  types of  problems  may have a greater
effect on your certificates than if borrowers and mortgaged properties were more
spread out in different geographic areas.

Violations of consumer protection laws may result in losses.

     Applicable state laws generally  regulate  interest rates and other charges
and require specific disclosures.  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.

                                      S-20


     The mortgage loans are also subject to federal laws including:

          o    the federal  Truth in Lending Act and  Regulation  Z  promulgated
               under  the  Truth  in  Lending  Act,  which  require   particular
               disclosures to the borrowers  regarding the terms of the mortgage
               loans;

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

          o    the Americans with Disabilities  Act, which,  among other things,
               prohibits  discrimination  on the basis of disability in the full
               and  equal   enjoyment  of  the  goods,   services,   facilities,
               privileges,  advantages or  accommodations of any place of public
               accommodation;

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

          o    the Fair Debt  Collections  Practices Act, which provides various
               consumer   protections   to   borrowers   and   imposes   certain
               restrictions on debt collectors in connection with the collection
               of mortgage loans and other debts.

     Depending on the  provisions of the  applicable  law and the specific facts
and circumstances  involved,  violations of these laws,  policies and principles
may limit the ability of the servicer to collect all or part of the principal of
or  interest on the  mortgage  loans,  may  entitle the  borrower to a refund of
amounts previously paid and, in addition, could subject the trust fund, as owner
of the mortgage loans, to damages and administrative enforcement.

Predatory lending laws and regulations could subject the trust fund to losses.

     None of the mortgage  loans are subject to the federal Home  Ownership  and
Equity  Protection  Act of  1994.  See  "Legal  Aspects  of the  Loans--Consumer
Protection Laws" in the prospectus.

     In  addition  to the Home  Ownership  and  Equity  Protection  Act of 1994,
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 those mortgage loans.
In some cases, state law may impose  requirements and restrictions  greater than
those in the Home  Ownership  and Equity  Protection  Act of 1994.  The sellers'
failure  to comply  with  these laws could  subject  the trust  fund,  and other
assignees of the mortgage loans,  to monetary  penalties and could result in the
borrowers  rescinding  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 trust funds.

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

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

                                      S-21


The assignment of certain of the mortgages in the name of MERS (R) may result in
delays  and  additional   costs  in  commencing,   prosecuting   and  completing
foreclosure proceedings.

     The  assignment  of  certain  of the  mortgages  in the  name  of  Mortgage
Electronic  Registration  Systems,  Inc.,  or MERS(R),  is a new practice in the
mortgage lending industry.  The sellers expect that the servicer will be able to
commence foreclosure proceedings on the mortgaged properties, when necessary and
appropriate;  however, public recording officers and others may have limited, if
any,  experience  with lenders  seeking to foreclose  mortgages,  assignments of
which are registered with MERS(R).  Accordingly,  delays and additional costs in
commencing,   prosecuting  and  completing  foreclosure  proceedings,  defending
litigation  commenced by third parties and conducting  foreclosure  sales of the
mortgaged  properties  could result.  Those delays and additional costs could in
turn delay the  distribution of liquidation  proceeds to the  certificateholders
and increase the amount of realized losses on the mortgage loans.

The offered certificates are not suitable investments for all investors.

     The offered certificates are not suitable investments for any investor that
requires a regular or predictable  schedule of payments or payment on a 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,  credit,  reinvestment,
default  and  market  risks,  the tax  consequences  of an  investment,  and the
interaction of these factors.

                                      S-22


                                THE MORTGAGE POOL

General

     Unless  otherwise  indicated,   information  presented  herein  under  "The
Mortgage  Pool"  expressed as  percentages  (other than rates of  interest)  are
approximate  percentages based on the Stated Principal Balances of the Loans (as
defined below) as of the Cut-off Date (as defined below).

     Equity One ABS, Inc. (the  "Depositor") will purchase the Loans from Equity
One,  Inc., a Delaware  corporation,  Equity One,  Incorporated,  a Pennsylvania
corporation,  and Popular Financial Services,  LLC, a Delaware limited liability
company  (each a "Seller" and,  collectively,  the  "Sellers"),  pursuant to the
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement") dated as
of June 30, 2004 (the "Cut-off  Date") among the Sellers,  Equity One, Inc. (the
"Servicer"),  the Depositor and JPMorgan Chase Bank (the "Trustee"). The Sellers
will treat  this  transaction  as a sale  under  applicable  law,  however,  for
financial  reporting  purposes  the Sellers will treat this  transaction  as the
incurrence  of  debt  by the  Sellers,  which  debt  will  be  evidenced  by the
Certificates. The Depositor will then convey the Loans, without recourse, to the
Trustee  for  the  benefit  of  the   holders  of  the   Mortgage   Pass-Through
Certificates, Series 2004-3 (the "Certificates").

     The mortgage pool will consist of  adjustable  rate and fixed rate mortgage
loans  divided  into two groups:  Group I and Group II.  Group I will consist of
fixed rate  mortgage  loans (the "Group I Loans")  and Group II will  consist of
adjustable rate mortgage loans (the "Group II Loans" and,  collectively with the
Group I Loans,  the  "Loans").  Group I will include  mortgage  loans secured by
first and second liens on one- to  four-family  dwellings  (each, a "Residential
Loan") and five- to eight-family  dwellings (each, a "Multi-family Loan"). Group
II will be further divided into two sub-groups, Group II-A and Group II-B. Group
II-A will include  Residential  Loans and  Multi-family  Loans  secured by first
liens.  Group II-B will include only  Residential  Loans secured by first liens.
Group II-A will  consist  exclusively  of mortgage  loans that conform to agency
loan  balance  limits  ("Group  II-A  Loans")  and Group II-B will  consist of a
combination  of mortgage  loans,  some of which  conform to agency loan  balance
limits and some of which do not ("Group II-B Loans").  The Loans were  generally
originated or acquired in accordance with underwriting  guidelines that are less
stringent than Fannie Mae and Freddie Mac guidelines.

     Residential  Loans  represent  approximately  98.25%  of the Group I Loans,
approximately  98.42% of the Group II-A Loans and 100% of the Group II-B  Loans.
Multi-family  Loans  represent   approximately  1.75%  of  the  Group  I  Loans,
approximately  1.58% of the Group II-A  Loans and none of the Group II-B  Loans.
All of the Loans are or will be evidenced  by  promissory  notes (the  "Mortgage
Notes").

     The  Certificates  will consist of the Class AF-1,  Class AF-2, Class AF-3,
Class AF-4, Class AF-5 and Class AF-6 Certificates (collectively,  the "Class AF
Certificates"),  the Class AV-1 and Class AV-2  Certificates  (together with the
Class AF  Certificates,  the "Senior  Certificates"),  the Class M-1, Class M-2,
Class M-3 and Class M-4  Certificates,  the Class  B-1,  Class B-2 and Class B-3
Certificates  (together  with the Class M-1,  Class M-2,  Class M-3,  Class M-4,
Class  B-1 and Class  B-2  Certificates,  the  "Subordinate  Certificates"  and,
together with the Senior Certificates, the "Primary Certificates"),  the Class X
Certificates  and  the  Class  R  Certificates.   We  are  offering  the  Senior
Certificates  and the Class M-1,  Class M-2, Class M-3, Class M-4, Class B-1 and
Class B-2 Certificates  (collectively,  the "Offered  Certificates") pursuant to
this prospectus  supplement.  Only the Offered  Certificates are offered by this
prospectus supplement. The Class B-3 Certificates,  the Class X Certificates and
the Class R Certificates are not offered hereby.  However,  a description of the
Class B-3 Certificates, the Class X Certificates and the Class R Certificates is
included in this prospectus supplement because their amount, structure,  rights,
risks and other characteristics affect the amount, structure,  rights, risks and
other characteristics of the Offered Certificates.

     Under  the  Pooling  and  Servicing   Agreement,   the  Sellers  will  make
representations,  warranties  and covenants to the Depositor  relating to, among
other things,  the due execution and enforceability of the Pooling and Servicing
Agreement and characteristics of the Loans. Subject to the limitations described
below under  "--Sale of the Loans," the Sellers will be obligated to  repurchase
or  substitute  a similar  mortgage  loan for any Loan as to which there  exists
deficient  documentation  or an uncured  material breach of any  representation,
warranty or covenant. The Sellers will represent and warrant to the Depositor in
the Pooling and Servicing  Agreement that they selected the Loans from among the
outstanding  loans  in their  portfolios  as to which  the  representations  and
warranties set forth

                                      S-23


in the Pooling and  Servicing  Agreement  can be made and that they did not make
this  selection  in a manner that would  adversely  affect the  interests of the
certificateholders.  See "Loan Program--Representations by Sellers; Repurchases"
in the accompanying  prospectus.  Under the Pooling and Servicing Agreement, the
Depositor  will convey all its right,  title and interest in and to the Sellers'
representations,  warranties  and covenants,  including the Sellers'  repurchase
obligation,  to the  Trustee  for the  benefit  of the  certificateholders.  The
Depositor will make no  representations  or warranties with respect to the Loans
and will have no obligation to  repurchase  or substitute  Loans with  deficient
documentation  or which are  otherwise  defective.  The  Sellers are selling the
Loans  without  recourse  and  will  have  no  obligation  with  respect  to the
Certificates  in their capacity as Sellers other than the repurchase  obligation
described above. The obligations of Equity One, Inc., as Servicer,  with respect
to  the  Certificates  are  limited  to  the  Servicer's  contractual  servicing
obligations under the Pooling and Servicing Agreement.

     Each Loan  transferred  to the trust  fund will be  identified  on the loan
schedule  delivered  to the  Trustee  pursuant  to  the  Pooling  and  Servicing
Agreement.  The loan  schedule  will include  information  such as the principal
balance of each Loan as of the Cut-off Date,  its mortgage rate as well as other
information. A copy of the Pooling and Servicing Agreement will be available, on
request, from the Trustee.

     Information  with  respect  to the Loans  expected  to be  included  in the
mortgage pool is set forth below.  Prior to July 23, 2004 (the "Closing  Date"),
Loans may be removed from the mortgage  pool and other Loans may be  substituted
therefor.  The Depositor  believes that the  information  set forth herein under
"The Mortgage  Pool" with respect to the mortgage pool as presently  constituted
is  representative  of the  characteristics  of the mortgage  pool and each loan
group  as  they  will  be  constituted  at  the  Closing  Date,   although  some
characteristics  of the  Loans  in  the  mortgage  pool  may  vary.  Information
regarding FICO scores is presented for informational purposes only.

     "Stated  Principal  Balance"  means as to any Loan and Due Date, the unpaid
principal  balance  of that  Loan as of  that  Due  Date,  as  specified  in the
amortization  schedule at the time relating  thereto,  before any  adjustment to
that  amortization  schedule by reason of any  moratorium  or similar  waiver or
grace  period,  after giving  effect to any  previous  partial  prepayments  and
Liquidation  Proceeds  allocable  to  principal,  other than with respect to any
Liquidated  Loan,  received and to the payment of principal due on that Due Date
and irrespective of any delinquency in payment by the related borrower.

     As of any Distribution Date,

          o    the  "Group I  Principal  Balance"  equals the  aggregate  of the
               Stated Principal Balances of the Group I Loans,

          o    the "Group II  Principal  Balance"  equals the  aggregate  of the
               Stated Principal Balances of the Group II Loans,

          o    the "Group II-A  Principal  Balance"  equals the aggregate of the
               Stated Principal Balances of the Group II-A Loans,

          o    the "Group II-B  Principal  Balance"  equals the aggregate of the
               Stated Principal Balances of the Group II-B Loans, and

          o    the "Pool  Principal  Balance"  with respect to any  Distribution
               Date  equals  the sum of the Group I  Principal  Balance  and the
               Group II Principal Balance.

     As of the close of business on the Cut-off Date,

          o    the Group I Principal Balance was approximately $432,292,567 (the
               "Cut-off Date Group I Principal Balance"),

          o    the Group II  Principal  Balance was  approximately  $214,054,684
               (the "Cut-off Date Group II Principal Balance"),

          o    the Group II-A Principal Balance was  approximately  $179,385,763
               (the "Cut-off Date Group II-A Principal Balance"),

                                      S-24


          o    the Group II-B Principal  Balance was  approximately  $34,668,921
               (the "Cut-off Date Group II-B Principal Balance"), and

          o    the Pool Principal  Balance was  approximately  $646,347,251 (the
               "Cut-off Date Pool Principal Balance").

     Loans with balloon payments  ("Balloon Loans") provide for payment based on
the  amortization  of the amount financed over a series of  substantially  equal
monthly  payments  over  approximately  60 to 180 months,  with a  significantly
greater  payment  due  at  the  stated   maturity.   As  of  the  Cut-off  Date,
approximately  1.94% of the Group I Loans  and none of the  Group II Loans  were
Balloon  Loans.  Balloon  Loans may involve a greater  degree of risk than loans
which are fully  amortizing  because the ability of a borrower to make a balloon
payment  typically will depend upon the ability of the borrower to either timely
refinance the loan or sell the related mortgaged property.

     All of the Loans provide for payments due on a set day, but not necessarily
the first day, of each month (the "Due  Date").  The Loans to be included in the
mortgage  pool were  originated  or  acquired by the  Sellers  substantially  in
accordance with the Sellers' underwriting criteria for mortgage loans, described
herein  under  "The  Mortgage  Pool--Underwriting  Standards"  and  under  "Loan
Program" in the prospectus.

     Scheduled  monthly payments made by the borrowers on the Loans  ("Scheduled
Payments") either earlier or later than the scheduled Due Dates thereof will not
affect the amortization  schedule or the relative  application of those payments
to principal and interest. All of the Loans provide for the actuarial accrual of
interest.  All of the Loans  provide  for a grace  period of 15 days for monthly
payments, as required by applicable law. All of the Loans may be prepaid in full
or in part at any time, approximately 12.44% of the Group I Loans, approximately
26.85% of the Group II-A Loans and approximately  22.82% of the Group II-B Loans
without penalty.

     Each Group I Loan was originated on or after April 1, 2002, each Group II-A
Loan was  originated  on or after  March 8,  2002 and each  Group  II-B Loan was
originated on or after April 15, 2002.

     The latest stated maturity date of any Group I Loan is June 1, 2034, of any
Group II-A Loan is June 1, 2034 and of any Group II-B Loan is June 1, 2034.  The
earliest  stated  maturity date of any Group I Loan is February 11, 2008, of any
Group II-A Loan is April 1, 2032 and of any Group II-B Loan is May 1, 2032.

     As of the Cut-off Date,  approximately  0.11%, none and none of the Group I
Loans, Group II-A Loans and Group II-B Loans,  respectively,  were 30 to 59 days
contractually  past due  (assuming  30 day  months)  and none of the Loans  were
greater than 59 days contractually past due (assuming 30 day months).

     No Loan had a  Combined  Loan-to-Value  Ratio at  origination  of more than
100.00%. The weighted average Combined  Loan-to-Value Ratio of the Group I Loans
at origination was approximately  82.75%, of the Group II-A Loans at origination
was  approximately  86.84%  and of the  Group  II-B  Loans  at  origination  was
approximately 80.13%.

     The  weighted  average of the FICO scores  (issued by the Fair Isaac Credit
Bureau  with a  higher  score  generally  signifying  a better  credit  history)
obtained by the Sellers at  origination  for each borrower on the Group I Loans,
Group  II-A Loans and Group II-B  Loans  were  approximately  649,  638 and 635,
respectively.

     The "Combined Loan-to-Value Ratio" of a Loan is the fraction,  expressed as
a percentage,

          o    the numerator of which is the sum of

               o    the   principal   balance  of  that  Loan  at  the  date  of
                    origination, plus

               o    the   outstanding   principal   balance,   at  the  date  of
                    origination of the Loan, of any senior mortgage loan(s), and

          o    the  denominator of which is the Collateral  Value of the related
               mortgaged property.

                                      S-25


     The "Collateral Value" of a mortgaged property,  other than with respect to
Loans that were used to refinance an existing  mortgage loan (each, a "Refinance
Loan"), is the lesser of

          o    the  appraised  value  based  on an  appraisal  obtained  by  the
               originator  from an independent  fee appraiser at the time of the
               origination of the related Loan, and

          o    if  the  Loan  was  originated  either  in  connection  with  the
               acquisition  of the mortgaged  property by the borrower or within
               one year  after  acquisition  of the  mortgaged  property  by the
               borrower,  the  purchase  price  paid  by the  borrower  for  the
               mortgaged property.

In the case of Refinance  Loans,  the Collateral Value is the appraised value of
the  mortgaged  property  based  on  the  appraisal  obtained  at  the  time  of
refinancing.

     Under  the  Pooling  and  Servicing   Agreement,   the  Sellers  will  make
representations,  warranties  and covenants to the Depositor  relating to, among
other things,  the due execution and enforceability of the Pooling and Servicing
Agreement and characteristics of the Loans, including,  without limitation,  the
following representations and warranties:

          o    each  Loan  at the  time it was  made  complied  in all  material
               respects  with  applicable   local,   state,  and  federal  laws,
               including,  but not  limited  to, all  applicable  predatory  and
               abusive lending laws;

          o    none of the Loans are  classified  and/or defined as a "high cost
               home,"  "covered"  (excluding home loans defined as "covered home
               loans" pursuant to the New Jersey Home Ownership  Security Act of
               2002), "high risk home," or "predatory" loan under any applicable
               federal,  state or local law (or are similarly  classified and/or
               defined  using  different   terminology   under  a  law  imposing
               heightened  regulatory scrutiny or additional legal liability for
               residential  mortgage  loans having high interest  rates,  points
               and/or fees);

          o    none of the  Loans are  subject  to the Home  Ownership  & Equity
               Protection Act of 1994;

          o    none of the  Loans  originated  on or after  October  1, 2002 and
               before March 7, 2003 are secured by property located in the State
               of Georgia, and none of the Loans originated on or after March 7,
               2003 is a "high cost home loan" as defined under the Georgia Fair
               Lending Act;

          o    no Group II-A Loan  originated  on or after October 1, 2002 has a
               prepayment  penalty longer than three years after the date of its
               origination and no Group II-A Loan  originated  before October 1,
               2002 has a  prepayment  penalty  longer than five years after the
               date of its origination;

          o    no  proceeds  from any  Group  II-A  Loan  were  used to  finance
               single-premium credit insurance policies; and

          o    with  respect to the Group II-A  Loans,  the  Servicer  has fully
               furnished (and, on a going forward basis, will fully furnish), in
               accordance   with  the  Fair   Credit   Reporting   Act  and  its
               implementing  regulations,   accurate  and  complete  information
               (i.e., favorable and unfavorable) on its borrower credit files to
               Equifax,  Experian,  and Trans Union Credit  Information  Company
               (three of the credit  repositories),  on a monthly  basis (during
               the period in which the Servicer serviced the Group II-A Loans).

Mortgage Rate Adjustment of the Group II Loans

     All of the Group II Loans have adjustable  mortgage rates. All of the Group
II Loans provide for semi-annual  adjustment of the related  mortgage rate based
on Six-Month  LIBOR (as defined  below),  as  specified in the

                                      S-26


related Mortgage Note, and for corresponding  adjustments to the monthly payment
due thereon,  in each case on each adjustment date applicable  thereto (each, an
"Adjustment Date").  However, the first such adjustment for approximately 93.13%
and 6.87% of the Group  II-A  Loans (by  principal  balance)  and  approximately
94.43% and 5.57% of the Group II-B Loans (by principal balance) will occur after
an initial period of two or three years, respectively, following origination. On
each  Adjustment  Date for each Group II Loan, the mortgage rate thereon will be
adjusted to equal the sum of Six-Month LIBOR and a fixed percentage  amount (the
"Margin"). The mortgage rate on each Group II Loan will not increase or decrease
by more  than a  specified  percentage  (the  "Initial  Rate  Cap") on the first
Adjustment Date for that Group II Loan. In addition,  the mortgage rate will not
increase or decrease by more than a specified  percentage  (the  "Periodic  Rate
Cap") on each subsequent Adjustment Date.

     The  mortgage  rate on a Group II Loan may not exceed the maximum  rate set
forth in the related Mortgage Note (the "Maximum  Mortgage Rate"),  or, with the
exception of Group II Loans subject to the  Servicemembers  Civil Relief Act, be
less than the minimum rate set forth on the related  Mortgage Note (the "Minimum
Mortgage  Rate").  The Maximum Mortgage Rates on the Group II-A Loans range from
10.060% to 17.620%,  with a weighted  average  Maximum  Mortgage  Rate as of the
Cut-off Date of approximately  13.122%.  The Maximum Mortgage Rates on the Group
II-B  Loans  range from  10.700% to  17.490%,  with a weighted  average  Maximum
Mortgage  Rate as of the  Cut-off  Date of  approximately  13.516%.  The Minimum
Mortgage  Rates on the Group II-A Loans  range from  3.000% to  11.620%,  with a
weighted  average Minimum  Mortgage Rate as of the Cut-off Date of approximately
7.003%.  The Minimum Mortgage Rates on the Group II-B Loans range from 4.700% to
10.790%, with a weighted average Minimum Mortgage Rate as of the Cut-off Date of
approximately 7.488%.

     Effective  with the first  monthly  payment due on each Group II Loan after
each  related  Adjustment  Date,  the monthly  payment  amount is adjusted to an
amount that will fully amortize the outstanding principal balance of the related
Group II Loan over its remaining term, and pay interest at the adjusted mortgage
rate.  None of the Group II Loans  permits the related  mortgagor to convert the
adjustable mortgage rate thereon to a fixed mortgage rate.

     The  interest  rate index for all of the Group II Loans is a per annum rate
equal  to  the  average  of  interbank   offered   rates  for   six-month   U.S.
dollar-denominated  deposits in the London  market based on  quotations of major
banks  ("Six-Month  LIBOR") as published in The Wall Street  Journal and as most
recently  available  on the  first  business  day of the  month  prior  to  each
Adjustment Date.

     The following section, "Mortgage Pool Tables," sets forth in tabular format
information,  as of the Cut-off Date,  relating to all Loans in the aggregate as
well as the Loans in each of Group I, Group II-A and Group II-B separately.  The
sum of the columns in the tables below may not equal the total  indicated due to
rounding.

                                      S-27


Mortgage Pool Tables

     Aggregate Pool of Loans

                               Mortgage Rates (1)



                                                                                                 Percent of
                                                Number of               Aggregate                 Aggregate
Mortgage Rate (%)                                 Loans             Principal Balance         Principal Balance
- -----------------------------------------  ---------------------   --------------------   --------------------------
                                                                                                     
  4.060  -  4.500                                             4            $734,260.94                        0.11%
  4.501  -  5.000                                            49          10,657,557.39                        1.65
  5.001  -  5.500                                           140          34,278,666.95                        5.30
  5.501  -  6.000                                           554         107,867,353.79                       16.69
  6.001  -  6.500                                           737         127,271,540.60                       19.69
  6.501  -  7.000                                         1,027         163,116,825.29                       25.24
  7.001  -  7.500                                           679          95,224,795.03                       14.73
  7.501  -  8.000                                           541          68,002,124.98                       10.52
  8.001  -  8.500                                           192          21,348,013.02                        3.30
  8.501  -  9.000                                           119          11,879,916.24                        1.84
  9.001  -  9.500                                            35           2,905,221.61                        0.45
  9.501  - 10.000                                            26           1,678,072.37                        0.26
 10.001  - 10.500                                            10             701,382.93                        0.11
 10.501  - 11.000                                             6             378,141.59                        0.06
 11.001  - 11.500                                             4             204,062.95                        0.03
 11.501  - 12.000                                             2              69,322.77                        0.01
 12.501  - 12.750                                             1              29,992.74                        0.00
- -----------------------------------------  ---------------------   --------------------   --------------------------
Total                                                     4,126        $646,347,251.19                      100.00%
                                           =====================   ====================   ==========================


- ----------
          (1)  As of the Cut-off Date, the weighted average mortgage rate of the
               Loans was approximately 6.733%.


                                  Lien Position
                                  -------------



                                                                                                 Percent of
                                                                   Aggregate Principal            Aggregate
Lien Position                                Number of Loans             Balance              Principal Balance
- ----------------------------------------    -------------------    -------------------    --------------------------
                                                                                                    
 First Lien                                              4,089        $644,426,901.36                        99.70%
 Second Lien                                                37           1,920,349.83                       0.30
- ----------------------------------------    -------------------    -------------------    --------------------------
Total                                                    4,126        $646,347,251.19                       100.00%
                                            ===================    ===================    ==========================


                                      S-28


                        Combined Loan-to-Value Ratios (1)
                        ---------------------------------



                                                                                                 Percent of
Combined                                        Number of              Aggregate                 Aggregate
Loan-to-Value Ratio (%)                           Loans            Principal Balance         Principal Balance
- -----------------------------------------  ---------------------  ---------------------  ---------------------------
                                                                                                    
  15.00  -  15.00                                             2            $127,284.81                       0.02%
  15.01  -  20.00                                             8             752,969.46                       0.12
  25.01  -  30.00                                             7             734,922.76                       0.11
  30.01  -  35.00                                             4             395,134.83                       0.06
  35.01  -  40.00                                            21           2,236,607.75                       0.35
  40.01  -  45.00                                            16           2,488,519.97                       0.39
  45.01  -  50.00                                            53           7,737,161.83                       1.20
  50.01  -  55.00                                            56           9,086,272.83                       1.41
  55.01  -  60.00                                            95          14,893,119.56                       2.30
  60.01  -  65.00                                           118          20,072,825.87                       3.11
  65.01  -  70.00                                           186          29,232,784.47                       4.52
  70.01  -  75.00                                           291          49,600,408.74                       7.67
  75.01  -  80.00                                           738         122,632,078.80                      18.97
  80.01  -  85.00                                           555          87,002,448.35                      13.46
  85.01  -  90.00                                           743         117,217,829.35                      18.14
  90.01  -  95.00                                           388          55,554,828.88                       8.60
  95.01  - 100.00                                           845         126,582,052.93                      19.58
- -----------------------------------------  ---------------------  ---------------------  ---------------------------
Total                                                     4,126        $646,347,251.19                     100.00%
                                           =====================  =====================  ===========================


- ----------
          (1)  At time of  origination.  As of the Cut-off  Date,  the  weighted
               average   combined   loan-to-value   ratio  of  the   Loans   was
               approximately 83.75%.

                                 FICO Scores (1)
                                 ---------------



                                                                                                 Percent of
                                                Number of               Aggregate                 Aggregate
FICO Score                                        Loans             Principal Balance         Principal Balance
- -----------------------------------------  ---------------------   --------------------   --------------------------
                                                                                                     
 525  -  525                                                  7            $815,417.81                        0.13%
 526  -  550                                                150          18,013,262.53                        2.79
 551  -  575                                                249          31,615,759.81                        4.89
 576  -  600                                                486          68,540,039.48                       10.60
 601  -  625                                                790         116,487,137.56                       18.02
 626  -  650                                                881         141,023,861.13                       21.82
 651  -  675                                                687         112,567,867.34                       17.42
 676  -  700                                                394          67,706,792.72                       10.48
 701  -  725                                                213          37,537,512.40                        5.81
 726  -  750                                                126          24,015,650.57                        3.72
 751  -  775                                                 93          17,024,964.03                        2.63
 776  -  800                                                 44           9,528,009.12                        1.47
 801  -  813                                                  6           1,470,976.69                        0.23
- -----------------------------------------  ---------------------   --------------------   --------------------------
Total                                                     4,126        $646,347,251.19                      100.00%
                                           =====================   ====================   ==========================


- ----------
          (1)  FICO  scores  listed  represent  the FICO score  obtained  by the
               Sellers at origination  for each borrower on the Loans. As of the
               Cut-off Date,  the weighted  average FICO score at origination of
               the Loans was approximately 645.

                                      S-29


                       Cut-off Date Principal Balances (1)
                       -----------------------------------



                                                                                                 Percent of
Cut-off Date                                     Number of              Aggregate                 Aggregate
Principal Balance ($)                              Loans            Principal Balance         Principal Balance
- -----------------------------------------   --------------------   ---------------------  --------------------------
                                                                                                     
    20,256  -  50,000                                       102           $4,208,746.03                       0.65%
    50,001  - 100,000                                     1,074           82,881,115.43                      12.82
   100,001  - 150,000                                     1,190          147,664,309.48                      22.85
   150,001  - 200,000                                       775          134,482,162.71                      20.81
   200,001  - 250,000                                       447           99,893,137.34                      15.46
   250,001  - 300,000                                       231           62,944,996.89                       9.74
   300,001  - 350,000                                       143           46,230,523.42                       7.15
   350,001  - 400,000                                       101           37,910,218.64                       5.87
   400,001  - 450,000                                        32           13,494,276.76                       2.09
   450,001  - 500,000                                        13            6,170,230.95                       0.95
   500,001  - 550,000                                         5            2,621,244.74                       0.41
   550,001  - 600,000                                         9            5,209,549.20                       0.81
   600,001  - 650,000                                         2            1,244,961.34                       0.19
   650,001  - 698,126                                         2            1,391,778.26                       0.22
- -----------------------------------------   --------------------   ---------------------  --------------------------
Total                                                     4,126         $646,347,251.19                     100.00%
                                            ====================   =====================  ==========================


- ----------
(1)  As of the  Cut-off  Date,  the average  principal  balance of the Loans was
     approximately $156,652.

                         Remaining Terms to Maturity (1)
                         -------------------------------



                                                                                                 Percent of
Remaining Term                                   Number of         Aggregate Principal            Aggregate
to Maturity (Months)                               Loans                 Balance              Principal Balance
- -----------------------------------------   --------------------   ---------------------  --------------------------
                                                                                                     
  44  -  48                                                   1              $82,919.40                       0.01%
  49  -  60                                                  11            2,336,812.53                       0.36
  97  - 108                                                   1              150,201.19                       0.02
 109  - 120                                                  39            5,439,940.81                       0.84
 145  - 156                                                   2              266,669.59                       0.04
 157  - 168                                                   2              129,503.65                       0.02
 169  - 180                                                 171           19,646,602.09                       3.04
 205  - 216                                                   1               65,114.63                       0.01
 217  - 228                                                   5              552,842.66                       0.09
 229  - 240                                                 137           16,047,094.39                       2.48
 289  - 300                                                  14            1,703,602.40                       0.26
 325  - 336                                                  10            1,162,870.77                       0.18
 337  - 348                                                  29            3,951,714.14                       0.61
 349  - 360                                               3,703          594,811,362.94                      92.03
- -----------------------------------------   --------------------   ---------------------  --------------------------
Total                                                     4,126         $646,347,251.19                     100.00%
                                            ====================   =====================  ==========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Loans was approximately 345 months.

                                      S-30


                        Prepayment Charge Original Period
                        ---------------------------------



                                                                                                 Percent of
Prepayment Charge                                                  Aggregate Principal            Aggregate
Original Period (Months)                     Number of Loans             Balance              Principal Balance
- ----------------------------------------    -------------------    -------------------    --------------------------
                                                                                                   
   No Prepayment Charge                                    795        $109,870,135.16                       17.00%
   12                                                      226          47,035,258.62                        7.28
   24                                                      775         125,406,070.65                       19.40
   36                                                    1,612         258,811,146.01                       40.04
   48                                                       10           1,878,076.13                        0.29
   60                                                      708         103,346,564.62                       15.99
- ----------------------------------------    -------------------    -------------------    --------------------------
Total                                                    4,126        $646,347,251.19                      100.00%
                                            ===================    ===================    ==========================


                               Occupancy Types (1)
                               -------------------



                                                                                                 Percent of
                                                Number of               Aggregate                 Aggregate
Occupancy Type                                    Loans             Principal Balance         Principal Balance
- -----------------------------------------  ---------------------   --------------------   --------------------------
                                                                                                    
 Primary                                                  3,853        $608,757,275.45                       94.18%
 Investor Non-owner                                         237          32,032,887.11                        4.96
 Second Home                                                 36           5,557,088.63                        0.86
- -----------------------------------------  ---------------------   --------------------   --------------------------
Total                                                     4,126        $646,347,251.19                      100.00%
                                           =====================   ====================   ==========================


- ----------
(1)  Based  on   representations  of  the  related  borrowers  at  the  time  of
     origination.


                                Credit Grades (1)
                                -----------------



                                                                                                 Percent of
                                                Number of               Aggregate                 Aggregate
Credit Grade                                      Loans             Principal Balance         Principal Balance
- -----------------------------------------  ---------------------   --------------------   --------------------------
                                                                                                    
A                                                         3,421        $555,015,033.91                       85.87%
B                                                           431          57,123,025.21                        8.84
C                                                           274          34,209,192.07                        5.29
- -----------------------------------------  ---------------------   --------------------   --------------------------
Total                                                     4,126        $646,347,251.19                      100.00%
                                           =====================   ====================   ==========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.

                             Documentation Types (1)
                             -----------------------



                                                                                                 Percent of
                                                Number of               Aggregate                 Aggregate
Documentation Type                                Loans             Principal Balance         Principal Balance
- -----------------------------------------  ---------------------   --------------------   --------------------------
                                                                                                    
 Full Doc                                                 3,287        $496,210,257.83                       76.77%
 SI                                                         631         112,639,905.68                       17.43
 AIV                                                        140          24,578,679.75                        3.80
 Lite Doc                                                    68          12,918,407.93                        2.00
- -----------------------------------------  ---------------------   --------------------   --------------------------
Total                                                     4,126        $646,347,251.19                      100.00%
                                           =====================   ====================   ==========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.

                                      S-31



                                  Loan Purpose
                                  ------------



                                                                                                Percent of
                                               Number of               Aggregate                 Aggregate
Loan Purpose                                     Loans             Principal Balance         Principal Balance
- ----------------------------------------  ---------------------  ---------------------  -----------------------------
                                                                                                  
 Cash Out Refinance                                      2,964        $470,784,050.20                      72.84%
 Rate/Term Refinance                                       618          96,274,244.71                      14.90
 Purchase                                                  544          79,288,956.28                      12.27
- ----------------------------------------  ---------------------  ---------------------  -----------------------------
Total                                                    4,126        $646,347,251.19                     100.00%
                                          =====================  =====================  =============================



                                  Property Type
                                  -------------



                                                                                                Percent of
                                               Number of               Aggregate                 Aggregate
Property Type                                    Loans             Principal Balance         Principal Balance
- ----------------------------------------  ---------------------  ---------------------  -----------------------------
                                                                                                  
 Single Family                                           3,598        $559,510,279.23                      86.56%
 Duplex                                                    198          35,239,971.86                       5.45
 Condominium                                               189          27,671,098.31                       4.28
 Triplex                                                    36           6,808,371.09                       1.05
 6 Units                                                    29           6,264,623.24                       0.97
 Quadruplex                                                 18           2,948,018.94                       0.46
 Townhouse                                                  22           2,474,044.63                       0.38
 5 Units                                                    14           2,386,310.59                       0.37
 Row Home                                                   15           1,283,554.33                       0.20
 8 Units                                                     4           1,215,956.10                       0.19
 7 Units                                                     3             545,022.87                       0.08
- ----------------------------------------  ---------------------  ---------------------  -----------------------------
Total                                                    4,126        $646,347,251.19                     100.00%
                                          =====================  =====================  =============================


                                  Product Type
                                  ------------



                                                                                                  Percent of
                                                 Number of               Aggregate                 Aggregate
Product Type                                       Loans             Principal Balance         Principal Balance
- ----------------------------------------    -------------------    -------------------    ---------------------------
                                                                                                    
 Fixed Rate 30 Year                                      2,383        $385,742,833.00                        59.68%
 2/28 6 Mo LIBOR ARM                                     1,266         199,794,796.12                        30.91
 Fixed Rate 15 Year                                        155          18,637,343.67                         2.88
 Fixed Rate 20-24 Year                                     143          16,665,051.68                         2.58
 3/27 6 Mo LIBOR ARM                                        92          14,259,887.71                         2.21
 Balloon 10 Year                                            26           4,571,400.53                         0.71
 Balloon 5 Year                                             12           2,419,731.93                         0.37
 Fixed Rate 25-29 Year                                      15           1,832,033.42                         0.28
 Balloon 15 Year                                            20           1,405,431.66                         0.22
 Fixed Rate 10 Year                                         14           1,018,741.47                         0.16
- ----------------------------------------    -------------------    -------------------    ---------------------------
Total                                                    4,126        $646,347,251.19                       100.00%
                                            ===================    ===================    ===========================



                                      S-32


               Geographic Distribution of Mortgaged Properties (1)
               ---------------------------------------------------



                                                                                                 Percent of
                                                Number of              Aggregate                 Aggregate
Geographic Location                               Loans            Principal Balance         Principal Balance
- -----------------------------------------  ---------------------  ---------------------  ---------------------------
                                                                                                    
Alabama                                                       1             $59,151.06                       0.01%
Arizona                                                     131          17,770,202.05                       2.75
California                                                  497         115,047,725.75                      17.80
Colorado                                                     51           8,436,974.36                       1.31
Connecticut                                                  90          14,493,674.02                       2.24
Delaware                                                     28           3,466,160.65                       0.54
Florida                                                     230          32,564,154.90                       5.04
Georgia                                                      79          10,770,447.68                       1.67
Idaho                                                         4             730,509.64                       0.11
Illinois                                                    311          52,835,591.49                       8.17
Indiana                                                      95          10,658,245.83                       1.65
Iowa                                                         14           1,396,367.27                       0.22
Kansas                                                       84          10,443,366.01                       1.62
Kentucky                                                     56           5,930,336.48                       0.92
Louisiana                                                     1             103,005.58                       0.02
Maine                                                         9           1,260,040.58                       0.19
Maryland                                                    174          26,378,289.93                       4.08
Massachusetts                                                66          14,873,640.86                       2.30
Michigan                                                    256          32,752,236.71                       5.07
Minnesota                                                    78          15,210,717.05                       2.35
Missouri                                                    175          20,784,269.79                       3.22
Montana                                                      22           3,232,041.60                       0.50
Nebraska                                                     11           1,324,813.58                       0.20
Nevada                                                       52           9,759,717.11                       1.51
New Hampshire                                                 4             726,688.05                       0.11
New Jersey                                                   93          17,899,156.74                       2.77
New Mexico                                                   31           3,661,830.98                       0.57
New York                                                    180          42,466,806.36                       6.57
North Carolina                                              190          23,943,494.09                       3.70
North Dakota                                                  1             116,584.08                       0.02
Ohio                                                        260          30,641,551.40                       4.74
Oklahoma                                                      2             293,857.06                       0.05
Oregon                                                       30           4,835,589.15                       0.75
Pennsylvania                                                252          28,746,708.93                       4.45
Rhode Island                                                 34           7,055,794.89                       1.09
South Carolina                                               99          12,534,303.40                       1.94
South Dakota                                                 43           5,262,810.43                       0.81
Tennessee                                                    80           8,694,156.24                       1.35
Texas                                                         3             335,078.20                       0.05
Utah                                                         12           1,633,602.05                       0.25
Virginia                                                    160          26,344,254.15                       4.08
Washington                                                   25           5,213,533.04                       0.81
Wisconsin                                                   111          15,545,022.79                       2.41
Wyoming                                                       1             114,749.18                       0.02
- -----------------------------------------  ---------------------  ---------------------  ---------------------------
Total                                                     4,126        $646,347,251.19                     100.00%
                                           =====================  =====================  ===========================


- ----------
(1)  No more than  approximately  0.33% of the Loans by  principal  balance  are
     secured by mortgaged properties located in any one postal zip code area.


                                      S-33


     Group I Loans (Fixed Rate Loans)

                               Mortgage Rates (1)
                               ------------------



                                                                    Aggregate               Percent of Aggregate
                                       Number of                     Group I                      Group I
Mortgage Rate (%)                    Group I Loans              Principal Balance            Principal Balance
- ----------------------------  ----------------------------   ------------------------    ---------------------------
                                                                                                    
  4.430  -  4.500                                       1                $127,947.15                         0.03%
  4.501  -  5.000                                      41               8,867,482.25                         2.05
  5.001  -  5.500                                     101              25,358,836.88                         5.87
  5.501  -  6.000                                     360              72,517,388.01                        16.78
  6.001  -  6.500                                     479              84,743,149.31                        19.60
  6.501  -  7.000                                     700             108,860,662.02                        25.18
  7.001  -  7.500                                     486              65,564,864.22                        15.17
  7.501  -  8.000                                     360              43,493,549.87                        10.06
  8.001  -  8.500                                     104              11,335,136.58                         2.62
  8.501  -  9.000                                      74               7,170,299.79                         1.66
  9.001  -  9.500                                      29               2,399,966.67                         0.56
  9.501  - 10.000                                      17                 922,209.46                         0.21
 10.001  - 10.500                                       7                 444,703.60                         0.10
 10.501  - 11.000                                       4                 300,052.27                         0.07
 11.001  - 11.500                                       3                 118,942.17                         0.03
 11.501  - 12.000                                       1                  37,384.37                         0.01
 12.501  - 12.750                                       1                  29,992.74                         0.01
- ----------------------------  ----------------------------   ------------------------    ---------------------------
Total                                               2,768            $432,292,567.36                       100.00%
                              ============================   ========================    ===========================


- ----------
(1)  As of the Cut-off Date, the weighted  average  mortgage rate of the Group I
     Loans was approximately 6.709%.


                                  Lien Position
                                  -------------



                                                                     Aggregate               Percent of Aggregate
                                        Number of                     Group I                      Group I
Lien Position                         Group I Loans              Principal Balance            Principal Balance
- ---------------------------    --------------------------     -----------------------    ---------------------------
                                                                                                   
 First Lien                                        2,731             $430,372,217.53                        99.56%
 Second Lien                                          37                1,920,349.83                         0.44
- ---------------------------    --------------------------     -----------------------    ---------------------------
Total                                              2,768             $432,292,567.36                       100.00%
                               ==========================     =======================    ===========================


                                      S-34


                        Combined Loan-to-Value Ratios (1)
                        ---------------------------------



                                                                        Aggregate               Percent of Aggregate
Combined                                   Number of                     Group I                      Group I
Loan-to-Value Ratio (%)                  Group I Loans              Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
  15.00  -  15.00                                        2                $127,284.81                        0.03%
  15.01  -  20.00                                        6                 648,637.23                        0.15
  25.01  -  30.00                                        7                 734,922.76                        0.17
  30.01  -  35.00                                        4                 395,134.83                        0.09
  35.01  -  40.00                                       14               1,239,971.19                        0.29
  40.01  -  45.00                                       14               2,343,895.89                        0.54
  45.01  -  50.00                                       44               6,343,790.85                        1.47
  50.01  -  55.00                                       44               6,613,961.58                        1.53
  55.01  -  60.00                                       76              11,361,578.26                        2.63
  60.01  -  65.00                                       96              16,545,389.72                        3.83
  65.01  -  70.00                                      141              22,867,385.66                        5.29
  70.01  -  75.00                                      209              35,698,555.98                        8.26
  75.01  -  80.00                                      498              83,825,880.69                       19.39
  80.01  -  85.00                                      339              53,290,205.94                       12.33
  85.01  -  90.00                                      475              74,220,045.03                       17.17
  90.01  -  95.00                                      273              38,456,238.04                        8.90
  95.01  - 100.00                                      526              77,579,688.90                       17.95
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  At time of  origination.  As of the  Cut-off  Date,  the  weighted  average
     combined loan-to-value ratio of the Group I Loans was approximately 82.75%

                                 FICO Scores (1)
                                 ---------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                   Group I                      Group I
FICO Score                             Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
 525  - 525                                              3                $383,029.89                        0.09%
 526  - 550                                             83               9,372,633.50                        2.17
 551  - 575                                            158              18,356,980.92                        4.25
 576  - 600                                            317              43,499,982.12                       10.06
 601  - 625                                            533              76,273,482.39                       17.64
 626  - 650                                            586              92,654,819.66                       21.43
 651  - 675                                            462              75,689,057.80                       17.51
 676  - 700                                            278              48,742,527.65                       11.28
 701  - 725                                            152              28,131,839.82                        6.51
 726  - 750                                             89              17,944,812.15                        4.15
 751  - 775                                             69              13,174,211.01                        3.05
 776  - 800                                             33               6,807,794.59                        1.57
 801  - 813                                              5               1,261,395.86                        0.29
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination for each borrower on the Group I Loans. As of the Cut-off Date,
     the  weighted  average FICO score at  origination  of the Group I Loans was
     approximately 649.



                                      S-35


                       Cut-off Date Principal Balances (1)
                       -----------------------------------



                                                                    Aggregate               Percent of Aggregate
Cut-off Date                             Number of                   Group I                      Group I
Principal Balance ($)                  Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
    20,256  -  50,000                                   77              $3,192,224.42                        0.74%
    50,001  - 100,000                                  734              56,875,267.68                       13.16
   100,001  - 150,000                                  807              99,931,068.13                       23.12
   150,001  - 200,000                                  487              84,681,086.67                       19.59
   200,001  - 250,000                                  293              65,619,389.55                       15.18
   250,001  - 300,000                                  154              41,899,593.73                        9.69
   300,001  - 350,000                                   97              31,339,110.75                        7.25
   350,001  - 400,000                                   75              28,166,684.19                        6.52
   400,001  - 450,000                                   24              10,108,008.10                        2.34
   450,001  - 500,000                                   11               5,196,079.56                        1.20
   500,001  - 550,000                                    3               1,599,086.14                        0.37
   550,001  - 600,000                                    3               1,741,880.84                        0.40
   600,001  - 650,000                                    2               1,244,961.34                        0.29
   650,001  - 698,126                                    1                 698,126.26                        0.16
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the average  principal balance of the Group I Loans
     was approximately $156,175.


                         Remaining Terms to Maturity (1)
                         -------------------------------



                                                                    Aggregate               Percent of Aggregate
Remaining Term                           Number of                   Group I                      Group I
to Maturity (Months)                   Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
  44  -  48                                              1                 $82,919.40                        0.02%
  49  -  60                                             11               2,336,812.53                        0.54
  97  - 108                                              1                 150,201.19                        0.03
 109  - 120                                             39               5,439,940.81                        1.26
 145  - 156                                              2                 266,669.59                        0.06
 157  - 168                                              2                 129,503.65                        0.03
 169  - 180                                            171              19,646,602.09                        4.54
 205  - 216                                              1                  65,114.63                        0.02
 217  - 228                                              5                 552,842.66                        0.13
 229  - 240                                            137              16,047,094.39                        3.71
 289  - 300                                             14               1,703,602.40                        0.39
 325  - 336                                              4                 401,329.04                        0.09
 337  - 348                                              9               1,051,205.23                        0.24
 349  - 360                                          2,371             384,418,729.75                       88.93
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Group I Loans was approximately 340 months.


                                      S-36


                               Occupancy Types (1)
                               -------------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                   Group I                      Group I
Occupancy Type                         Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                   
 Primary                                             2,590            $409,765,878.45                       94.79%
 Investor  Non-owner                                   158              19,954,206.92                        4.62
 Second Home                                            20               2,572,481.99                        0.60
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  Based  on   representations  of  the  related  borrowers  at  the  time  of
     origination.


                                Credit Grades (1)
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                   Group I                      Group I
Credit Grade                           Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                   
A                                                    2,331            $378,154,886.21                       87.48%
B                                                      287              36,241,740.25                        8.38
C                                                      150              17,895,940.90                        4.14
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.


                             Documentation Types (1)
                             -----------------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                   Group I                      Group I
Documentation Type                     Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                   
 Full Doc                                            2,273            $341,590,149.24                       79.02%
 SI                                                    381              70,868,880.51                       16.39
 Lite                                                   52              10,600,577.91                        2.45
 AIV                                                    62               9,232,959.70                        2.14
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                  Loan Purpose
                                  ------------



                                                                    Aggregate              Percent of Aggregate
                                        Number of                    Group I                      Group I
Loan Purpose                          Group I Loans             Principal Balance            Principal Balance
- ------------------------------- --------------------------- -------------------------- ------------------------------
                                                                                                 
 Cash Out Refinance                                  2,094            $329,460,601.67                     76.21%
 Rate/Term Refinance                                   440              68,163,681.79                     15.77
 Purchase                                              234              34,668,283.90                      8.02
- ------------------------------- --------------------------- -------------------------- ------------------------------
Total                                                2,768            $432,292,567.36                    100.00%
                                =========================== ========================== ==============================


                                      S-37


                        Prepayment Charge Original Period
                        ---------------------------------



                                                                     Aggregate                Percent of Aggregate
Prepayment Charge Original                 Number of                  Group I                       Group I
Period (Months)                          Group I Loans           Principal Balance            Principal Balance
- -------------------------------    ------------------------    -----------------------    ---------------------------
                                                                                                    
No Prepayment Charge                                   411             $53,787,013.73                        12.44%
12                                                     148              30,347,009.75                         7.02
24                                                     113              18,736,582.57                         4.33
36                                                   1,396             226,719,926.91                        52.45
48                                                      10               1,878,076.13                         0.43
60                                                     690             100,823,958.27                        23.32
- -------------------------------    ------------------------    -----------------------    ---------------------------
Total                                                2,768            $432,292,567.36                       100.00%
                                   ========================    =======================    ===========================



                                  Property Type
                                  -------------



                                                                      Aggregate               Percent of Aggregate
                                         Number of                     Group I                      Group I
Property Type                          Group I Loans              Principal Balance            Principal Balance
- ------------------------------- --------------------------- --------------------------- -----------------------------
                                                                                                  
 Single Family                                       2,445             $378,964,653.93                     87.66%
 Duplex                                                136               24,127,499.25                      5.58
 Condominium                                           100               14,499,171.38                      3.35
 6 Units                                                22                4,285,425.29                      0.99
 Triplex                                                21                4,057,203.60                      0.94
 5 Units                                                13                2,150,202.68                      0.50
 Townhouse                                              13                1,550,947.39                      0.36
 Quadruplex                                              6                  914,488.49                      0.21
 Row Home                                                7                  604,221.89                      0.14
 8 Units                                                 2                  593,730.59                      0.14
 7 Units                                                 3                  545,022.87                      0.13
- ------------------------------- --------------------------- --------------------------- -----------------------------
Total                                                2,768             $432,292,567.36                    100.00%
                                =========================== =========================== =============================



                                  Product Type
                                  ------------



                                                                         Aggregate               Percent of Aggregate
                                            Number of                     Group I                      Group I
Product Type                              Group I Loans              Principal Balance            Principal Balance
- -------------------------------    ------------------------    ------------------------    ---------------------------
                                                                                                  
 Fixed Rate 30 Year                                  2,383             $385,742,833.00                        89.23%
 Fixed Rate 15 Year                                    155               18,637,343.67                         4.31
 Fixed Rate 20-24 Year                                 143               16,665,051.68                         3.86
 Balloon 10 Year                                        26                4,571,400.53                         1.06
 Balloon 5 Year                                         12                2,419,731.93                         0.56
 Fixed Rate 25-29 Year                                  15                1,832,033.42                         0.42
 Balloon 15 Year                                        20                1,405,431.66                         0.33
 Fixed Rate 10 Year                                     14                1,018,741.47                         0.24
- -------------------------------    ------------------------    ------------------------    ---------------------------
Total                                                2,768             $432,292,567.36                       100.00%
                                   ========================    ========================    ===========================


                                      S-38


               Geographic Distribution of Mortgaged Properties (1)
               ---------------------------------------------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                   Group I                      Group I
Geographic Location                    Group I Loans            Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
Arizona                                                 73              $9,777,540.96                        2.26%
California                                             359              83,843,827.52                       19.40
Colorado                                                28               4,353,840.94                        1.01
Connecticut                                             79              12,728,626.19                        2.94
Delaware                                                27               3,196,850.42                        0.74
Florida                                                180              25,032,566.33                        5.79
Georgia                                                 52               6,985,518.69                        1.62
Idaho                                                    2                 397,869.85                        0.09
Illinois                                               177              28,954,487.20                        6.70
Indiana                                                 67               7,571,741.66                        1.75
Iowa                                                    12               1,297,931.68                        0.30
Kansas                                                  44               5,404,132.72                        1.25
Kentucky                                                46               4,687,735.07                        1.08
Louisiana                                                1                 103,005.58                        0.02
Maine                                                    6                 883,464.39                        0.20
Maryland                                               131              19,991,456.70                        4.62
Massachusetts                                           52              11,538,086.23                        2.67
Michigan                                               111              12,494,714.73                        2.89
Minnesota                                               58              11,441,676.52                        2.65
Missouri                                                86              10,178,130.79                        2.35
Montana                                                 10               1,847,437.06                        0.43
Nebraska                                                 9               1,127,194.59                        0.26
Nevada                                                  37               6,306,637.69                        1.46
New Hampshire                                            2                 376,747.54                        0.09
New Jersey                                              60              10,689,763.03                        2.47
New Mexico                                              27               3,119,231.29                        0.72
New York                                               144              33,449,835.23                        7.74
North Carolina                                         112              13,273,779.33                        3.07
Ohio                                                   212              24,650,155.18                        5.70
Oklahoma                                                 2                 293,857.06                        0.07
Oregon                                                  24               3,715,898.65                        0.86
Pennsylvania                                           183              21,643,396.65                        5.01
Rhode Island                                            29               5,735,063.92                        1.33
South Carolina                                          72               8,809,522.05                        2.04
South Dakota                                            10               1,245,762.48                        0.29
Tennessee                                               56               5,821,926.70                        1.35
Texas                                                    3                 335,078.20                        0.08
Utah                                                     9               1,245,316.98                        0.29
Virginia                                               136              21,894,123.18                        5.06
Washington                                              12               2,144,147.83                        0.50
Wisconsin                                               27               3,589,739.37                        0.83
Wyoming                                                  1                 114,749.18                        0.03
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                2,768            $432,292,567.36                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  No more than approximately  0.32% of the Group I Loans by principal balance
     are  secured  by  mortgaged  properties  located in any one postal zip code
     area.

                                      S-39


     Group II-A Loans (Adjustable Rate Conforming Loans)

                           Current Mortgage Rates (1)
                           --------------------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                  Group II-A                   Group II-A
Mortgage Rate (%)                     Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
  4.060  -  4.500                                        3                $606,313.79                        0.34%
  4.501  -  5.000                                        6               1,017,713.81                        0.57
  5.001  -  5.500                                       32               5,823,732.30                        3.25
  5.501  -  6.000                                      169              27,354,384.53                       15.25
  6.001  -  6.500                                      242              38,021,200.79                       21.20
  6.501  -  7.000                                      302              46,824,618.83                       26.10
  7.001  -  7.500                                      172              24,915,067.86                       13.89
  7.501  -  8.000                                      166              22,417,302.66                       12.50
  8.001  -  8.500                                       69               7,561,112.25                        4.22
  8.501  -  9.000                                       35               3,539,846.17                        1.97
  9.001  -  9.500                                        6                 505,254.94                        0.28
  9.501  - 10.000                                        7                 489,989.70                        0.27
 10.001  - 10.500                                        2                 199,197.62                        0.11
 10.501  - 11.000                                        2                  78,089.32                        0.04
 11.501  - 11.620                                        1                  31,938.40                        0.02
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted  average current  mortgage rate of the
     Group II-A Loans was approximately 6.799%.


                                  Lien Position
                                  -------------



                                                                     Aggregate               Percent of Aggregate
                                          Number of                  Group II-A                   Group II-A
Lien Position                          Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ----------------------    -------------------------    --------------------------
                                                                                                   
 First Lien                                        1,214              $179,385,762.97                       100.00%
- -------------------------------    ----------------------    -------------------------    --------------------------
Total                                              1,214              $179,385,762.97                       100.00%
                                   ======================    =========================    ==========================


                                      S-40


                        Combined Loan-to-Value Ratios (1)
                        ---------------------------------



                                                                    Aggregate               Percent of Aggregate
Combined                                 Number of                  Group II-A                   Group II-A
Loan-to-Value Ratio (%)               Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                    
  18.64  -  20.00                                        1                 $54,620.62                        0.03%
  35.01  -  40.00                                        5                 556,886.72                        0.31
  40.01  -  45.00                                        2                 144,624.08                        0.08
  45.01  -  50.00                                        7                 932,495.23                        0.52
  50.01  -  55.00                                        8                 852,892.65                        0.48
  55.01  -  60.00                                       15               2,026,822.04                        1.13
  60.01  -  65.00                                       20               2,880,680.57                        1.61
  65.01  -  70.00                                       32               3,873,096.20                        2.16
  70.01  -  75.00                                       67              10,021,955.35                        5.59
  75.01  -  80.00                                      213              32,138,528.86                       17.92
  80.01  -  85.00                                      199              29,301,031.96                       16.33
  85.01  -  90.00                                      248              37,429,827.88                       20.87
  90.01  -  95.00                                      104              14,839,009.71                        8.27
  95.01  - 100.00                                      293              44,333,291.10                       24.71
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  At time of  origination.  As of the  Cut-off  Date,  the  weighted  average
     combined  loan-to-value  ratio of the Group  II-A  Loans was  approximately
     86.84%.


                                 FICO Scores (1)
                                 ---------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
FICO Score                            Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
 525  -  525                                             3                $247,634.50                        0.14%
 526  -  550                                            53               6,961,355.45                        3.88
 551  -  575                                            81              11,391,674.25                        6.35
 576  -  600                                           157              21,677,355.60                       12.08
 601  -  625                                           231              33,136,858.10                       18.47
 626  -  650                                           256              38,475,370.31                       21.45
 651  -  675                                           205              31,747,428.90                       17.70
 676  -  700                                           109              16,621,999.00                        9.27
 701  -  725                                           55               8,127,586.09                        4.53
 726  -  750                                           36               6,005,685.58                        3.35
 751  -  775                                           18               2,541,582.39                        1.42
 776  -  800                                            9               2,241,651.97                        1.25
 801  -  801                                            1                 209,580.83                        0.12
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination  for each  borrower on the Group II-A Loans.  As of the Cut-off
     Date,  the  weighted  average FICO score at  origination  of the Group II-A
     Loans was approximately 638.

                                      S-41



                       Cut-off Date Principal Balances (1)
                       -----------------------------------



                                                                    Aggregate               Percent of Aggregate
Cut-off Date                              Number of                 Group II-A                   Group II-A
Principal Balance ($)                 Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                 
    24,874  -  50,000                                   24                $966,810.00                        0.54%
    50,001  - 100,000                                  311              23,949,431.77                       13.35
   100,001  - 150,000                                  360              44,832,464.53                       24.99
   150,001  - 200,000                                  269              46,500,945.38                       25.92
   200,001  - 250,000                                  140              31,147,447.36                       17.36
   250,001  - 300,000                                   74              20,230,652.06                       11.28
   300,001  - 350,000                                   30               9,541,173.34                        5.32
   350,001  - 400,000                                    5               1,797,769.89                        1.00
   400,001  - 419,069                                    1                 419,068.64                        0.23
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off  Date,  the average  principal  balance of the Group II-A
     Loans was approximately $147,764.


                         Remaining Terms to Maturity (1)
                         -------------------------------



                                                                    Aggregate              Percent of Aggregate
Remaining Term                            Number of                 Group II-A                  Group II-A
to Maturity (Months)                  Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------  ----------------------------
                                                                                                   
 334  -  336                                             3                $368,292.59                       0.21%
 337  -  348                                            13               1,555,525.76                       0.87
 349  -  360                                         1,198             177,461,944.62                      98.93
- -------------------------------    ------------------------  -------------------------  ----------------------------
Total                                                1,214            $179,385,762.97                     100.00%
                                   ========================  =========================  ============================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Group II-A Loans was approximately 357 months.


                               Occupancy Types (1)
                               -------------------



                                                                    Aggregate               Percent of Aggregate
                                         Number of                  Group II-A                   Group II-A
Occupancy Type                        Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   ---------------------------
                                                                                                   
 Primary                                             1,127            $166,034,151.81                       92.56%
 Investor Non-owner                                     72              10,948,877.49                        6.10
 Second Home                                            15               2,402,733.67                        1.34
- -------------------------------   -------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                  =========================  =========================   ===========================


- ----------
(1)  Based  on   representations  of  the  related  borrowers  at  the  time  of
     origination.

                                      S-42


                                Credit Grades (1)
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
Credit Grade                          Group II-A Loans          Principal Balance            Principal Balance
- --------------------------------   ------------------------  -------------------------   ---------------------------
                                                                                                   
A                                                      976            $147,059,566.19                       81.98%
B                                                      131              18,345,351.54                       10.23
C                                                      107              13,980,845.24                        7.79
- --------------------------------   ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.


                             Documentation Types (1)
                             -----------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
Documentation Type                    Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
 Full Doc                                              914            $133,117,935.96                       74.21%
 SI                                                    218              33,877,766.99                       18.89
 AIV                                                    68              10,570,348.99                        5.89
 Lite Doc                                               14               1,819,711.03                        1.01
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                  Loan Purpose
                                  ------------



                                                                    Aggregate              Percent of Aggregate
                                        Number of                  Group II-A                   Group II-A
Loan Purpose                         Group II-A Loans           Principal Balance            Principal Balance
- ------------------------------- --------------------------- -------------------------- ------------------------------
                                                                                                           
 Cash Out Refinance                                    770            $117,585,461.29                     65.55%
 Purchase                                              280              38,320,258.31                     21.36
 Rate/Term Refinance                                   164              23,480,043.37                     13.09
- ------------------------------- --------------------------- -------------------------- ------------------------------
Total                                                1,214            $179,385,762.97                    100.00%
                                =========================== ========================== ==============================


                        Prepayment Charge Original Period
                        ---------------------------------



                                                                    Aggregate                Percent of Aggregate
Prepayment Charge Original               Number of                  Group II-A                    Group II-A
Period (Months)                      Group II-A Loans           Principal Balance             Principal Balance
- -------------------------------    ----------------------    -------------------------    ---------------------------
                                                                                                    
No Prepayment Charge                                 358               $48,172,898.44                        26.85%
12                                                    42                 7,568,096.55                         4.22
24                                                   629                97,103,691.91                        54.13
36                                                   185                26,541,076.07                        14.80
- -------------------------------    ----------------------    -------------------------    ---------------------------
Total                                              1,214              $179,385,762.97                       100.00%
                                   ======================    =========================    ===========================


                                      S-43


                                  Property Type
                                  -------------



                                                                    Aggregate               Percent of Aggregate
                                        Number of                   Group II-A                   Group II-A
Property Type                        Group II-A Loans           Principal Balance            Principal Balance
- ------------------------------- --------------------------- --------------------------- -----------------------------
                                                                                                  
 Single Family                                       1,025             $149,768,431.42                     83.49%
 Condominium                                            79               11,049,658.77                      6.16
 Duplex                                                 57                9,915,154.57                      5.53
 Triplex                                                14                2,179,026.71                      1.21
 Quadruplex                                             12                2,033,530.45                      1.13
 6 Units                                                 7                1,979,197.95                      1.10
 Townhouse                                               9                  923,097.24                      0.51
 Row Home                                                8                  679,332.44                      0.38
 8 Units                                                 2                  622,225.51                      0.35
 5 Units                                                 1                  236,107.91                      0.13
- ------------------------------- --------------------------- --------------------------- -----------------------------
Total                                                1,214             $179,385,762.97                    100.00%
                                =========================== =========================== =============================


                                  Product Type
                                  ------------



                                                                     Aggregate               Percent of Aggregate
                                          Number of                  Group II-A                   Group II-A
Product Type                           Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ----------------------    -------------------------    ---------------------------
                                                                                                   
 2/28 6 Mo LIBOR ARM                               1,133              $167,058,501.29                       93.13%
 3/27 6 Mo LIBOR ARM                                  81                12,327,261.68                        6.87
- -------------------------------    ----------------------    -------------------------    ---------------------------
Total                                              1,214              $179,385,762.97                       100.00%
                                   ======================    =========================    ===========================


                                      S-44


               Geographic Distribution of Mortgaged Properties (1)
               ---------------------------------------------------



                                                                    Aggregate               Percent of Aggregate
                                       Number of                    Group II-A                   Group II-A
Geographic Location                 Group II-A Loans            Principal Balance            Principal Balance
- ------------------------------   -----------------------      -----------------------    ---------------------------
                                                                                                    
Alabama                                               1                   $59,151.06                         0.03%
Arizona                                              57                 7,843,217.20                         4.37
California                                          125                26,253,957.92                        14.64
Colorado                                             22                 3,722,618.35                         2.08
Connecticut                                           8                 1,342,619.92                         0.75
Delaware                                              1                   269,310.23                         0.15
Florida                                              43                 6,057,099.62                         3.38
Georgia                                              26                 3,680,873.45                         2.05
Idaho                                                 2                   332,639.79                         0.19
Illinois                                            123                21,286,788.58                        11.87
Indiana                                              26                 2,961,250.49                         1.65
Iowa                                                  2                    98,435.59                         0.05
Kansas                                               37                 4,291,961.86                         2.39
Kentucky                                             10                 1,242,601.41                         0.69
Maine                                                 2                   308,342.11                         0.17
Maryland                                             40                 6,041,849.02                         3.37
Massachusetts                                        14                 3,335,554.63                         1.86
Michigan                                            118                16,116,548.30                         8.98
Minnesota                                            15                 2,256,596.42                         1.26
Missouri                                             87                10,444,800.49                         5.82
Montana                                              12                 1,384,604.54                         0.77
Nebraska                                              2                   197,618.99                         0.11
Nevada                                               14                 2,892,718.19                         1.61
New Hampshire                                         1                   144,046.93                         0.08
New Jersey                                           28                 4,852,461.08                         2.71
New Mexico                                            4                   542,599.69                         0.30
New York                                              6                 1,415,645.94                         0.79
North Carolina                                       74                 9,177,692.14                         5.12
North Dakota                                          1                   116,584.08                         0.06
Ohio                                                 43                 5,530,904.65                         3.08
Oregon                                                6                 1,119,690.50                         0.62
Pennsylvania                                         66                 6,539,121.63                         3.65
Rhode Island                                          5                 1,320,730.97                         0.74
South Carolina                                       25                 3,052,678.14                         1.70
South Dakota                                         33                 4,017,047.95                         2.24
Tennessee                                            22                 2,421,439.19                         1.35
Utah                                                  3                   388,285.07                         0.22
Virginia                                             21                 3,533,625.95                         1.97
Washington                                           11                 2,038,535.62                         1.14
Wisconsin                                            78                10,753,515.28                         5.99
- ------------------------------   -----------------------      -----------------------    ---------------------------
Total                                             1,214              $179,385,762.97                       100.00%
                                 =======================      =======================    ===========================


- ----------
(1)  No more than  approximately  0.67% of the  Group  II-A  Loans by  principal
     balance are secured by mortgaged  properties  located in any one postal zip
     code area.

                                      S-45


                           Minimum Mortgage Rates (1)
                           --------------------------



                                                                    Aggregate              Percent of Aggregate
Minimum                                   Number of                 Group II-A                  Group II-A
Mortgage Rate (%)                     Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------  ----------------------------
                                                                                                   
   3.000  -  3.000                                       1                $223,343.51                       0.12%
   4.001  -  4.500                                       1                 219,710.29                       0.12
   4.501  -  5.000                                       3                 710,286.82                       0.40
   5.001  -  5.500                                      16               3,372,137.76                       1.88
   5.501  -  6.000                                      51               9,424,884.46                       5.25
   6.001  -  6.500                                     221              36,053,235.64                      20.10
   6.501  -  7.000                                     316              50,190,351.10                      27.98
   7.001  -  7.500                                     255              36,775,685.92                      20.50
   7.501  -  8.000                                     228              30,010,699.07                      16.73
   8.001  -  8.500                                      69               7,561,112.25                       4.22
   8.501  -  9.000                                      35               3,539,846.17                       1.97
   9.001  -  9.500                                       6                 505,254.94                       0.28
   9.501  - 10.000                                       7                 489,989.70                       0.27
  10.001  - 10.500                                       2                 199,197.62                       0.11
  10.501  - 11.000                                       2                  78,089.32                       0.04
  11.501  - 11.620                                       1                  31,938.40                       0.02
- -------------------------------    ------------------------  -------------------------  ----------------------------
Total                                                1,214            $179,385,762.97                     100.00%
                                   ========================  =========================  ============================


- ----------
(1)  As of the Cut-off Date, the weighted  average Minimum  Mortgage Rate of the
     Group II-A Loans was approximately 7.003%.


                           Maximum Mortgage Rates (1)
                           --------------------------



                                                                    Aggregate               Percent of Aggregate
Maximum                                   Number of                 Group II-A                   Group II-A
Mortgage Rate (%)                     Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
  10.060  -  10.500                                      3                $606,313.79                        0.34%
  10.501  -  11.000                                      6               1,120,307.37                        0.62
  11.001  -  11.500                                     30               6,332,689.74                        3.53
  11.501  -  12.000                                     89              16,077,052.67                        8.96
  12.001  -  12.500                                    123              20,584,427.58                       11.47
  12.501  -  13.000                                    273              41,916,495.08                       23.37
  13.001  -  13.500                                    239              33,348,279.77                       18.59
  13.501  -  14.000                                    247              34,129,077.43                       19.03
  14.001  -  14.500                                    119              15,555,469.42                        8.67
  14.501  -  15.000                                     59               7,325,899.24                        4.08
  15.001  -  15.500                                     10               1,005,501.63                        0.56
  15.501  -  16.000                                      9                 680,351.26                        0.38
  16.001  -  16.500                                      2                 199,197.62                        0.11
  16.501  -  17.000                                      4                 472,761.97                        0.26
  17.501  -  17.620                                      1                  31,938.40                        0.02
- ------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted  average Maximum  Mortgage Rate of the
     Group II-A Loans was approximately 13.122%.

                                      S-46


                                Initial Rate Caps
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
Initial Rate Cap (%)                  Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
1.000                                                    3                $417,033.45                        0.23%
1.500                                                   16               2,734,726.34                        1.52
2.000                                                    2                 181,437.37                        0.10
2.450                                                    1                 165,374.93                        0.09
3.000                                                1,192             175,887,190.88                       98.05
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================

                               Periodic Rate Caps
                               ------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
Periodic Rate Cap (%)                 Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
1.000                                                  649            $100,409,627.87                       55.97%
1.500                                                  565              78,976,135.10                       44.03
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


                                Gross Margins (1)
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-A                   Group II-A
Gross Margin (%)                      Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
   3.000  -  3.000                                       1                $223,343.51                        0.12%
   4.001  -  4.500                                       1                 219,710.29                        0.12
   4.501  -  5.000                                      19               4,027,154.16                        2.24
   5.001  -  5.500                                      42               7,457,814.58                        4.16
   5.501  -  6.000                                      59              10,693,927.57                        5.96
   6.001  -  6.500                                     657              94,250,962.71                       52.54
   6.501  -  7.000                                     181              27,686,539.74                       15.43
   7.001  -  7.500                                     156              22,251,020.48                       12.40
   7.501  -  8.000                                      98              12,575,289.93                        7.01
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted average gross margin of the Group II-A
     Loans was approximately 6.578%.

                                      S-47


                       Months to Next Adjustment Date (1)
                       ----------------------------------



                                                                    Aggregate               Percent of Aggregate
Months to                                 Number of                 Group II-A                   Group II-A
Next Adjustment Date                  Group II-A Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
   1  -  6                                               9                $945,067.16                        0.53%
   7  - 12                                               5                 745,577.75                        0.42
  13  - 18                                              49               7,642,201.18                        4.26
  19  - 24                                           1,075             158,327,121.23                       88.26
  25  - 30                                               4                 447,547.76                        0.25
  31  - 36                                              72              11,278,247.89                        6.29
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                1,214            $179,385,762.97                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date,  the weighted  average number of months to the next
     adjustment date for the Group II-A Loans was approximately 22 months.

                                      S-48


     Group II-B Loans (Adjustable Rate Conforming and Non-Conforming Loans)

                               Mortgage Rates (1)
                               ------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Mortgage Rate (%)                     Group II-B Loans          Principal Balance            Principal Balance
- --------------------------------   ------------------------  -------------------------   ---------------------------
                                                                                                    
  4.700  -  5.000                                        2                $772,361.33                        2.23%
  5.001  -  5.500                                        7               3,096,097.77                        8.93
  5.501  -  6.000                                       25               7,995,581.25                       23.06
  6.001  -  6.500                                       16               4,507,190.50                       13.00
  6.501  -  7.000                                       25               7,431,544.44                       21.44
  7.001  -  7.500                                       21               4,744,862.95                       13.69
  7.501  -  8.000                                       15               2,091,272.45                        6.03
  8.001  -  8.500                                       19               2,451,764.19                        7.07
  8.501  -  9.000                                       10               1,169,770.28                        3.37
  9.501  - 10.000                                        2                 265,873.21                        0.77
 10.001  - 10.500                                        1                  57,481.71                        0.17
 11.001  - 11.215                                        1                  85,120.78                        0.25
- --------------------------------   ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off  Date,  the weighted  average  mortgage rate of the Group
     II-B Loans was approximately 6.684%.

                                  Lien Position
                                  -------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Lien Position                         Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------    -----------------------    --------------------------
                                                                                                   
First Lien                                             144             $34,668,920.86                       100.00%
- -------------------------------    ------------------------    -----------------------    --------------------------
Total                                                  144             $34,668,920.86                       100.00%
                                   ========================    =======================    ==========================


                                      S-49


                        Combined Loan-to-Value Ratios (1)
                        ---------------------------------



                                                                    Aggregate               Percent of Aggregate
Combined                                  Number of                 Group II-B                   Group II-B
Loan-to-Value Ratio (%)               Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
  18.66  -  20.00                                        1                 $49,711.61                        0.14%
  35.01  -  40.00                                        2                 439,749.84                        1.27
  45.01  -  50.00                                        2                 460,875.75                        1.33
  50.01  -  55.00                                        4               1,619,418.60                        4.67
  55.01  -  60.00                                        4               1,504,719.26                        4.34
  60.01  -  65.00                                        2                 646,755.58                        1.87
  65.01  -  70.00                                       13               2,492,302.61                        7.19
  70.01  -  75.00                                       15               3,879,897.41                       11.19
  75.01  -  80.00                                       27               6,667,669.25                       19.23
  80.01  -  85.00                                       17               4,411,210.45                       12.72
  85.01  -  90.00                                       20               5,567,956.44                       16.06
  90.01  -  95.00                                       11               2,259,581.13                        6.52
  95.01  - 100.00                                       26               4,669,072.93                       13.47
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  At time of  origination.  As of the  Cut-off  Date,  the  weighted  average
     combined  loan-to-value  ratio of the Group  II-B  Loans was  approximately
     80.13%.

                                 FICO Scores (1)
                                 ---------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
FICO Score                            Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
 525  -  525                                             1                $184,753.42                        0.53%
 526  -  550                                            14               1,679,273.58                        4.84
 551  -  575                                            10               1,867,104.64                        5.39
 576  -  600                                            12               3,362,701.76                        9.70
 601  -  625                                            26               7,076,797.07                       20.41
 626  -  650                                            39               9,893,671.16                       28.54
 651  -  675                                            20               5,131,380.64                       14.80
 676  -  700                                             7               2,342,266.07                        6.76
 701  -  725                                             6               1,278,086.49                        3.69
 726  -  750                                             1                  65,152.84                        0.19
 751  -  775                                             6               1,309,170.63                        3.78
 776  -  788                                             2                 478,562.56                        1.38
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  FICO  scores  listed  represent  the FICO score  obtained by the Sellers at
     origination  for each  borrower on the Group II-B Loans.  As of the Cut-off
     Date,  the  weighted  average FICO score at  origination  of the Group II-B
     Loans was approximately 635.

                                      S-50


                       Cut-off Date Principal Balances (1)
                       -----------------------------------



                                                                    Aggregate               Percent of Aggregate
Cut-off Date                              Number of                 Group II-B                   Group II-B
Principal Balance ($)                 Group II-B Loans          Principal Balance            Principal Balance
- --------------------------------   ------------------------  -------------------------   ---------------------------
                                                                                                 
    49,712  -  50,000                                    1                 $49,711.61                        0.14%
    50,001  - 100,000                                   29               2,056,415.98                        5.93
   100,001  - 150,000                                   23               2,900,776.82                        8.37
   150,001  - 200,000                                   19               3,300,130.66                        9.52
   200,001  - 250,000                                   14               3,126,300.43                        9.02
   250,001  - 300,000                                    3                 814,751.10                        2.35
   300,001  - 350,000                                   16               5,350,239.33                       15.43
   350,001  - 400,000                                   21               7,945,764.56                       22.92
   400,001  - 450,000                                    7               2,967,200.02                        8.56
   450,001  - 500,000                                    2                 974,151.39                        2.81
   500,001  - 550,000                                    2               1,022,158.60                        2.95
   550,001  - 600,000                                    6               3,467,668.36                       10.00
   650,001  - 693,652                                    1                 693,652.00                        2.00
- --------------------------------   ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off  Date,  the average  principal  balance of the Group II-B
     Loans was approximately $240,756.


                         Remaining Terms to Maturity (1)
                         -------------------------------



                                                                    Aggregate               Percent of Aggregate
Remaining Term                            Number of                 Group II-B                   Group II-B
to Maturity (Months)                  Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
 335  -  336                                             3                $393,249.14                        1.13%
 337  -  348                                             7               1,344,983.15                        3.88
 349  -  360                                           134              32,930,688.57                       94.99
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted average  remaining term to maturity of
     the Group II-B Loans was approximately 357 months.


                               Occupancy Types (1)
                               -------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Occupancy Type                        Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
 Primary                                               136             $32,957,245.19                       95.06%
 Investor Non-owner                                      7               1,129,802.70                        3.26
 Second Home                                             1                 581,872.97                        1.68
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  Based  on   representations  of  the  related  borrowers  at  the  time  of
     origination.


                                      S-51


                                Credit Grades (1)
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Credit Grade                          Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
A                                                      114             $29,800,581.51                       85.96%
B                                                       13               2,535,933.42                        7.31
C                                                       17               2,332,405.93                        6.73
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' underwriting programs.


                             Documentation Types (1)
                             -----------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Documentation Type                    Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
 Full Doc                                              100             $21,502,172.63                       62.02%
 SI                                                     32               7,893,258.18                       22.77
 AIV                                                    10               4,775,371.06                       13.77
 Lite Doc                                                2                 498,118.99                        1.44
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  See  "Specific  Underwriting   Criteria;   Underwriting  Programs"  in  the
     prospectus for a description of the Sellers' documentation programs.


                                  Loan Purpose
                                  ------------



                                                                    Aggregate           Percent of Aggregate Group
                                        Number of                  Group II-B                      II-B
Loan Purpose                         Group II-B Loans           Principal Balance            Principal Balance
- ------------------------------- --------------------------- -------------------------- ------------------------------
                                                                                                 
 Cash Out Refinance                                    100             $23,737,987.24                     68.47%
 Purchase                                               30               6,300,414.07                     18.17
 Rate/Term Refinance                                    14               4,630,519.55                     13.36
- ------------------------------- --------------------------- -------------------------- ------------------------------
Total                                                  144             $34,668,920.86                    100.00%
                                =========================== ========================== ==============================



                        Prepayment Charge Original Period
                        ---------------------------------



                                                                     Aggregate                Percent of Aggregate
Prepayment Charge Original                Number of             Group II-B Principal               Group II-B
Period (Months)                       Group II-B Loans                Balance                   Principal Balance
- -------------------------------    ------------------------    -----------------------    ------------------------------
                                                                                                    
No Prepayment Charge                                    26              $7,910,222.99                        22.82%
12                                                      36               9,120,152.32                        26.31
24                                                      33               9,565,796.17                        27.59
36                                                      31               5,550,143.03                        16.01
60                                                      18               2,522,606.35                         7.28
- -------------------------------    ------------------------    -----------------------    ------------------------------
Total                                                  144             $34,668,920.86                       100.00%
                                   ========================    =======================    ==============================


                                      S-52


                                  Property Type
                                  -------------



                                                                  Aggregate               Percent of Aggregate
                                        Number of                 Group II-B                   Group II-B
Property Type                       Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------  -------------------------- ---------------------------  ----------------------------
                                                                                                   
 Single Family                                         128              $30,777,193.88                      88.77%
 Condominium                                            10                2,122,268.16                       6.12
 Duplex                                                  5                1,197,318.04                       3.45
 Triplex                                                 1                  572,140.78                       1.65
- -------------------------------  -------------------------- ---------------------------  ----------------------------
Total                                                  144              $34,668,920.86                     100.00%
                                 ========================== ===========================  ============================


                                  Product Type
                                  ------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Product Type                          Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------   --------------------------    -------------------------
                                                                                                      
 2/28 6 Mo LIBOR ARM                                   133               $32,736,294.83                        94.43%
 3/27 6 Mo LIBOR ARM                                    11                 1,932,626.03                      5.57
- -------------------------------    ------------------------   --------------------------    -------------------------
Total                                                  144               $34,668,920.86                       100.00%
                                   ========================   ==========================    =========================


                                      S-53


               Geographic Distribution of Mortgaged Properties (1)
               ---------------------------------------------------



                                                                    Aggregate              Percent of Aggregate
                                         Number of                  Group II-B                  Group II-B
Geographic Location                   Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------   -------------------------  -------------------------   --------------------------
                                                                                                    
Arizona                                                  1                $149,443.89                        0.43%
California                                              13               4,949,940.31                       14.28
Colorado                                                 1                 360,515.07                        1.04
Connecticut                                              3                 422,427.91                        1.22
Florida                                                  7               1,474,488.95                        4.25
Georgia                                                  1                 104,055.54                        0.30
Illinois                                                11               2,594,315.71                        7.48
Indiana                                                  2                 125,253.68                        0.36
Kansas                                                   3                 747,271.43                        2.16
Maine                                                    1                  68,234.08                        0.20
Maryland                                                 3                 344,984.21                        1.00
Michigan                                                27               4,140,973.68                       11.94
Minnesota                                                5               1,512,444.11                        4.36
Missouri                                                 2                 161,338.51                        0.47
Nevada                                                   1                 560,361.23                        1.62
New Hampshire                                            1                 205,893.58                        0.59
New Jersey                                               5               2,356,932.63                        6.80
New York                                                30               7,601,325.19                       21.93
North Carolina                                           4               1,492,022.62                        4.30
Ohio                                                     5                 460,491.57                        1.33
Pennsylvania                                             3                 564,190.65                        1.63
South Carolina                                           2                 672,103.21                        1.94
Tennessee                                                2                 450,790.35                        1.30
Virginia                                                 3                 916,505.02                        2.64
Washington                                               2               1,030,849.59                        2.97
Wisconsin                                                6               1,201,768.14                        3.47
- -------------------------------   -------------------------  -------------------------   --------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                  =========================  =========================   ==========================


- ----------
(1)  No more than  approximately  2.00% of the  Group  II-B  Loans by  principal
     balance are secured by mortgaged  properties  located in any one postal zip
     code area.


                                      S-54


                           Minimum Mortgage Rates (1)
                           --------------------------



                                                                    Aggregate              Percent of Aggregate
Minimum                                   Number of                 Group II-B                  Group II-B
Mortgage Rate (%)                     Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------  ----------------------------
                                                                                                   
   4.700  -  5.000                                       2                $772,361.33                       2.23%
   5.001  -  5.500                                       1                 393,968.31                       1.14
   5.501  -  6.000                                       4               1,027,959.92                       2.97
   6.001  -  6.500                                      21               8,738,792.63                      25.21
   6.501  -  7.000                                      17               5,667,090.09                      16.35
   7.001  -  7.500                                      11               2,882,068.84                       8.31
   7.501  -  8.000                                       5               1,303,874.25                       3.76
   8.001  -  8.500                                      26               3,912,154.49                      11.28
   8.501  -  9.000                                      47               8,930,392.55                      25.76
   9.001  -  9.500                                       6                 631,782.75                       1.82
   9.501  - 10.000                                       2                 265,873.21                       0.77
  10.001  - 10.500                                       1                  85,120.78                       0.25
  10.501  - 10.790                                       1                  57,481.71                       0.17
- -------------------------------    ------------------------  -------------------------  ----------------------------
Total                                                  144             $34,668,920.86                     100.00%
                                   ========================  =========================  ============================


- ----------
(1)  As of the Cut-off Date, the weighted  average Minimum  Mortgage Rate of the
     Group II-B Loans was approximately 7.488%.


                           Maximum Mortgage Rates (1)
                           --------------------------



                                                                    Aggregate               Percent of Aggregate
Maximum                                   Number of                 Group II-B                   Group II-B
Mortgage Rate (%)                     Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
  10.700  -  11.000                                      2                $772,361.33                        2.23%
  11.001  -  11.500                                      7               3,115,019.28                        8.99
  11.501  -  12.000                                     12               4,526,768.92                       13.06
  12.001  -  12.500                                      5               1,758,315.73                        5.07
  12.501  -  13.000                                     15               4,884,372.55                       14.09
  13.001  -  13.500                                     15               4,031,761.00                       11.63
  13.501  -  14.000                                      9               2,254,813.12                        6.50
  14.001  -  14.500                                     18               2,624,068.17                        7.57
  14.501  -  15.000                                     26               4,282,598.91                       12.35
  15.001  -  15.500                                     15               2,474,299.29                        7.14
  15.501  -  16.000                                     12               2,471,277.43                        7.13
  16.001  -  16.500                                      3                 796,451.94                        2.30
  16.501  -  17.000                                      4                 619,331.48                        1.79
  17.001  -  17.490                                      1                  57,481.71                        0.17
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted  average Maximum  Mortgage Rate of the
     Group II-B Loans was approximately 13.516%.

                                      S-55


                                Initial Rate Caps
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Initial Rate Cap (%)                  Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
1.500                                                    2                $397,989.86                        1.15%
2.000                                                    1                 248,148.73                        0.72
3.000                                                  141              34,022,782.27                       98.14
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


                               Periodic Rate Caps
                               ------------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Periodic Rate Cap (%)                 Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                   
1.000                                                   94             $17,871,624.05                       51.55%
1.500                                                   27              11,303,978.77                       32.61
3.000                                                   23               5,493,318.04                       15.85
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


                                Gross Margins (1)
                                -----------------



                                                                    Aggregate               Percent of Aggregate
                                          Number of                 Group II-B                   Group II-B
Gross Margin (%)                      Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
   4.375  -  4.500                                       1                $346,000.66                        1.00%
   4.501  -  5.000                                       2                 772,361.33                        2.23
   5.001  -  5.500                                       4               1,249,456.32                        3.60
   5.501  -  6.000                                       4               1,281,869.40                        3.70
   6.001  -  6.500                                      29              12,134,921.73                       35.00
   6.501  -  7.000                                      17               4,444,950.81                       12.82
   7.001  -  7.500                                       1                 171,320.98                        0.49
   7.501  -  8.000                                       4                 957,374.92                        2.76
   8.001  -  8.500                                      28               3,646,813.04                       10.52
   8.501  -  9.000                                      46               8,889,466.43                       25.64
   9.001  -  9.500                                       6                 631,782.75                        1.82
  10.001  - 10.500                                       1                  85,120.78                        0.25
  10.501  - 10.790                                       1                  57,481.71                        0.17
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date, the weighted average gross margin of the Group II-B
     Loans was approximately 7.316%.

                                      S-56


                       Months to Next Adjustment Date (1)
                       ----------------------------------



                                                                    Aggregate               Percent of Aggregate
Months to                                 Number of                 Group II-B                   Group II-B
Next Adjustment Date                  Group II-B Loans          Principal Balance            Principal Balance
- -------------------------------    ------------------------  -------------------------   ---------------------------
                                                                                                    
   2  -  6                                              7                $812,784.27                        2.34%
   7  - 12                                              3                 925,448.02                        2.67
  13  - 18                                             11               2,145,987.16                        6.19
  19  - 24                                            113              28,912,055.01                       83.39
  31  - 36                                             10               1,872,646.40                        5.40
- -------------------------------    ------------------------  -------------------------   ---------------------------
Total                                                  144             $34,668,920.86                      100.00%
                                   ========================  =========================   ===========================


- ----------
(1)  As of the Cut-off Date,  the weighted  average number of months to the next
     adjustment date for the Group II-B Loans was approximately 21 months.

Sale of the Loans

     Pursuant to the Pooling  and  Servicing  Agreement,  the  Depositor  on the
Closing  Date will  convey  without  recourse  to the  Trustee  in trust for the
benefit of the certificateholders all right, title and interest of the Depositor
in and to each Loan and all right, title and interest in and to all other assets
included in the trust fund as of the Closing  Date,  including all principal and
interest  received  on or with  respect  to the Loans  after the  Cut-off  Date,
exclusive of principal and interest due on or prior to the Cut-off Date.

     In connection  with the conveyance of each of the Loans and pursuant to the
requirements  of the Pooling  and  Servicing  Agreement,  the  Depositor  or the
Seller(s),  as the case may be,  will  deliver or cause to be  delivered  to the
Trustee, or a custodian for the Trustee, among other things,

          o    the Mortgage  Note (and any  modification  or amendment  thereto)
               endorsed to the Trustee without recourse,

          o    the  original  instrument  creating a first or second lien on the
               related  mortgaged  property  (the  "Mortgage")  with evidence of
               recording, if any, indicated thereon,

          o    the title policy with respect to the related  mortgaged  property
               (except for any title policies not returned from the title agent,
               which will be  delivered  to the  Trustee as soon as the same are
               available to the Depositor),

          o    if  applicable,  all  recorded  intervening  assignments  of  the
               Mortgage, if any, and any riders or modifications to the Mortgage
               Note and Mortgage (except for any documents not returned from the
               public recording  office,  which will be delivered to the Trustee
               as soon as the same are available to the Depositor), and

          o    an original  recorded  assignment of the Mortgage to the Trustee,
               if any, once returned from the public recording office (the items
               listed in this bullet and the four bullets above are collectively
               referred to as the "Mortgage File").

     Notwithstanding  the  foregoing,  in  lieu  of  providing  certain  of  the
documents  described in the above  bullets,  the Depositor may at its discretion
provide  evidence that the related Mortgage is held through the MERS (R) system.
Certain  Mortgages  were or may be,  at the  sole  discretion  of the  Servicer,
originally  recorded  in the  name  of  MERS  (R),  solely  as  nominee  for the
applicable  Seller,  and its  successors  and assigns;  furthermore,  subsequent
assignments  of those  Mortgages  were or may be, at the sole  discretion of the
Servicer,  registered  electronically  through the MERS (R)

                                      S-57


system.  For certain  other Loans,  (i) the Mortgage was recorded in the name of
the Seller,  (ii) record  ownership  was later  assigned to MERS (R),  solely as
nominee for that Seller,  and (iii) subsequent  assignments of the Mortgage were
or may be, at the sole  discretion  of the Servicer,  registered  electronically
through  the  MERS (R)  system.  For each of these  Loans,  MERS (R)  serves  as
mortgagee  of record on the  Mortgage  solely as a nominee in an  administrative
capacity on behalf of the Trustee,  and does not have any beneficial interest in
the Loan.

     The Trustee will review certain  documents  contained in each Mortgage File
within the time periods specified in the Pooling and Servicing Agreement. If any
of such  documents are found to be missing or defective in any material  respect
and the  related  Seller  does not cure the defect  within the  applicable  cure
period, as provided in the Pooling and Servicing Agreement,  that Seller will be
obligated  to either  repurchase  the related Loan from the trust fund or remove
the Loan (a  "Deleted  Loan")  from the trust fund and  substitute  in its place
another mortgage loan (a "Replacement Loan"). However, 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 Trustee to the effect that the  substitution  will
not  disqualify  any REMIC or result in a prohibited  transaction  tax under the
Internal Revenue Code of 1986, as amended (the "Code").

     Any  Replacement  Loan generally will, on the date of  substitution,  among
other characteristics set forth in the Pooling and Servicing Agreement,

          o    have a Stated  Principal  Balance  not in excess of, and not more
               than 10% less than, the Stated  Principal  Balance of the Deleted
               Loan (the  Stated  Principal  Balances  to be  measured as of the
               respective Due Dates in the month of substitution, and the amount
               of any  shortfall to be  deposited  by the related  Seller in the
               Certificate   Account   and   held   for   distribution   to  the
               certificateholders   on  the   related   Distribution   Date   (a
               "Substitution Adjustment Amount")),

          o    have the same interest rate convention,  fixed or adjustable,  as
               the Deleted Loan,

          o    have a  mortgage  rate not lower  than,  and not more than 1% per
               annum higher than, that of the Deleted Loan,

          o    have a Combined  Loan-to-Value  Ratio not higher than that of the
               Deleted Loan,

          o    have a  debt-to-income  ratio no higher  than that of the Deleted
               Loan,

          o    have been originated pursuant to the same underwriting  standards
               as the Deleted Loan,

          o    have a remaining  term to maturity not greater than (and not more
               than one year less than) that of the Deleted Loan, and

          o    comply with all of the  representations  and warranties set forth
               in  the  Pooling  and  Servicing  Agreement  as of  the  date  of
               substitution.

This cure,  repurchase or  substitution  obligation  constitutes the sole remedy
available  to  certificateholders  or the Trustee for omission of, or a material
defect in, a Loan document.

Underwriting Standards

     The following is a description of the underwriting  procedures  customarily
employed by the Sellers with respect to mortgage loans.

     Each Seller  produces its  mortgage  loans  through its retail  origination
network of loan  officers and  managers.  Each Seller may also produce  mortgage
loans through a wholesale network of mortgage brokers and other entities located
throughout  the United States.  Prior to the funding of any mortgage loan,  each
Seller underwrites the related mortgage loan in accordance with the underwriting
standards that have been  established  by the Servicer and are  consistent  with
those utilized by mortgage  lenders  generally  during the period of origination
for  similar  types of loans  (the  "Equity  One  Standards").  All  Loans to be
included in the mortgage pool have been or will be  underwritten by Equity One's
Central Credit office in accordance with the Equity One Standards.

     Through its bulk  purchase  program,  each Seller also  purchases  mortgage
loans  that have  been  originated  and  closed by other  lenders.  The  Sellers
purchase these mortgage loans in blocks that generally  range from $1,000,000 to
$20,000,000.   Prior  to  funding  any  bulk  purchase,  each  loan  package  is
underwritten in accordance

                                      S-58


with the Equity One Standards.  Bulk  purchased  loans  represent  approximately
74.41%,  59.88% and 69.88% of the Group I Loans, Group II-A Loans and Group II-B
Loans, respectively, as of the Cut-off Date.

     The Equity One Standards  are primarily  intended to evaluate the value and
adequacy of the mortgaged property as collateral for the proposed mortgage loan,
but also take into  consideration  the borrower's  credit standing and repayment
ability.  The Equity One Standards typically differ from, and, with respect to a
substantial  number  of the  Loans,  are  generally  less  stringent  than,  the
underwriting standards established by Fannie Mae and Freddie Mac, primarily with
respect to  original  principal  balances,  mortgagor  income,  credit  history,
required  documentation,  mortgage rates,  and property types. To the extent the
Equity One Standards are different from the underwriting standards of Fannie Mae
or Freddie Mac,  the  performance  of the Loans  thereunder  may reflect  higher
delinquency rates and credit losses.

     Mortgage loans are  originated or purchased  under the Equity One Standards
through underwriting programs designated as Grade A Credits,  Grade B Credits or
Grade C Credits. See "Loan Program--Specific Underwriting Criteria; Underwriting
Programs" and "Loan Program--Summary of Underwriting Requirements by Program" in
the prospectus.

     These underwriting programs and their underwriting criteria may change from
time to  time.  In  addition,  on a  case-by-case  basis,  loans  may be made to
borrowers not strictly qualifying under the specific criteria of an underwriting
program.  Deviations from the specific  criteria of an underwriting  program are
permitted to reflect  compensating  factors such as local economic trends,  real
estate  valuations  and other credit factors  specific to each loan  application
and/or each portfolio acquired,  but the Equity One Standards do not include any
specific  formula or assign any  specific  weight to  compensating  factors  for
purposes  of these  determinations.  We expect that some of the Loans in each of
Group I and  Group  II will  have  been  originated  based  on  those  types  of
underwriting exceptions. Overall, the Sellers' goal is to maintain the integrity
of these underwriting  programs while simultaneously  providing lending officers
and  corresponding  networks  with the  flexibility  to  consider  the  specific
circumstances of each loan.

     Under the Equity One  Standards,  Sellers  must use the Full Doc,  the Lite
Doc, the SI or the AIV loan documentation program to verify a borrower's income.
The  Lite  Doc,  SI and  AIV  loan  documentation  programs  are  all  forms  of
"non-income   verifiable"  or  "NIV"  programs.   See  "Loan   Program--Specific
Underwriting Criteria; Underwriting Programs" in the prospectus.

     As of the  Cut-off  Date,  approximately  79.02%,  74.21% and 62.02% of the
Group I Loans,  Group II-A Loans and Group II-B Loans,  respectively,  have been
underwritten  pursuant to the Full Doc program and approximately  20.98%, 25.79%
and  37.98% of the  Group I Loans,  Group  II-A  Loans  and  Group  II-B  Loans,
respectively,  have been underwritten pursuant to either the Lite Doc, SI or AIV
programs.

     The Equity One Standards require an independent  appraisal that conforms to
Fannie Mae standards of each mortgaged  property  securing each mortgage loan in
excess of $15,000. All Loans in the mortgage pool have independent appraisals on
the related mortgaged properties. Each appraisal 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. Every  independent  appraisal is reviewed by a representative of
the  related  Seller  before  the  mortgage  loan is funded,  except  appraisals
relating to mortgages  acquired through bulk purchases.  The maximum loan amount
varies  depending  upon a borrower's  credit  grade.  Variations in maximum loan
amount limits are permitted based on compensating factors.  Maximum loan amounts
for mortgage loans underwritten  pursuant to the SI or AIV programs generally do
not exceed $500,000.

     Other than with respect to Loans that had an original  principal balance of
$50,000  or less and were  secured by second  liens,  title  insurance  has been
obtained  on all  Loans in the  mortgage  pool.  To the  best of the  Servicer's
knowledge,  the improvements on each mortgaged  property  securing a Loan in the
mortgage  pool are  covered by hazard  insurance  with  extended  coverage in an
amount at least  equal to the lesser of (1) the  principal  balance of the Loan,
and (2)  the  maximum  insurable  value  of the  improvements  on the  mortgaged
property.

                                      S-59


                               SERVICING OF LOANS

General

     The Servicer will service the Loans in accordance  with the terms set forth
in the Pooling and  Servicing  Agreement.  The  Servicer  may perform any of its
obligations  under the  Pooling  and  Servicing  Agreement  through  one or more
sub-servicers.  Notwithstanding any sub-servicing arrangement, the Servicer will
remain liable for its  servicing  duties and  obligations  under the Pooling and
Servicing Agreement as if the Servicer alone were servicing the Loans. As of the
Closing  Date,   the  Servicer  does  not  intend  to  service  the  Loans  with
sub-servicing arrangements.

     The  Sellers  have  provided  the  information  set forth in the  following
sections through and including the section captioned  "Foreclosure,  Delinquency
and Loss Experience."

The Servicer

     Equity One, Inc. ("Equity One"), a Delaware  corporation and a wholly-owned
operating  subsidiary of Popular North  America,  Inc., a Delaware  corporation,
will act as the  Servicer of the Loans  pursuant  to the  Pooling and  Servicing
Agreement.  Equity One is engaged primarily in the mortgage banking and consumer
lending  business,  and in  that  capacity,  originates,  purchases,  sells  and
services mortgage and consumer loans. Equity One is a Fannie Mae and Freddie Mac
approved lender.  It originates loans through a retail branch system and through
loan brokers and correspondents nationwide. Equity One's loans are principally

          o    first- and  second-lien,  fixed or adjustable rate mortgage loans
               secured by

               o    one- to four-family dwellings or

               o    multi-family  properties and  structures  which include both
                    residential  dwelling  units  and  space  used  for  retail,
                    professional or other commercial uses, and

          o    secured or unsecured consumer loans.

     As of May 31, 2004, Equity One and its subsidiaries  provided servicing for
approximately 72,342 mortgage loans (including mortgage loans serviced for third
parties)  having an  aggregate  net unpaid  principal  balance of  approximately
$7,278,781,121.

     The principal executive offices of Equity One are located at 301 Lippincott
Drive,  Marlton,  NJ 08053. Its telephone  number is (800) 461-8643.  Equity One
conducts operations from its headquarters in Marlton and, through  subsidiaries,
from offices throughout the nation.

Loan Servicing

     Equity One services  substantially  all of the mortgage loans originated or
acquired by the Sellers, and also services mortgage loans for third parties like
the trust  fund to which the  Sellers  transfer  mortgage  loans  originated  or
acquired by them from time to time. Equity One has established standard policies
for the servicing and collection of mortgage loans.  Servicing includes,  but is
not limited to, collecting and remitting mortgage loan payments,  accounting for
principal and interest,  preparation  of tax related  information  in connection
with the mortgage  loans,  supervision  of  delinquent  mortgage  loans,  making
inspections as required of the mortgaged  properties,  loss mitigation  efforts,
foreclosure  proceedings  and,  if  applicable,  the  disposition  of  mortgaged
properties,  and  generally  administering  the  mortgage  loans,  for  which it
receives servicing fees.

Collection Procedures

     When a borrower  fails to make a payment on a mortgage  loan,  the Servicer
contacts the borrower in an attempt to get the borrower to cure the  deficiency.
Pursuant  to its  servicing  procedures,  the  Servicer  generally  mails

                                      S-60


to the borrower a notice of intent to foreclose  after the mortgage loan becomes
60 days  contractually past due (assuming 30 day months) (three payments due but
not  received).  Within  45  days  thereafter,  if  the  mortgage  loan  remains
delinquent, the Servicer will institute appropriate legal action to foreclose on
the mortgaged property. The Servicer may terminate these foreclosure proceedings
if the borrower cures the delinquency. Mortgage loans to borrowers in bankruptcy
proceedings  may be  restructured  in  accordance  with  law and  with a view to
maximizing recovery on these mortgage loans, including any deficiencies.

     Once  foreclosure  is initiated,  the Servicer uses a foreclosure  tracking
system to monitor the progress of the  proceedings.  The system  includes  state
specific  parameters to monitor whether  proceedings are progressing  within the
time frame  typical  for the state in which the  mortgaged  property is located.
During the  foreclosure  proceeding,  the Servicer  determines the amount of the
foreclosure bid and whether to liquidate the mortgage loan.

     After  foreclosure,  the Servicer may liquidate the mortgaged  property and
charge-off  the portion of the mortgage  loan balance that was not  recovered as
part of Liquidation Proceeds. If foreclosed, the mortgaged property is sold at a
public or private sale and may be purchased by the Servicer.

     Servicing and charge-off policies and collection  practices may change over
time in  accordance  with,  among other  things,  the  business  judgment of the
Servicer,   changes  in  the  servicing   portfolio  and  applicable   laws  and
regulations.

Foreclosure, Delinquency and Loss Experience

     The  following  table  summarizes  the  foreclosure,  delinquency  and loss
experience  of  mortgage  loans  owned  and  serviced  by  Equity  One  and  its
subsidiaries  at or  for  the  years  specified  therein.  A  mortgage  loan  is
characterized  as delinquent if the borrower has not paid the scheduled  payment
due by the due date.  The  table  below  discloses  delinquency  percentages  of
mortgage  loans 60 days or more past due on a  contractual  basis  and  includes
mortgage  loans where the mortgage  loan is in  foreclosure  or the borrower has
filed for bankruptcy,  but excludes  mortgage loans which are real estate owned.
You  should  not  consider  this  information  as  a  basis  for  assessing  the
likelihood,  amount,  or severity of delinquency or losses on the Loans,  and no
assurances can be given that the  foreclosure,  delinquency  and loss experience
presented  in the table  below will be  indicative  of the  actual  foreclosure,
delinquency and loss experience on the Loans.

                   Foreclosure, Delinquency and Loss Table(1)
                             (Dollars in Thousands)



                                                                                         At or for the       At or for the
                         At or for the         At or for the         At or for the         Six Months         Six Months
                      Year Ended November   Year Ended November       Year Ended             Ended               Ended
                            30, 2001              30, 2002         November 30, 2003      May 31, 2003       May 31, 2004
                            --------              --------         -----------------      ------------       ------------
                                                                                             
Portfolio Unpaid
Principal Balance(2)     $2,928,485            $4,198,638           $6,272,912           $5,005,290         $7,157,808

Average Portfolio
Unpaid Principal
Balance(3)               $2,226,183            $3,602,983           $5,092,792           $4,579,068         $6,793,774

60+ Days
Delinquent(4)              4.11%                 5.36%                 4.62%               5.18%               4.54%

Real Estate Owned(5)      $13,002               $17,925               $25,957             $25,332             $25,908

Total Credit
Losses(6)                  0.25%                 0.31%                 0.44%              0.40%(7)           0.34%(7)


- ----------

(1)  This table  includes only  mortgage  loans owned and serviced by Equity One
     and  its  subsidiaries  and  real  estate  owned  by  Equity  One  and  its
     subsidiaries.

                                      S-61


(2)  Portfolio Unpaid Principal Balance is the net amount of (a) principal to be
     paid on each mortgage loan, (b) loan  origination  fees, net of costs,  (c)
     unearned  interest and (d) other  miscellaneous  deferred charges and fees;
     and  excludes the  principal  balance of each  mortgage  loan for which the
     related mortgaged property had been acquired through foreclosure or deed in
     lieu of foreclosure by that date.

(3)  Average  Portfolio  Unpaid  Principal  Balances are  calculated  by summing
     monthly  Portfolio Unpaid Principal  Balances and dividing by the number of
     months  summed (i.e.,  thirteen (13) in the case of the annual  figures and
     seven (7) in the case of the six month figures).

(4)  Delinquency  percentages  are calculated as the dollar amount of the unpaid
     principal balance of the mortgage loans that are delinquent  divided by the
     Portfolio Unpaid Principal Balance.  Delinquency percentages do not include
     the principal  balance of mortgage loans as to which the related  mortgaged
     property  had  been  acquired  through  foreclosure  or  deed  in  lieu  of
     foreclosure  by that date.  For the  columns  entitled  "At or for the Year
     Ended November 30, 2001," "At or for the Year Ended November 30, 2002," "At
     or for the Year Ended  November 30,  2003," "At or for the Six Months Ended
     May 31, 2003" and "At or for the Six Months Ended May 31, 2004" delinquency
     percentages  are  calculated  based  on the  number  of days  payments  are
     contractually past due and assumes 30-day months.  Consequently,  a payment
     due on the first day of a month is not 30 days  delinquent  until the first
     day of the following month.

(5)  Real estate owned  represents  the  aggregate  estimated  fair value of the
     properties acquired through foreclosure or deed in lieu of foreclosure.

(6)  Total Credit Losses  includes  charge-offs of principal,  net of subsequent
     recoveries,  relating to mortgage  loans written off as  uncollectible  and
     initial  write-downs  of loans upon transfer to real estate owned.  It does
     not include (a) subsequent  write downs of real estate owned balances,  (b)
     expenses  associated with maintaining,  repairing,  and selling  foreclosed
     properties and real estate owned and (c) losses (gains) on the  disposition
     of real estate owned.

(7)  Annualized.

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

Servicing Compensation and Payment of Expenses

     The  Servicer  will be paid a  monthly  fee from  interest  collected  with
respect to each Loan, as well as from any Liquidation Proceeds from a Liquidated
Loan that are applied to accrued and unpaid  interest,  equal to  one-twelfth of
the Stated  Principal  Balance of the Loan  multiplied by the Servicing Fee Rate
(the "Servicing  Fee").  The "Servicing Fee Rate" for each Loan will equal 0.50%
per annum.

     The "Adjusted Net Mortgage Rate" of any Loan is its mortgage rate, less the
sum of the Servicing Fee Rate and the per annum rate on each Loan payable to the
Trustee.  The amount of the  monthly  Servicing  Fee may also be  adjusted  with
respect to prepaid Loans, as described  herein under  "--Adjustment to Servicing
Fee in Connection with Certain Prepaid Loans."

     The  Servicer  is  also  entitled  to  receive,  as  additional   servicing
compensation,  amounts  in  respect  of  interest  paid in  connection  with any
principal  prepayment  of a Loan  subsequent  to its Due Date in any  Prepayment
Period,  which  payment of interest is intended to cover the period on and after
the Due Date ("Prepayment  Interest Excess"),  all late payment fees, assumption
fees, prepayment penalties and other similar charges and, so long as no Event of
Default  has  occurred  and  is  continuing  under  the  Pooling  and  Servicing
Agreement,  all  reinvestment  income  earned  on  amounts  on  deposit  in  the
Certificate  Account.  The Servicer is obligated to pay certain ongoing expenses
associated  with the Loans and  incurred by the Trustee in  connection  with its
responsibilities under the Pooling and Servicing Agreement.

                                      S-62


Adjustment to Servicing Fee in Connection with Certain Prepaid Loans

     When a borrower  prepays a Loan between Due Dates, the borrower only has to
pay  interest  on the amount  prepaid  through  the date of  prepayment  and not
thereafter.  If a borrower  prepays a Loan in a particular  group in whole or in
part  during  any  Prepayment  Period on a date that is prior to the  Loan's Due
Date, the amount of interest that accrues on the amount of the  prepayment  will
be less than the corresponding  amount of interest accruing on the related class
or classes of Certificates. Accordingly, there will be a shortfall in the amount
of interest to be  distributed to  certificateholders  of the related class with
respect to those prepaid Loans.

     Pursuant to the Pooling and Servicing Agreement,  the Servicing Fee for any
month will be reduced,  up to the full amount of the Servicing  Fee, in order to
pass through to certificateholders  the interest to which they would be entitled
in  respect  of each  prepaid  Loan in the group  relating  to that class on the
related  Distribution  Date. If the amount of  shortfalls in interest  resulting
from  prepayments  exceeds the amount of the Servicing Fee otherwise  payable on
the   related   Distribution   Date,   the   amount   of   interest   to   which
certificateholders  will be  entitled  will be  reduced  by the  amount  of that
excess. See "Description of the Certificates--Distribution of Interest."

Advances

     Subject to the  following  limitations,  the  Servicer  will be required to
advance (each, an "Advance") prior to each Distribution Date, from its own funds
or funds  in the  Certificate  Account  that are not  Available  Funds  for that
Distribution Date, an amount equal to

          o    the aggregate of payments of principal and interest on the Loans,
               net of the Servicing Fee with respect to those Loans,  which were
               due on the Due Date in the calendar month  preceding the month of
               that  Distribution  Date and which were still  delinquent  on the
               Determination Date in the month of that Distribution Date, plus

          o    interest on each Loan as to which the trust fund has acquired the
               related mortgaged property through foreclosure or deed-in-lieu of
               foreclosure ("REO Property").

     The  "Determination  Date" means, as to any Distribution Date, the 21st day
of the month of that  Distribution  Date, or, if that day is not a business day,
the next preceding business day; provided,  however, that the Determination Date
in each  month  will  be at  least  two  business  days  preceding  the  related
Distribution Date.

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments on the Primary  Certificates  rather  than to  guarantee  or
insure  against  losses.  The Servicer only has to make Advances with respect to
delinquent  payments of principal of or interest on each Loan to the extent that
the Advances are, in its reasonable  judgment,  recoverable from future payments
and collections or insurance  payments or proceeds of liquidation of the related
Loan.

     If the Servicer decides on any  Determination  Date to make an Advance on a
Loan,  that  Advance  will be  included  with the  distribution  on the  related
Distribution  Date to the  holders of the Primary  Certificates.  Failure by the
Servicer to make an Advance  required under the Pooling and Servicing  Agreement
with respect to the Primary Certificates will be an Event of Default thereunder,
in which case the Trustee,  acting in the capacity of servicer, or the successor
servicer will be obligated to make that Advance, in accordance with the terms of
the Pooling and Servicing Agreement.

                         DESCRIPTION OF THE CERTIFICATES

General

     The trust fund will issue the  Certificates  pursuant  to the  Pooling  and
Servicing Agreement.  Set forth below are descriptions of the material terms and
provisions  pertaining to the issuance of the  Certificates.  When this document
refers to  particular  provisions  or terms used in the  Pooling  and  Servicing
Agreement,   the  actual  provisions,   including   definitions  of  terms,  are
incorporated in this document by reference.

                                      S-63


     The Mortgage Pass-Through Certificates,  Series 2004-3, will consist of the
Senior Certificates,  the Subordinate Certificates, the Class X Certificates and
the  Class  R  Certificates.  Each  Certificate  will  represent  an  undivided,
fractional ownership interest in the trust fund created and held pursuant to the
Pooling  and  Servicing  Agreement,  subject to the limits and the  priority  of
distribution described therein.

     This  document  only  offers the  Offered  Certificates.  Each class of the
Offered  Certificates will have the initial Class  Certificate  Balance and will
bear  interest  at the rate per annum set forth or  described  on the cover page
hereof,  subject to the applicable Net WAC Cap. However,  the pass-through rates
on the Class AF-5,  Class AF-6,  Class AV-1,  Class AV-2,  Class M-1, Class M-2,
Class  M-3  and  Class  M-4  Certificates  will  increase  in the  circumstances
described  under   "--Distribution   of  Interest."   Interest  on  the  Primary
Certificates will be subject to adjustment as described under "--Distribution of
Interest." The Offered  Certificates  will have an initial  aggregate  principal
balance  of  $637,292,000.  The trust  fund  will  initially  issue the  Offered
Certificates in book-entry form.

     The Class B-3  Certificates are being privately  offered  contemporaneously
with the sale of the Offered  Certificates  pursuant to a  confidential  private
placement  memorandum.  The  trust  fund  will  initially  issue  the  Class B-3
Certificates  in  book-entry  form.  The  Class B-3  Certificates  will have the
following initial Class Certificate Balance and Pass-Through Rate:

                            Class
                        Certificate
       Class               Balance        Pass-Through Rate (1)
       -----               -------        ---------------------
        B-3             $7,110,000           LIBOR + 3.500%

               ----------
               (1)  This rate may be  limited  by the  applicable  maximum  rate
                    described   under   the   caption    "Description   of   the
                    Certificates--Distribution of Interest."

     The Class X Certificates and the Class R Certificates,  which are not being
offered  hereby,  may be  sold at any  time  on or  after  the  Closing  Date in
accordance with the Pooling and Servicing Agreement.

Separate REMIC Structure

     For  federal  income tax  purposes,  the trust  fund,  other than the Yield
Maintenance Agreement,  the Net WAC Cap Account and the Reserve Fund, created by
the Pooling and  Servicing  Agreement  will include  multiple  segregated  asset
pools,  each of which will be treated  as a  separate  REMIC,  creating a tiered
REMIC structure.  The Primary  Certificates,  excluding any associated rights to
receive  payments  from  the  Net WAC  Cap  Account  or  Reserve  Fund,  will be
designated as regular interests in a REMIC.

Book-Entry Certificates

     The  trust  fund  will  issue  the  Primary  Certificates  in one  or  more
certificates that equal the aggregate  initial Class Certificate  Balance of the
relevant  class of  Certificates  and  which  will be held by a  nominee  of The
Depository  Trust  Company  ("DTC").   Persons  acquiring  beneficial  ownership
interests  in the Primary  Certificates  ("Beneficial  Owners")  will hold their
Certificates  indirectly through the book-entry  facilities of DTC in the United
States or, upon  request,  through  Clearstream,  Luxembourg,  or the  Euroclear
System in Europe,  if they are  participants  of those  systems,  or  indirectly
through  participants  of those  systems.  Investors  may hold their  beneficial
interests in the Primary Certificates in minimum  denominations  representing an
original  principal  amount of $25,000 and  integral  multiples  of $1 in excess
thereof.  One  investor  of each class of the  Primary  Certificates  may hold a
beneficial  interest  therein  that is not an  integral  multiple of $1. DTC has
informed  the  Depositor  that  its  nominee  will  be  Cede  &  Co.   ("Cede").
Accordingly,  Cede  is  expected  to be the  holder  of  record  of the  Primary
Certificates.  Except as described in the prospectus  under  "Description of the
Certificates--Book-Entry   Certificates,"  no  Beneficial  Owner  of  a  Primary
Certificate will be entitled to receive a physical certificate representing that
Certificate (a "Definitive Certificate").

     Unless and until Definitive Certificates are issued, it is anticipated that
the only  certificateholder of the Primary Certificates will be Cede, as nominee
of  DTC.   Beneficial   Owners  of  the   Primary   Certificates   will  not  be
"Certificateholders,"  as  that  term  is  used  in the  Pooling  and  Servicing
Agreement.  Beneficial  Owners  are only  permitted  to  exercise  the rights of
certificateholders directly through DTC and DTC participants. Monthly and

                                      S-64


annual  reports on the trust fund  provided to Cede,  as nominee of DTC,  may be
made available to Beneficial Owners upon request,  in accordance with the rules,
regulations  and  procedures   creating  and  affecting  DTC,  and  to  the  DTC
participants  to whose  accounts the Primary  Certificates  of those  Beneficial
Owners are credited.

     For a description of the book-entry  procedures generally applicable to the
Primary   Certificates,   see   "Description   of   the   Securities--Book-Entry
Registration of Securities" in the prospectus.  For information  with respect to
tax documentation  procedures relating to the Certificates,  see "Federal Income
Tax Consequences" herein and "Global Clearance, Settlement and Tax Documentation
Procedures--Certain U.S. Federal Income Tax Documentation Requirements" in Annex
I hereto.

Payments on Loans; Certificate and Distribution Accounts

     On or prior to the Closing  Date,  the Servicer  will  establish an account
(the  "Certificate  Account")  that will be  maintained  for the  benefit of the
Trustee on behalf of the  certificateholders.  Funds credited to the Certificate
Account  may be  invested  for the  benefit  and at the risk of the  Servicer in
Permitted  Investments  that are scheduled to mature on or prior to the business
day  preceding  the next  Distribution  Date.  "Permitted  Investments"  will be
specified  in the Pooling  and  Servicing  Agreement  and will be limited to the
types   of   investments    described   in   the   prospectus    under   "Credit
Enhancement--Reserve Accounts."

     All  payments  in respect of  principal  and  interest,  net of the related
Servicing Fee, on the Loans  received by the Servicer  subsequent to the Cut-off
Date,  other  than  principal  and  interest  due on the Loans on or before  the
Cut-off Date,  including  Insurance  Proceeds and Liquidation  Proceeds,  net of
Liquidation  Expenses,  and any  Recoveries  are  required  to be paid  into the
Certificate  Account  not later than the next  business  day  following  receipt
thereof. The Servicer may retain as additional servicing compensation Prepayment
Interest Excess, all late payment fees,  assumption fees,  prepayment  penalties
and other  similar  charges and, so long as no Event of Default has occurred and
is continuing under the Pooling and Servicing Agreement, all reinvestment income
earned on amounts on deposit in the Certificate Account.

     Pursuant to the Pooling and Servicing Agreement, the Servicer will have the
right to make  Permitted  Trustee  Withdrawals  for payment to the Trustee  from
amounts  held in the  Certificate  Account  and, to the extent that the Servicer
does not make those Permitted Trustee Withdrawals within a reasonable time after
a request has been made by the Trustee,  the Trustee will have the right to make
those  Permitted  Trustee  Withdrawals  from  amounts  held in the  Distribution
Account (prior to making any other  distributions from the Distribution  Account
on the applicable  Distribution Date).  "Permitted Trustee  Withdrawals" consist
of, among other things,  withdrawals of (i) expenses  incurred by the Trustee in
connection  with the  transition of servicing upon the occurrence of an Event of
Default  under the Pooling and  Servicing  Agreement  in an amount not to exceed
$75,000 per servicing  transition event and (ii) reimbursable  indemnity amounts
not to exceed $150,000 per annum.

     On or prior to the business day  immediately  preceding  each  Distribution
Date,  the Servicer  will withdraw  from the  Certificate  Account the amount of
Available  Funds with respect to that  Distribution  Date, and will deposit this
amount in an account  established  and maintained by the Trustee for the benefit
of the certificateholders (the "Distribution Account").

Distributions Generally

     The Trustee will make  distributions on the Certificates on the 25th day of
each  month,  or if that day is not a business  day, on the first  business  day
thereafter,  commencing on August 25, 2004 (each, a "Distribution Date"), to the
persons in whose names (1) the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1,
Class B-2 and Class B-3  Certificates are registered at the close of business on
the business day preceding that Distribution Date, and (2) the Class AF-2, Class
AF-3,  Class AF-4,  Class AF-5,  Class AF-6, Class M-1, Class M-2, Class M-3 and
Class M-4  Certificates  are  registered  at the close of  business  on the last
business day of the calendar month immediately  preceding that Distribution Date
(or,  with respect to the first  Distribution  Date and each such class,  at the
close of business on the Closing Date) (each, a "Record Date").

     Distributions on each Distribution Date will be made by check mailed to the
address  of  the  person  entitled  thereto  as it  appears  on  the  applicable
certificate register or, in the case of a certificateholder  who holds 100% of a

                                      S-65


class of  Certificates  or who  holds  Certificates  with an  aggregate  initial
principal  balance of  $1,000,000 or more and who has so notified the Trustee in
writing in accordance with the Pooling and Servicing Agreement, by wire transfer
in immediately  available  funds to the account of that  certificateholder  at a
bank  or  other  depository   institution   having   appropriate  wire  transfer
facilities.  However,  the final  distribution in retirement of the Certificates
will be made only upon  presentment  and  surrender of the  Certificates  at the
Corporate Trust Office of the Trustee.

     As described below,  distributions to holders of Certificates  will be made
on each Distribution  Date from Available Funds.  "Available Funds" with respect
to any Distribution Date generally will be equal to the sum of

          o    all scheduled installments of interest and principal on the Loans
               due on the Due Date in the calendar month  preceding the month in
               which that  Distribution  Date occurs and  received  prior to the
               related Determination Date, together with any Advances in respect
               thereof;

          o    all proceeds of any  insurance  policies,  including  any primary
               mortgage guaranty insurance policies,  with respect to the Loans,
               to the extent those  proceeds are not applied to the  restoration
               of the related mortgaged  property or released to the borrower in
               accordance  with  the  Servicer's  normal  servicing   procedures
               (collectively,  "Insurance  Proceeds") and all other cash amounts
               received  and retained in  connection  with any  condemnation  or
               partial  release of a mortgaged  property or the  liquidation  of
               defaulted   Loans,  by  foreclosure  or  otherwise,   other  than
               Recoveries   (together  with  Insurance  Proceeds,   "Liquidation
               Proceeds"), during the calendar month preceding the month of that
               Distribution  Date (in each case,  net of  unreimbursed  expenses
               incurred in connection  with a  liquidation  or  foreclosure  and
               unreimbursed Advances, if any);

          o    all Recoveries, if any, for that Distribution Date;

          o    all partial or full prepayments  received on the Loans during the
               calendar month preceding the month of that Distribution Date (the
               "Prepayment Period"); and

          o    amounts  received with respect to that  Distribution  Date as the
               Substitution  Adjustment Amount or purchase price in respect of a
               Deleted Loan or a Loan repurchased by a Seller or the Servicer or
               sold by the  Servicer as of that  Distribution  Date,  reduced by
               amounts in reimbursement  for Advances  previously made and other
               amounts as to which the  Servicer is  entitled  to be  reimbursed
               from  the  Certificate   Account  pursuant  to  the  Pooling  and
               Servicing Agreement.

     The Class R Certificates  will remain  outstanding for so long as the trust
fund exists,  whether or not they are receiving current  distributions.  On each
Distribution  Date, the holders of the Class R Certificates  will be entitled to
receive any remaining  Available Funds after payment of the other  distributions
described in  "--Distribution  of Interest"  "--Distribution  of Principal"  and
"--Distribution  of Monthly  Excess  Interest  Amounts,"  including the required
deposit into the Net WAC Cap Account and payments,  if any,  required to be made
to the Class X Certificates for that Distribution Date.

Distribution of Interest

     On each Distribution Date, the Trustee will distribute payments of interest
in the  order of  priority  and in the  amounts  set forth  below to the  extent
available (the "Monthly Interest Distribution"):

     (A)  from the Group I  Interest  Remittance  Amount  for that  Distribution
          Date:

          (1)  first,   to  the   Trustee,   any  amounts  then  due  and  owing
               representing  fees of the Trustee based on the  aggregate  Stated
               Principal  Balance  of the Group I Loans  and,  to the extent not
               paid by Permitted  Trustee  Withdrawals,  expenses and  indemnity
               amounts  due and  owing to the  Trustee  relating  to the Group I
               Loans;

          (2)  second,  to the  Servicer,  an amount equal to the sum of (a) the
               Servicing Fee relating to the Group I Loans, except to the extent
               previously paid with permitted  withdrawals  from the Certificate
               Account,  and (b) any other  amounts  expended by the Servicer in

                                      S-66


               connection with the Group I Loans and reimbursable  thereto under
               the  Pooling  and   Servicing   Agreement   but  not   previously
               reimbursed;

          (3)  third,  concurrently,  to the Class AF-1, Class AF-2, Class AF-3,
               Class AF-4, Class AF-5 and Class AF-6 Certificates, pro rata, the
               applicable  Interest  Distribution  Amounts for that Distribution
               Date;

          (4)  fourth, concurrently,  to the Class AF-1, Class AF-2, Class AF-3,
               Class AF-4, Class AF-5 and Class AF-6 Certificates, pro rata, the
               applicable Unpaid Interest Amounts, if any; and

          (5)  fifth,   concurrently,   to  the  Class   AV-1  and  Class   AV-2
               Certificates, pro rata, an amount equal to the excess, if any, of
               (a) the amount required to be distributed pursuant to clause B(3)
               and  clause   B(4)  below   (with   respect  to  the  Class  AV-1
               Certificates) and clause C(3) and clause C(4) below (with respect
               to the Class AV-2  Certificates)  for that Distribution Date over
               (b) the amount  actually  distributed  pursuant to those  clauses
               from the Group II-A Interest Remittance Amount and the Group II-B
               Interest Remittance Amount, respectively, and not otherwise paid.

     (B)  from the Group II-A Interest  Remittance  Amount for that Distribution
          Date:

          (1)  first,   to  the   Trustee,   any  amounts  then  due  and  owing
               representing  fees of the Trustee based on the  aggregate  Stated
               Principal  Balance of the Group II-A Loans and, to the extent not
               paid by Permitted  Trustee  Withdrawals,  expenses and  indemnity
               amounts due and owing to the  Trustee  relating to the Group II-A
               Loans;

          (2)  second,  to the  Servicer,  an amount equal to the sum of (a) the
               Servicing  Fee  relating to the Group II-A  Loans,  except to the
               extent  previously  paid  with  permitted  withdrawals  from  the
               Certificate  Account,  and (b) any other amounts  expended by the
               Servicer in connection with the Group II-A Loans and reimbursable
               thereto  under  the  Pooling  and  Servicing  Agreement  but  not
               previously reimbursed;

          (3)  third, to the Class AV-1  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (4)  fourth,  to the Class AV-1  Certificates,  the applicable  Unpaid
               Interest Amounts, if any; and

          (5)  fifth,  concurrently to the Class AF Certificates  and Class AV-2
               Certificates, pro rata, an amount equal to the excess, if any, of
               (a) the amount required to be distributed pursuant to clause A(3)
               and clause A(4) above (with respect to the Class AF Certificates)
               and clause C(3) and clause C(4) below (with  respect to the Class
               AV-2 Certificates) for that Distribution Date over (b) the amount
               actually  distributed  pursuant to those clauses from the Group I
               Interest Remittance Amount and the Group II-B Interest Remittance
               Amount, respectively, and not otherwise paid.

     (C)  from the Group II-B Interest  Remittance  Amount for that Distribution
          Date:

          (1)  first,   to  the   Trustee,   any  amounts  then  due  and  owing
               representing  fees of the Trustee based on the  aggregate  Stated
               Principal  Balance of the Group II-B Loans and, to the extent not
               paid by Permitted  Trustee  Withdrawals,  expenses and  indemnity
               amounts due and owing to the  Trustee  relating to the Group II-B
               Loans;

          (2)  second,  to the  Servicer,  an amount equal to the sum of (a) the
               Servicing  Fee  relating to the Group II-B  Loans,  except to the
               extent  previously  paid  with  permitted  withdrawals  from  the
               Certificate  Account,  and (b) any other amounts  expended by the
               Servicer in

                                      S-67


               connection  with the Group  II-B Loans and  reimbursable  thereto
               under the  Pooling and  Servicing  Agreement  but not  previously
               reimbursed;

          (3)  third, to the Class AV-2  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (4)  fourth,  to the Class AV-2  Certificates,  the applicable  Unpaid
               Interest Amounts, if any; and

          (5)  fifth,  concurrently to the Class AF Certificates  and Class AV-1
               Certificates, pro rata, an amount equal to the excess, if any, of
               (a) the amount required to be distributed pursuant to clause A(3)
               and clause A(4) above (with respect to the Class AF Certificates)
               and clause B(3) and clause B(4) above (with  respect to the Class
               AV-1 Certificates) for that Distribution Date over (b) the amount
               actually  distributed  pursuant to those clauses from the Group I
               Interest Remittance Amount and the Group II-A Interest Remittance
               Amount, respectively, and not otherwise paid.

     (D)  from the Remaining  Interest  Remittance  Amount for that Distribution
          Date:

          (1)  first,  to the Class M-1  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (2)  second,  to the Class M-2 Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (3)  third,  to the Class M-3  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (4)  fourth,  to the Class M-4 Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (5)  fifth,  to the Class B-1  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (6)  sixth,  to the Class B-2  Certificates,  the applicable  Interest
               Distribution Amount for that Distribution Date;

          (7)  seventh,  to the Class B-3 Certificates,  the applicable Interest
               Distribution Amount for that Distribution Date; and

          (8)  eighth,  the Monthly Excess Interest Amount for that Distribution
               Date, will be applied as described below under "--Distribution of
               Monthly Excess Cashflow Amounts."

     Accrued  interest  to be  distributed  on any  Distribution  Date  will  be
calculated on the basis of the related  Class  Certificate  Balance  immediately
prior to that Distribution Date.  Interest will be calculated and payable on the
basis of:

          o    with  respect to the Class AF-1,  Class AV-1,  Class AV-2,  Class
               B-1, Class B-2 and Class B-3 Certificates, a 360-day year and the
               actual  number of days  elapsed in the related  Interest  Accrual
               Period; and

          o    with  respect to the Class AF-2,  Class AF-3,  Class AF-4,  Class
               AF-5,  Class AF-6,  Class M-1, Class M-2, Class M-3 and Class M-4
               Certificates, a 360-day year divided into twelve 30-day months.

                                      S-68


     Any Unpaid  Interest Amount will be carried forward and added to the amount
holders  of the  relevant  class of Primary  Certificates  will be  entitled  to
receive  on the next  Distribution  Date.  Such a  shortfall  could  occur,  for
example,  if  losses  realized  on the  Loans  were  exceptionally  high or were
concentrated in a particular month.

     "Group I Interest  Remittance Amount" means, as of any Determination  Date,
the sum, without  duplication,  of (1) all interest collected or advanced on the
Group I Loans  during  the  related  Due  Period,  and  (2) the  portion  of any
Substitution Adjustment Amount, Termination Price, purchase price of a Loan sold
by the  Servicer  or  repurchased  by a Seller or the  Servicer  pursuant to the
Pooling and Servicing Agreement,  or Liquidation Proceeds,  relating to interest
with respect to the Group I Loans and received during the related Due Period.

     "Group II-A Interest  Remittance  Amount"  means,  as of any  Determination
Date, the sum, without duplication, of (1) all interest collected or advanced on
the Group II-A Loans  during the related Due Period,  and (2) the portion of any
Substitution Adjustment Amount, Termination Price, purchase price of a Loan sold
by the  Servicer  or  repurchased  by a Seller or the  Servicer  pursuant to the
Pooling and Servicing Agreement,  or Liquidation Proceeds,  relating to interest
with respect to the Group II-A Loans and received during the related Due Period.

     "Group II-B Interest  Remittance  Amount"  means,  as of any  Determination
Date, the sum, without duplication, of (1) all interest collected or advanced on
the Group II-B Loans  during the related Due Period,  and (2) the portion of any
Substitution Adjustment Amount, Termination Price, purchase price of a Loan sold
by the  Servicer  or  repurchased  by a Seller or the  Servicer  pursuant to the
Pooling and Servicing Agreement,  or Liquidation Proceeds,  relating to interest
with respect to the Group II-B Loans and received during the related Due Period.

     With respect to each Distribution Date, the "Interest Accrual Period"

          o    for the Class AF-1,  Class AV-1, Class AV-2, Class B-1, Class B-2
               and Class B-3 Certificates  will be the period  commencing on the
               Distribution  Date in the prior calendar month (or on the Closing
               Date with respect to the first  Distribution  Date) and ending on
               the day preceding that Distribution Date, and

          o    for the Class AF-2,  Class AF-3,  Class AF-4,  Class AF-5,  Class
               AF-6,  Class M-1, Class M-2, Class M-3 and Class M-4 Certificates
               will be the calendar month preceding that Distribution Date.

     The  "Interest   Distribution   Amount"  for  each  class  of  the  Primary
Certificates  will be equal to the amount of interest accrued during the related
Interest Accrual Period at the  Pass-Through  Rate for that class on the related
Class Certificate Balance, less the amount of Net Interest Shortfalls applicable
to that class.

     The "Monthly Excess Interest Amount" for any Distribution Date is an amount
equal  to  any  Remaining   Interest   Remittance  Amount  remaining  after  the
distributions  set forth in clauses D(1)  through  D(7) of the Monthly  Interest
Distribution.

     With  respect  to any  Distribution  Date  and  any  class  of the  Primary
Certificates,  "Net  Interest  Shortfalls"  is a pro rata portion  (based on the
amount of  interest  to which each of those  classes  would  have been  entitled
notwithstanding those Net Interest Shortfalls) of an amount equal to the sum of:

          o    the aggregate  amount of interest that would  otherwise have been
               received  with  respect  to each Loan that was the  subject  of a
               Relief Act  Reduction  during the calendar  month  preceding  the
               month of that Distribution Date, and

          o    any Net Prepayment  Interest Shortfalls with respect to the Loans
               and that Distribution Date.

     With  respect  to  any  Distribution  Date,  a  "Net  Prepayment   Interest
Shortfall"  is  the  amount  by  which  the  aggregate  of  Prepayment  Interest
Shortfalls  during the calendar month  preceding the month of that  Distribution
Date  exceeds the  aggregate  amount  payable on that  Distribution  Date by the
Servicer   with  respect  to  the  Loans  as  described   under   "Servicing  of
Loans--Adjustment to Servicing Fee in Connection with Certain Prepaid Loans."

                                      S-69


     The "Net WAC Cap" with respect to each Distribution Date is a rate equal to

          o    with respect to the Class AF-1 Certificates, the weighted average
               Adjusted Net  Mortgage  Rate of the Group I Loans as of the first
               day of  the  Due  Period  relating  to  that  Distribution  Date,
               weighted on the basis of the aggregate  principal  balance of the
               Group I Loans as of the first day of the related Due Period,  all
               calculated  on the basis of a 360-day year and the actual  number
               of days  elapsed in the  related  Interest  Accrual  Period  (the
               "Adjustable Class AF Cap"),

          o    with  respect to the Class AF-2,  Class AF-3,  Class AF-4,  Class
               AF-5 and Class AF-6  Certificates,  the weighted average Adjusted
               Net Mortgage Rate of the Group I Loans as of the first day of the
               Due Period relating to that  Distribution  Date,  weighted on the
               basis of the aggregate  principal balance of the Group I Loans as
               of the first day of the related Due Period, all calculated on the
               basis of a  360-day  year made up of twelve  30-day  months  (the
               "Fixed Class AF Cap"),

          o    with respect to the Class AV-1 Certificates, the weighted average
               Adjusted  Net  Mortgage  Rate of the Group  II-A  Loans as of the
               first day of the Due Period relating to that  Distribution  Date,
               weighted on the basis of the aggregate  principal  balance of the
               Group II-A Loans as of the first day of the  related  Due Period,
               all  calculated  on the  basis of a 360-day  year and the  actual
               number of days elapsed in the related Interest Accrual Period,

          o    with respect to the Class AV-2 Certificates, the weighted average
               Adjusted  Net  Mortgage  Rate of the Group  II-B  Loans as of the
               first day of the Due Period relating to that  Distribution  Date,
               weighted on the basis of the aggregate  principal  balance of the
               Group II-B Loans as of the first day of the  related  Due Period,
               all  calculated  on the  basis of a 360-day  year and the  actual
               number of days elapsed in the related Interest Accrual Period,

          o    with respect to the Class M-1, Class M-2, Class M-3 and Class M-4
               Certificates, the lesser of

               o    the Fixed Class AF Cap, or

               o    the weighted average Adjusted Net Mortgage Rate of the Loans
                    as of the  first  day of the  Due  Period  relating  to that
                    Distribution  Date,  weighted on the basis of the  aggregate
                    principal  balance  of the  Loans as of the first day of the
                    related Due Period, all calculated on the basis of a 360-day
                    year made up of twelve 30-day months,

          o    with   respect  to  the  Class  B-1,   Class  B-2  or  Class  B-3
               Certificates, the lesser of

               o    the Adjustable Class AF Cap, or

               o    the weighted average Adjusted Net Mortgage Rate of the Loans
                    as of the  first  day of the  Due  Period  relating  to that
                    Distribution  Date,  weighted on the basis of the  aggregate
                    principal  balance  of the  Loans as of the first day of the
                    related Due Period, all calculated on the basis of a 360-day
                    year and the actual  number of days  elapsed in the  related
                    Interest Accrual Period.

     The Class AF-1,  Class AV-1, Class AV-2, Class B-1, Class B-2 and Class B-3
Certificates will also be entitled to receive any Net WAC Cap Carryover for each
Distribution  Date from the Net WAC Cap  Account,  on a pro rata  basis,  to the
extent  of  the  available  funds  therein.   The  Class  AV-1  and  Class  AV-2
Certificates  may also be entitled to receive Net WAC Cap Carryover  relating to
the Class AV-1 and Class AV-2 Certificates,  respectively, for each Distribution
Date from the Reserve Fund as described  below under "--The Reserve Fund and the
Yield Maintenance  Agreement." The "Net WAC Cap Carryover"  payable to the Class
AF-1,  Class AV-1,  Class AV-2,  Class B-1, Class B-2 and Class B-3 Certificates
with respect to each Distribution Date is the sum of:

                                      S-70


               o    the excess, if any, of the Interest  Distribution Amount for
                    the relevant  class of  Certificates  for that  Distribution
                    Date,  calculated  at the  Formula  Rate,  over  the  actual
                    Interest  Distribution  Amount  for the  relevant  class  of
                    Certificates for that Distribution Date, and

               o    any Net WAC Cap Carryover  relating to that class  remaining
                    unpaid  from the  prior  Distribution  Date,  together  with
                    interest  accrued  thereon at the  Formula  Rate  during the
                    related Interest Accrual Period.

     The "Pass-Through  Rate" for each class of the Offered  Certificates is the
lesser of (1) the lesser of (a) the rate per annum set forth or  described  with
respect to that class on the cover page hereof  (except that with respect to any
Distribution  Date  after  the date on which  the  Servicer  has the  option  to
purchase, in whole, the Loans and the REO Property, if any, in the trust fund at
that time, as described under the caption "--Optional  Termination," the rate on
the Class AF-5  Certificates  will increase to 6.200% per annum, the rate on the
Class AF-6 Certificates will increase to 5.560% per annum, the rate on the Class
M-1  Certificates  will increase to 6.200% per annum,  the rate on the Class M-2
Certificates  will  increase  to  6.200%  per  annum,  the rate on the Class M-3
Certificates  will  increase  to  6.200%  per  annum,  the rate on the Class M-4
Certificates  will  increase  to 6.200%  per  annum,  the rate on the Class AV-1
Certificates  will  increase to One-Month  LIBOR plus 0.640% and the rate on the
Class AV-2  Certificates  will increase to One-Month  LIBOR plus 0.680%) and (b)
14.00% (the "Formula Rate"), and (2) the applicable Net WAC Cap.

     The "Pass-Through Rate" for the Class B-3 Certificates is the lesser of (1)
the lesser of (a) One-Month LIBOR plus 3.500% and (b) 14.00% (the "Formula Rate"
for the Class B-3 Certificates) and (2) the applicable Net WAC Cap.

     A "Prepayment Interest Shortfall" is the amount by which interest paid by a
borrower in connection with a prepayment of principal on a Loan is less than one
month's interest at the related mortgage rate, net of the Servicing Fee Rate, on
the Stated Principal Balance of that Loan.

     A "Relief Act  Reduction" is a reduction in the amount of monthly  interest
payment on a Loan  pursuant to the  Servicemembers  Civil Relief Act. See "Legal
Aspects of the Loans--Servicemembers Civil Relief Act" in the prospectus.

     The "Remaining  Interest Remittance Amount" for any Distribution Date is an
amount equal to the sum of any Group I Interest  Remittance  Amount,  Group II-A
Interest  Remittance Amount and Group II-B Interest  Remittance Amount remaining
after the  distributions  set forth in clauses  (A),  (B) and (C) of the Monthly
Interest Distribution.

     The "Unpaid  Interest  Amount"  for each class of the Primary  Certificates
will be equal to the amount, if any, by which that class' Interest  Distribution
Amount on each prior Distribution Date exceeded the amount actually  distributed
to that  class  as  interest  on that  Distribution  Date  and not  subsequently
distributed, together with interest accrued thereon at the Pass-Through Rate.

Distribution of Principal

     On each Distribution Date before the Stepdown Date or with respect to which
a Trigger Event is in effect, the Trustee will distribute  payments of principal
in the  order of  priority  and in the  amounts  set forth  below to the  extent
available ("Pre-Stepdown Monthly Principal Distribution"):

     (A)  from the Principal Distribution Amount for the Group I Loans:

          (1)  first,  the Class AF-6 Lockout  Distribution  Amount to the Class
               AF-6  Certificates,  until the Class Certificate  Balance thereof
               has been reduced to zero; and

                                      S-71


          (2)  second, sequentially,  to the Class AF-1, Class AF-2, Class AF-3,
               Class  AF-4,  Class  AF-5 and Class  AF-6  Certificates,  in that
               order,  until the respective Class  Certificate  Balances thereof
               have been reduced to zero.

     (B)  from the Principal Distribution Amount for the Group II-A Loans:

          (1)  to the Class  AV-1  Certificates,  until  the  Class  Certificate
               Balance thereof has been reduced to zero.

     (C)  from the Principal Distribution Amount for the Group II-B Loans:

          (1)  to the Class  AV-2  Certificates,  until  the  Class  Certificate
               Balance thereof has been reduced to zero.

     (D)  from the Pre-Stepdown  Cross-collateralization  Principal Distribution
          Amount:

          (1)  concurrently,  to (i) the Class  AF-1,  Class  AF-2,  Class AF-3,
               Class AF-4, Class AF-5 and Class AF-6 Certificates,  in the order
               set forth in clause (A) above,  (ii) the Class AV-1  Certificates
               and (iii) the Class  AV-2  Certificates,  pro rata based on their
               respective Class  Certificate  Balances  outstanding after giving
               effect to the  distributions  in clauses  (A), (B) and (C) above,
               until  their  respective  Class  Certificate  Balances  have been
               reduced to zero.

     (E)  from the Pre-Stepdown Remaining Principal Distribution Amount:

          (1)  first, to the Class M-1 Certificates, until the Class Certificate
               Balance thereof has been reduced to zero;

          (2)  second,   to  the  Class  M-2   Certificates,   until  the  Class
               Certificate Balance thereof has been reduced to zero;

          (3)  third, to the Class M-3 Certificates, until the Class Certificate
               Balance thereof has been reduced to zero;

          (4)  fourth,   to  the  Class  M-4   Certificates,   until  the  Class
               Certificate Balance thereof has been reduced to zero;

          (5)  fifth, to the Class B-1 Certificates, until the Class Certificate
               Balance thereof has been reduced to zero;

          (6)  sixth, to the Class B-2 Certificates, until the Class Certificate
               Balance thereof has been reduced to zero;

          (7)  seventh,   to  the  Class  B-3  Certificates,   until  the  Class
               Certificate Balance thereof has been reduced to zero; and

          (8)  eighth,  any  amount  of  the  Pre-Stepdown  Remaining  Principal
               Distribution   Amount   remaining   after   making   all  of  the
               distributions  in clauses  (E)(1)  through  (E)(7)  above will be
               included as part of the Monthly Excess  Cashflow  Amount and will
               be applied as described  below under  "--Distribution  of Monthly
               Excess Cashflow Amounts."

     On each  Distribution  Date on or after the Stepdown  Date and as long as a
Trigger  Event  is not in  effect,  the  Trustee  will  distribute  payments  of
principal  in the order of  priority  and in the  amounts set forth below to the
extent available ("Post-Stepdown Monthly Principal Distribution"):

                                      S-72


     (A)  from the Principal Distribution Amount for the Group I Loans:

          (1)  first,  the Class AF-6 Lockout  Distribution  Amount to the Class
               AF-6  Certificates,  until the Class Certificate  Balance thereof
               has been reduced to zero; and

          (2)  second, the Class AF Principal  Distribution  Amount after giving
               effect to the  payment  of the Class  AF-6  Lockout  Distribution
               Amount, sequentially,  to the Class AF-1, Class AF-2, Class AF-3,
               Class  AF-4,  Class  AF-5 and Class  AF-6  Certificates,  in that
               order,  until the respective Class  Certificate  Balances thereof
               have been reduced to zero.

     (B)  from the Principal Distribution Amount for the Group II-A Loans:

          (1)  the Class AV-1  Principal  Distribution  Amount to the Class AV-1
               Certificates,  until the Class  Certificate  Balance  thereof has
               been reduced to zero.

     (C)  from the Principal Distribution Amount for the Group II-B Loans:

          (1)  the Class AV-2  Principal  Distribution  Amount to the Class AV-2
               Certificates,  until the Class  Certificate  Balance  thereof has
               been reduced to zero.

     (D)  from the Post-Stepdown  Cross-collateralization Principal Distribution
          Amount:

          (1)  concurrently,  to (i) the Class  AF-1,  Class  AF-2,  Class AF-3,
               Class AF-4, Class AF-5 and Class AF-6 Certificates,  in the order
               set forth in clause (A) above,  (ii) the Class AV-1  Certificates
               and (iii) the Class  AV-2  Certificates,  pro rata based on their
               respective Class  Certificate  Balances  outstanding after giving
               effect to the  distributions  in clauses  (A), (B) and (C) above,
               until  their  respective  Class  Certificate  Balances  have been
               reduced to zero.

     (E)  from the Post-Stepdown Remaining Principal Distribution Amount:

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

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

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

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

          (5)  fifth,  to the Class B-1  Certificates,  the Class B-1  Principal
               Distribution  Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (6)  sixth,  to the Class B-2  Certificates,  the Class B-2  Principal
               Distribution  Amount, until the Class Certificate Balance thereof
               has been reduced to zero;

          (7)  seventh,  to the Class B-3 Certificates,  the Class B-3 Principal
               Distribution  Amount, until the Class Certificate Balance thereof
               has been reduced to zero; and

          (8)  eighth,  any  amount  of the  Post-Stepdown  Remaining  Principal
               Distribution   Amount   remaining   after   making   all  of  the
               distributions  in clauses  (E)(1)  through  (E)(7)  above will be
               included as part of the Monthly Excess  Cashflow  Amount and will
               be applied as described  below under  "--Distribution  of Monthly
               Excess Cashflow Amounts."

                                      S-73


     "Aggregate Class B Early Distribution Amount" means, as of any Distribution
Date,  the  aggregate  sum of all amounts  paid to the Class B-1,  Class B-2 and
Class B-3  Certificates  on prior  Distribution  Dates pursuant to clauses (26),
(27) and (28) of the Monthly Excess Cashflow Distribution.

     "Allocation  Percentage"  means,  with respect to any Distribution Date and
group of Loans, the percentage equivalent of a fraction,  the numerator of which
is (1) the  Principal  Remittance  Amount  for  that  group  of  Loans  for that
Distribution  Date, and the denominator of which is (2) the sum of the Principal
Remittance Amounts for all groups of Loans for that Distribution Date.

     "Basic  Principal   Distribution   Amount"  means,   with  respect  to  any
Distribution  Date and group of  Loans,  the  amount by which (1) the  Principal
Remittance Amount for that group of Loans for that Distribution Date exceeds (2)
the  product  of the  Overcollateralization  Release  Amount,  if any,  for that
Distribution Date and the Allocation Percentage for that group of Loans for that
Distribution Date.

     The "Class Certificate Balance" of each class of Primary Certificates as of
any Distribution Date is the initial aggregate principal balance thereof reduced
by the sum of (1) all amounts previously distributed to holders of that class of
Primary Certificates as payments of principal, and (2) with respect to any class
of Subordinate  Certificates,  all Applied  Realized Loss Amounts for that class
for previous  Distribution Dates;  provided,  however,  that with respect to any
class of  Subordinate  Certificates  to which a Realized Loss has been allocated
(including any class of  Subordinated  Certificates  for which the related Class
Certificate  Balance has been reduced to zero), the Class Certificate Balance of
such class will be increased,  up to the amount of related  Recoveries  for such
Distribution Date as follows:

          (1)  first,   the  Class   Certificate   Balance   of  the  Class  M-1
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class;

          (2)  second,   the  Class   Certificate   Balance  of  the  Class  M-2
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class;

          (3)  third,   the  Class   Certificate   Balance   of  the  Class  M-3
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for such Class;

          (4)  fourth,   the  Class   Certificate   Balance  of  the  Class  M-4
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class;

          (5)  fifth,   the  Class   Certificate   Balance   of  the  Class  B-1
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class;

          (6)  sixth,   the  Class   Certificate   Balance   of  the  Class  B-2
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class; and

          (7)  seventh,   the  Class  Certificate   Balance  of  the  Class  B-3
               Certificates will be increased,  up to the amount of Net Recovery
               Realized Losses for that class.

     "Class AF Principal Distribution Amount" means, as of any Distribution Date
(1) prior to the Stepdown  Date or with  respect to which a Trigger  Event is in
effect,  the  lesser of (a) the  Principal  Distribution  Amount for the Group I
Loans and (b) the  aggregate of the Class  Certificate  Balances of the Class AF
Certificates immediately prior to that Distribution Date and (2) on or after the
Stepdown Date and as long as a Trigger Event is not in effect, the lesser of (a)
the  aggregate of the Class  Certificate  Balances of the Class AF  Certificates
immediately  prior  to that  Distribution  Date and (b) the  product  of (i) the
Allocation  Percentage  of the  Group I Loans  and  (ii)  the  Senior  Principal
Distribution Amount.

     The "Class AF-6 Lockout  Distribution Amount" for any Distribution Date (1)
prior to the  August  2013  Distribution  Date,  will be the  lesser  of (a) the
product  of  (i)  the  applicable   Class  AF-6  Lockout   Percentage  for  such
Distribution Date and (ii) the Class AF-6 Pro Rata Distribution  Amount for such
Distribution  Date and (b) the  Class

                                      S-74


Certificate  Balance of the Class AF-6  Certificates  immediately  prior to that
Distribution  Date, and (2) on or after the August 2013 Distribution  Date, will
be the Class AF Principal Distribution Amount for such Distribution Date.

     The "Class AF-6 Lockout  Percentage" for each Distribution Date shall be as
follows:

                Distribution Date         Class AF-6 Lockout Percentage
                -----------------         -----------------------------

             August 2004 - July 2007                      0%
             August 2007 - July 2009                     45%
             August 2009 - July 2010                     80%
             August 2010 - July 2011                    100%
             August 2011 - July 2013                    300%

     The "Class AF-6 Pro Rata  Distribution  Amount" for any  Distribution  Date
will be an amount equal to the product of (a) a fraction, the numerator of which
is the Class  Certificate  Balance  of the Class AF-6  Certificates  immediately
prior to such  Distribution Date and the denominator of which is an amount equal
to the sum of the Class  Certificate  Balances  of all  classes  of the Class AF
Certificates  immediately  prior to such  Distribution Date and (b) the Class AF
Principal Distribution Amount for such Distribution Date.

     "Class AV-1 Principal  Distribution  Amount" means, as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  lesser  of (1) the Class  Certificate  Balance  of the Class  AV-1
Certificates  immediately prior to that Distribution Date and (2) the product of
(a) the  Allocation  Percentage  of the  Group  II-A  Loans  and (b) the  Senior
Principal Distribution Amount.

     "Class AV-2 Principal  Distribution  Amount" means, as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  lesser  of (1) the Class  Certificate  Balance  of the Class  AV-2
Certificates  immediately prior to that Distribution Date and (2) the product of
(a) the  Allocation  Percentage  of the  Group  II-B  Loans  and (b) the  Senior
Principal Distribution Amount.

     "Class M-1 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution Amount on that Distribution Date) and (b) the
Class  Certificate  Balance of the Class M-1 Certificates  immediately  prior to
that  Distribution  Date  over  (2)  the  lesser  of  (a)  the  product  of  (i)
approximately  70.30% and (ii) the Pool Principal  Balance as of the last day of
the related Due Period and (b) the Pool Principal  Balance as of the last day of
the related Due Period  minus the product of (i) 0.50% and (ii) the Cut-off Date
Pool Principal Balance.

     "Class M-2 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution  Amount on that  Distribution  Date), (b) the
Class  Certificate  Balance of the Class M-1  Certificates  (after  taking  into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on that
Distribution  Date)  and (c) the  Class  Certificate  Balance  of the  Class M-2
Certificates  immediately prior to that Distribution Date over (2) the lesser of
(a) the product of (i) approximately  81.00% and (ii) the Pool Principal Balance
as of the last day of the related Due Period and (b) the Pool Principal  Balance
as of the last day of the related Due Period  minus the product of (i) 0.50% and
(ii) the Cut-off Date Pool Principal Balance.

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

                                      S-75


account  the  payment  of the  Senior  Principal  Distribution  Amount  on  that
Distribution  Date),  (b)  the  Class  Certificate  Balance  of  the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount  on that  Distribution  Date),  (c) the  Class  Certificate
Balance of the Class M-2 Certificates  (after taking into account the payment of
the Class M-2 Principal  Distribution  Amount on that Distribution Date) and (d)
the Class Certificate Balance of the Class M-3 Certificates immediately prior to
that  Distribution  Date  over  (2)  the  lesser  of  (a)  the  product  of  (i)
approximately  84.20% and (ii) the Pool Principal  Balance as of the last day of
the related Due Period and (b) the Pool Principal  Balance as of the last day of
the related Due Period  minus the product of (i) 0.50% and (ii) the Cut-off Date
Pool Principal Balance.

     "Class M-4 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution  Amount on that  Distribution  Date), (b) the
Class  Certificate  Balance of the Class M-1  Certificates  (after  taking  into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on that
Distribution  Date),  (c)  the  Class  Certificate  Balance  of  the  Class  M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on that  Distribution  Date),  (d) the  Class  Certificate
Balance of the Class M-3 Certificates  (after taking into account the payment of
the Class M-3 Principal  Distribution  Amount on that Distribution Date) and (e)
the Class Certificate Balance of the Class M-4 Certificates immediately prior to
that  Distribution  Date  over  (2)  the  lesser  of  (a)  the  product  of  (i)
approximately  86.90% and (ii) the Pool Principal  Balance as of the last day of
the related Due Period and (b) the Pool Principal  Balance as of the last day of
the related Due Period  minus the product of (i) 0.50% and (ii) the Cut-off Date
Pool Principal Balance.

     "Class B-1 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution  Amount on that  Distribution  Date), (b) the
Class  Certificate  Balance of the Class M-1  Certificates  (after  taking  into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on that
Distribution  Date),  (c)  the  Class  Certificate  Balance  of  the  Class  M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on that  Distribution  Date),  (d) the  Class  Certificate
Balance of the Class M-3 Certificates  (after taking into account the payment of
the Class M-3 Principal  Distribution Amount on that Distribution Date), (e) the
Class  Certificate  Balance of the Class M-4  Certificates  (after  taking  into
account  the  payment  of the Class M-4  Principal  Distribution  Amount on that
Distribution  Date)  and (f) the  Class  Certificate  Balance  of the  Class B-1
Certificates  immediately prior to that Distribution Date over (2) the lesser of
(a) the product of (i) approximately  89.40% and (ii) the Pool Principal Balance
as of the last day of the related Due Period and (b) the Pool Principal  Balance
as of the last day of the related Due Period  minus the product of (i) 0.50% and
(ii) the Cut-off Date Pool Principal Balance.

     "Class B-2 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution  Amount on that  Distribution  Date), (b) the
Class  Certificate  Balance of the Class M-1  Certificates  (after  taking  into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on that
Distribution  Date),  (c)  the  Class  Certificate  Balance  of  the  Class  M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on that  Distribution  Date),  (d) the  Class  Certificate
Balance of the Class M-3 Certificates  (after taking into account the payment of
the Class M-3 Principal  Distribution Amount on that Distribution Date), (e) the
Class  Certificate  Balance of the Class M-4  Certificates  (after  taking  into
account  the  payment  of the Class M-4  Principal  Distribution  Amount on that
Distribution  Date),  (f)  the  Class  Certificate  Balance  of  the  Class  B-1
Certificates  (after  taking into account the payment of the Class B-1 Principal
Distribution  Amount on that  Distribution  Date) and (g) the Class  Certificate
Balance of the Class B-2  Certificates  immediately  prior to that  Distribution
Date over (2) the lesser of (a) the product of (i) approximately 91.50% and (ii)
the Pool Principal  Balance as of the last day of the related Due Period and (b)
the Pool  Principal  Balance as of the last day of the related Due Period  minus
the product of (i) 0.50% and (ii) the Cut-off Date Pool Principal Balance.

     "Class B-3 Principal  Distribution  Amount" means,  as of any  Distribution
Date on or after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  excess  of (1) the sum of (a)  the  sum of the  Class  Certificate
Balances of the Senior  Certificates  (after  taking into account the payment of
the Senior Principal  Distribution  Amount on that  Distribution  Date), (b) the
Class  Certificate  Balance of the Class M-1  Certificates  (after  taking  into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on that
Distribution  Date),  (c)  the  Class

                                      S-76


Certificate Balance of the Class M-2 Certificates (after taking into account the
payment  of the Class M-2  Principal  Distribution  Amount on that  Distribution
Date), (d) the Class  Certificate  Balance of the Class M-3 Certificates  (after
taking into account the payment of the Class M-3 Principal  Distribution  Amount
on that Distribution  Date), (e) the Class Certificate  Balance of the Class M-4
Certificates  (after  taking into account the payment of the Class M-4 Principal
Distribution  Amount  on that  Distribution  Date),  (f) the  Class  Certificate
Balance of the Class B-1 Certificates  (after taking into account the payment of
the Class B-1 Principal  Distribution Amount on that Distribution Date), (g) the
Class  Certificate  Balance of the Class B-2 Certificates  immediately  prior to
that Distribution  Date and (h) the Class  Certificate  Balance of the Class B-3
Certificates  immediately prior to that Distribution Date over (2) the lesser of
(a) the product of (i) approximately  93.70% and (ii) the Pool Principal Balance
as of the last day of the related Due Period and (b) the Pool Principal  Balance
as of the last day of the related Due Period  minus the product of (i) 0.50% and
(ii) the Cut-off Date Pool Principal Balance.

     "Due Period"  means,  with respect to any  Distribution  Date, the calendar
month preceding the month of that Distribution Date.

     "Extra Principal  Distribution  Amount" means, as of any Distribution Date,
the lesser of (1) the Monthly Excess Interest Amount for that  Distribution Date
and (2) the Overcollateralization Deficiency for that Distribution Date.

     "Net Realized Losses" means, for any class of Subordinated Certificates and
any  Distribution  Date, the excess of (1) the amount of  unreimbursed  Realized
Losses previously  allocated to that class over (2) the sum of (a) the amount of
any increases to the Class  Certificate  Balance of that class due to Recoveries
and (b) Realized Loss Amortization Amounts previously distributed to such class.

     "Net  Recovery  Realized  Losses"  means,  for any  class  of  Subordinated
Certificates  and any  Distribution  Date, the excess of Net Realized Losses for
that Distribution Date over the Realized Loss Amortization Amount distributed to
that class on that Distribution Date.

     "Overcollateralization  Amount" means, as of any Distribution Date, (1) the
Pool  Principal  Balance  as of the last day of the  immediately  preceding  Due
Period,  minus (2) the  aggregate  Class  Certificate  Balance of all classes of
Primary  Certificates  (after taking into account all distributions of principal
on that Distribution Date).

     "Overcollateralization  Deficiency" means, as of any Distribution Date, the
excess,  if any,  of (1) the  Targeted  Overcollateralization  Amount  for  that
Distribution   Date  over  (2)  the   Overcollateralization   Amount   for  that
Distribution  Date,  calculated  for this purpose  after taking into account the
reduction on that  Distribution  Date of the Class  Certificate  Balances of all
classes of Primary  Certificates  resulting from the distribution of the related
Basic  Principal  Distribution  Amount on that  Distribution  Date, but prior to
taking into account any Applied Realized Loss Amounts on that Distribution Date.

     "Overcollateralization   Release   Amount"  means,   with  respect  to  any
Distribution  Date on or after the Stepdown Date on which a Trigger Event is not
in  effect,  the  lesser  of  (1)  the  Principal  Remittance  Amount  for  that
Distribution Date and (2) the excess,  if any, of (a) the  Overcollateralization
Amount  for  that  Distribution  Date,  assuming  that  100%  of  the  Principal
Remittance  Amount is applied as a principal payment on the Certificates on that
Distribution Date, over (b) the Targeted  Overcollateralization  Amount for that
Distribution  Date.  With  respect to any  Distribution  Date on which a Trigger
Event is in effect, the Overcollateralization Release Amount will be zero.

     "Post-Stepdown  Cross-collateralization  Principal Distribution Amount" for
any  Distribution  Date  is  an  amount  equal  to  the  sum  of  the  Principal
Distribution  Amounts for all groups of Loans remaining after the  distributions
set forth in clauses (A),  (B) and (C) of the  Post-Stepdown  Monthly  Principal
Distribution  (capped  at  a  maximum  amount  equal  to  the  Senior  Principal
Distribution  Amount remaining after the distributions set forth in clauses (A),
(B) and (C) of the Post-Stepdown Monthly Principal Distribution).

     "Post-Stepdown   Remaining   Principal   Distribution   Amount"   for   any
Distribution  Date is an amount equal to the sum of the  Principal  Distribution
Amounts for all groups of Loans remaining after the  distributions  set forth in
clauses  (A),  (B),  (C)  and  (D)  of  the   Post-Stepdown   Monthly  Principal
Distribution.

                                      S-77


     "Pre-Stepdown  Cross-collateralization  Principal  Distribution Amount" for
any  Distribution  Date  is  an  amount  equal  to  the  sum  of  the  Principal
Distribution  Amounts for all groups of Loans remaining after the  distributions
set forth in clauses  (A),  (B) and (C) of the  Pre-Stepdown  Monthly  Principal
Distribution.

     "Pre-Stepdown Remaining Principal Distribution Amount" for any Distribution
Date is an amount equal to the sum of the Principal Distribution Amounts for all
groups of Loans remaining after the distributions set forth in clauses (A), (B),
(C) and (D) of the Pre-Stepdown Monthly Principal Distribution.

     "Principal  Distribution  Amount" means,  with respect to any  Distribution
Date and group of Loans, the sum of (1) the Basic Principal  Distribution Amount
for that group of Loans for that  Distribution  Date and (2) the  product of the
Extra  Principal   Distribution  Amount  for  that  Distribution  Date  and  the
Allocation Percentage for that group of Loans for that Distribution Date.

     "Principal  Remittance Amount" means, with respect to any Distribution Date
and any group of Loans, to the extent of funds  available  therefor as described
herein,  the  amount  equal  to the sum  (less  certain  amounts  available  for
reimbursement of Advances and certain other  reimbursable  expenses  pursuant to
the  Pooling  and  Servicing   Agreement)  of  the  following  amounts  (without
duplication):  (1) each  payment of principal on a Loan in that group due during
the related Due Period and  received by the  Servicer on or prior to the related
Determination  Date,  including any Advances with respect thereto,  (2) all full
and  partial  principal  prepayments  on Loans  in that  group  received  by the
Servicer during the related  Prepayment  Period,  (3) the  Liquidation  Proceeds
allocable to principal  of Loans in that group  received  during the related Due
Period,  (4) the  Stated  Principal  Balance of each Loan in that group that was
sold by the Servicer or repurchased by a Seller or the Servicer  pursuant to the
Pooling  and  Servicing   Agreement  as  of  that  Distribution  Date,  (5)  any
Substitution  Adjustment  Amounts in  connection  with any Deleted Loans in that
group received with respect to that  Distribution  Date, (6) on the Distribution
Date on which the trust fund is to be terminated in accordance  with the Pooling
and Servicing  Agreement,  that portion of the  Termination  Price  allocable to
principal of Loans in that group, and (7) all Recoveries  relating to Liquidated
Loans from that Group received during the related Due Period, if any.

     "Recovery"  means,  with  respect  to any  Distribution  Date and Loan that
became  a  Liquidated  Loan  in  a  month  preceding  the  month  prior  to  the
Distribution Date, an amount received in respect of principal on that Loan which
has  previously  been  allocated  as a  Realized  Loss to a class or  classes of
Certificates, net of reimbursable expenses.

     "Remaining  Principal  Distribution  Amount" means, as of any  Distribution
Date, the sum of (a) the Pre-Stepdown  Remaining  Principal  Distribution Amount
remaining after making all of the distributions in clauses (E)(1) through (E)(7)
of the Pre-Stepdown  Monthly  Principal  Distribution and (b) the  Post-Stepdown
Remaining  Principal  Distribution  Amount  remaining  after  making  all of the
distributions  in clauses  (E)(1) through  (E)(7) of the  Post-Stepdown  Monthly
Principal Distribution, each for that Distribution Date.

     "Senior Enhancement Percentage" for any Distribution Date is the percentage
obtained by dividing (1) the sum of (a) the aggregate Class Certificate  Balance
of the Subordinate  Certificates and (b) the  Overcollateralization  Amount,  in
each  case  before  taking  into  account  the  distribution  of  the  Principal
Distribution Amounts on that Distribution Date by (2) the Pool Principal Balance
as of the last day of the related Due Period.

     "Senior Principal  Distribution  Amount" means, as of any Distribution Date
on or after the Stepdown  Date and as long as a Trigger  Event is not in effect,
the  excess  of (1) the sum of the  Class  Certificate  Balances  of the  Senior
Certificates  immediately prior to that Distribution Date over (2) the lesser of
(a) the product of (i) approximately  57.60% and (ii) the Pool Principal Balance
as of the last day of the related Due Period and (b) the Pool Principal  Balance
as of the last day of the related Due Period  minus the product of (i) 0.50% and
(ii) the Cut-off Date Pool Principal Balance.

     "Senior  Specified  Enhancement  Percentage"  on any date of  determination
thereof means approximately 42.40%.

                                      S-78


     "60+ Day Delinquent Loan" means each Loan with respect to which any portion
of a Scheduled  Payment  is, as of the last day of the prior Due  Period,  sixty
days or more  contractually  past due  (assuming  30 day  months),  each Loan in
foreclosure,  all REO Property and each Loan with respect to which the mortgagor
has filed for bankruptcy after the Closing Date.

     "Stepdown Date" means the earlier of (1) the Distribution Date on which the
Class Certificate  Balances of the Senior Certificates have been reduced to zero
or (2) the later to occur of (a) the Distribution  Date in August 2007 (the 37th
Distribution  Date)  or (b) the  first  Distribution  Date on which  the  Senior
Enhancement  Percentage  is  greater  than  or  equal  to the  Senior  Specified
Enhancement Percentage.

     "Targeted  Overcollateralization Amount" means as of any Distribution Date,
(1)  prior  to the  Stepdown  Date,  the sum of (a)  approximately  3.15% of the
Cut-off  Date  Pool  Principal  Balance  and  (b)  the  Aggregate  Class B Early
Distribution  Amount,  and (2) on and after the Stepdown Date, the lesser of (a)
the sum of (i)  approximately  3.15% of the Cut-off Date Pool Principal  Balance
and (ii) the Aggregate Class B Early Distribution  Amount and (b) the greater of
(i) the excess of (x)  approximately  13.10% of the Pool Principal Balance as of
the last day of the related Due Period over (y) the excess of (I) the sum of the
Class  Certificate   Balances  of  the  Class  B-1,  Class  B-2  and  Class  B-3
Certificates  as of the Closing Date over (II) the  aggregate  of  distributions
made in  respect  of  principal  to the  Class  B-1,  Class  B-2 and  Class  B-3
Certificates on all prior  Distribution Dates and (ii) 0.50% of the Cut-off Date
Pool Principal Balance. With respect to any Distribution Date on which a Trigger
Event is in effect, the Targeted  Overcollateralization  Amount will be equal to
the  Targeted   Overcollateralization   Amount  for  the  immediately  preceding
Distribution Date.

     A "Trigger Event" is in effect on a Distribution  Date if (1) the six-month
rolling  average of 60+ Day  Delinquent  Loans  equals or exceeds  38.35% of the
Senior  Enhancement  Percentage or (2) the aggregate  amount of Realized  Losses
incurred  since the Cut-off  Date through the last day of the related Due Period
divided by the  Cut-off  Date Pool  Principal  Balance  exceeds  the  applicable
percentages set forth below with respect to that Distribution Date:

- ----------------------------------------- --------------------------------------
     Distribution Date Occurring In                       Percentage
- ----------------------------------------- --------------------------------------
        August 2007 - July 2008              2.75%   (or   3.25%  if  the  Class
                                             Certificate  Balances  of both  the
                                             Class  B-2  Certificates  and Class
                                             B-3 Certificates  have been reduced
                                             to   zero   and  no  part  of  that
                                             reduction    was    due    to   the
                                             application    of   Realized   Loss
                                             Amounts)  for the first  month plus
                                             an  additional  1/12th of 1.75% (or
                                             1/12th   of  1.25%  if  the   Class
                                             Certificate  Balances  of both  the
                                             Class  B-2  Certificates  and Class
                                             B-3 Certificates  have been reduced
                                             to   zero   and  no  part  of  that
                                             reduction    was    due    to   the
                                             application    of   Realized   Loss
                                             Amounts) for each month thereafter
- ----------------------------------------- --------------------------------------
        August 2008 - July 2009              4.50% for the first  month  plus an
                                             additional 1/12th of 1.50% for each
                                             month thereafter
- ----------------------------------------- --------------------------------------
        August 2009 - July 2010              6.00% for the first  month  plus an
                                             additional 1/12th of 1.00% for each
                                             month thereafter
- ----------------------------------------- --------------------------------------
       August 2010 and thereafter            7.00%
- ----------------------------------------- --------------------------------------

                                      S-79


Allocation of Losses

     A "Realized Loss" is:

          o    as to any Liquidated  Loan,  the  outstanding  principal  balance
               thereof  (determined   immediately  before  that  Loan  became  a
               Liquidated  Loan),  less the  Liquidation  Proceeds  allocable to
               principal  received in connection  with the  liquidation  of that
               Loan,  which have not theretofore  been used to reduce the Stated
               Principal Balance of that Loan; and

          o    as to any Loan, a Deficient Valuation.

     "Liquidated Loan" means, with respect to any Distribution Date, a defaulted
Loan,  including any REO Property,  which was  liquidated in the calendar  month
preceding the month of that  Distribution  Date and as to which the Servicer has
determined,  in accordance with the Pooling and Servicing Agreement, that it has
received all amounts it expects to receive in connection with the liquidation of
that Loan, including the final disposition of an REO Property.

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

     Realized  Losses  will,  in  effect,  be  absorbed  first  by the  Class  X
Certificates (through the application of the Monthly Excess Interest Amount and,
if necessary, through a reduction in the Overcollateralization Amount).

     If, after giving effect to the  distribution of the Principal  Distribution
Amount on any Distribution Date the aggregate Class  Certificate  Balance of the
Primary  Certificates  exceeds the Pool  Principal  Balance as of the end of the
related Due Period,  the excess (the  "Realized  Loss Amount") will be allocated
against the Class B-3, Class B-2, Class B-1, Class M-4, Class M-3, Class M-2 and
Class M-1  Certificates,  in that order,  until the respective Class Certificate
Balances  thereof  are  reduced to zero.  Except as  expressly  provided in this
prospectus supplement,  any application of the Realized Loss Amount in reduction
of a Class of Subordinate  Certificate's  Class Certificate  Balance will not be
reversed  or  reinstated.  However,  on future  Distribution  Dates,  holders of
Subordinate  Certificates  may receive amounts in respect of prior reductions in
the Class Certificate  Balances of their  Certificates as described below. These
subsequent payments will be applied in the reverse of the order set forth above.

Distribution of Monthly Excess Cashflow Amounts

     The weighted  average Adjusted Net Mortgage Rate for the Loans is generally
expected to be higher than the weighted average of the Pass-Through Rates on the
Primary Certificates, thus generating certain excess interest collections which,
in the absence of losses,  will not be necessary to fund interest  distributions
on the Primary Certificates.

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

     On and after the Stepdown  Date and assuming that a Trigger Event is not in
effect, the Targeted  Overcollateralization  Amount may be permitted to decrease
or  "step-down."  If the Targeted  Overcollateralization  Amount is permitted to
"step-down" on a Distribution Date, the Pooling and Servicing  Agreement permits
a portion of the Principal  Remittance  Amount for that Distribution Date not to
be passed through as a distribution of principal on the Primary  Certificates on
that Distribution  Date. This has the effect of decelerating the amortization of
the

                                      S-80


Primary  Certificates  relative to the Pool Principal Balance,  thereby reducing
the  actual  level of the  Overcollateralization  Amount.  This  portion  of the
Principal  Remittance  Amount  not  distributed  as  principal  on  the  Primary
Certificates therefore "releases" overcollateralization from the trust fund. The
amounts of these releases are the "Overcollateralization Release Amounts."

     On any  Distribution  Date, the sum of the Monthly Excess Interest  Amount,
the   Overcollateralization   Release   Amount  and  the   Remaining   Principal
Distribution Amount is the "Monthly Excess Cashflow Amount."

     On each  Distribution  Date the Trustee will  distribute the Monthly Excess
Cashflow Amount in the order of priority and in the amounts set forth below (the
"Monthly Excess Cashflow Distribution"):

          (1)  first,  concurrently,  to the Class AF-1, Class AF-2, Class AF-3,
               Class  AF-4,  Class AF-5,  Class AF-6,  Class AV-1 and Class AV-2
               Certificates,   pro  rata,  any  remaining   applicable  Interest
               Distribution Amount for that Distribution Date;

          (2)  second, concurrently,  to the Class AF-1, Class AF-2, Class AF-3,
               Class  AF-4,  Class AF-5,  Class AF-6,  Class AV-1 and Class AV-2
               Certificates, pro rata, any remaining Unpaid Interest Amounts for
               the classes of Senior Certificates;

          (3)  third, to fund the Extra Principal  Distribution  Amount for that
               Distribution Date;

          (4)  fourth,  to the Class M-1  Certificates,  any remaining  Interest
               Distribution Amount for that Distribution Date;

          (5)  fifth,  to the  Class  M-1  Certificates,  any  remaining  Unpaid
               Interest Amount for the Class M-1 Certificates;

          (6)  sixth,  to fund the Class M-1 Realized Loss  Amortization  Amount
               for that Distribution Date;

          (7)  seventh,  to the Class M-2 Certificates,  any remaining  Interest
               Distribution Amount for that Distribution Date;

          (8)  eighth,  to the  Class M-2  Certificates,  any  remaining  Unpaid
               Interest Amount for the Class M-2 Certificates;

          (9)  ninth,  to fund the Class M-2 Realized Loss  Amortization  Amount
               for that Distribution Date;

          (10) tenth,  to the Class M-3  Certificates,  any  remaining  Interest
               Distribution Amount for that Distribution Date;

          (11) eleventh,  to the Class M-3  Certificates,  any remaining  Unpaid
               Interest Amount for the Class M-3 Certificates;

          (12) twelfth,  to fund the Class M-3 Realized Loss Amortization Amount
               for that Distribution Date;

          (13) thirteenth, to the Class M-4 Certificates, any remaining Interest
               Distribution Amount for that Distribution Date;

          (14) fourteenth,  to the Class M-4 Certificates,  any remaining Unpaid
               Interest Amount for the Class M-4 Certificates;

          (15) fifteenth,  to fund the  Class  M-4  Realized  Loss  Amortization
               Amount for that Distribution Date;

                                      S-81


          (16) sixteenth, to the Class B-1 Certificates,  any remaining Interest
               Distribution Amount for that Distribution Date;

          (17) seventeenth, to the Class B-1 Certificates,  any remaining Unpaid
               Interest Amount for the Class B-1 Certificates;

          (18) eighteenth,  to fund the Class  B-1  Realized  Loss  Amortization
               Amount for that Distribution Date;

          (19) nineteenth, to the Class B-2 Certificates, any remaining Interest
               Distribution Amount for that Distribution Date;

          (20) twentieth,  to the Class B-2  Certificates,  any remaining Unpaid
               Interest Amount for the Class B-2 Certificates;

          (21) twenty-first,  to fund the Class B-2 Realized  Loss  Amortization
               Amount for that Distribution Date;

          (22) twenty-second,  to the  Class  B-3  Certificates,  any  remaining
               Interest Distribution Amount for that Distribution Date;

          (23) twenty-third, to the Class B-3 Certificates, any remaining Unpaid
               Interest Amount for the Class B-3 Certificates;

          (24) twenty-fourth,  to fund the Class B-3 Realized Loss  Amortization
               Amount for that Distribution Date;

          (25) twenty-fifth,  for  deposit  into  the Net WAC Cap  Account,  the
               amount  equal  to  (a)  the  Net  WAC  Cap   Carryover  for  that
               Distribution   Date  (the  amount  so  deposited  as  limited  by
               available  funds),  plus (b) the amount,  if any,  sufficient  to
               increase  the  aggregate  amount  on  deposit  in the Net WAC Cap
               Account to $10,000 after giving effect to any payments of Net WAC
               Cap Carryover to the Class AF-1,  Class AV-1,  Class AV-2,  Class
               B-1, Class B-2 and Class B-3  Certificates  on that  Distribution
               Date;

          (26) twenty-sixth,  to the Class B-3  Certificates  as principal,  any
               remaining  amounts,  until the Class Certificate  Balance thereof
               has been reduced to zero;

          (27) twenty-seventh,  to the Class B-2 Certificates as principal,  any
               remaining  amounts,  until the Class Certificate  Balance thereof
               has been reduced to zero;

          (28) twenty-eighth,  to the Class B-1  Certificates as principal,  any
               remaining  amounts,  until the Class Certificate  Balance thereof
               has been reduced to zero; and

          (29) twenty-ninth,  to the  Class  X and  Class  R  Certificates,  the
               amounts specified in the Pooling and Servicing Agreement.

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

     "Applied  Realized Loss Amount"  means the Class B-3 Applied  Realized Loss
Amount,  the Class B-2  Applied  Realized  Loss  Amount,  the Class B-1  Applied
Realized Loss Amount,  the Class M-4 Applied Realized Loss Amount, the Class M-3
Applied Realized Loss Amount, the Class M-2 Applied Realized Loss Amount and the
Class M-1 Applied Realized Loss Amount, as applicable.

     "Class  B-1  Applied  Realized  Loss  Amount"  means,  as to the  Class B-1
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of

                                      S-82


all Principal  Distribution  Amounts on that Distribution Date, but prior to the
application  of the Class B-1  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution Date over (b) the sum of the Class B-2 Applied Realized Loss Amount
and the  Class  B-3  Applied  Realized  Loss  Amount,  in  each  case as of that
Distribution Date.

     "Class B-1 Realized Loss  Amortization  Amount" means,  as to the Class B-1
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class B-1 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts described in clauses (1) through (17) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Class  B-2  Applied  Realized  Loss  Amount"  means,  as to the  Class B-2
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class B-2  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution Date over (b) the Class B-3 Applied Realized Loss Amount as of that
Distribution Date.

     "Class B-2 Realized Loss  Amortization  Amount" means,  as to the Class B-2
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class B-2 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts described in clauses (1) through (20) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Class  B-3  Applied  Realized  Loss  Amount"  means,  as to the  Class B-3
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class B-3  Applied  Realized  Loss  Amount,  if any, on that
Distribution  Date) and (2) the  Realized  Loss  Amount as of that  Distribution
Date.

     "Class B-3 Realized Loss  Amortization  Amount" means,  as to the Class B-3
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class B-3 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts described in clauses (1) through (23) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Class  M-1  Applied  Realized  Loss  Amount"  means,  as to the  Class M-1
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class M-1  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution  Date  over (b) the sum of the  Class  M-2  Applied  Realized  Loss
Amount,  the Class M-3  Applied  Realized  Loss  Amount,  the Class M-4  Applied
Realized Loss Amount,  the Class B-1 Applied Realized Loss Amount, the Class B-2
Applied Realized Loss Amount and the Class B-3 Applied Realized Loss Amount,  in
each case as of that Distribution Date.

     "Class M-1 Realized Loss  Amortization  Amount" means,  as to the Class M-1
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class M-1 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts  described in clauses (1) through (5) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Class  M-2  Applied  Realized  Loss  Amount"  means,  as to the  Class M-2
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class M-2  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution  Date  over (b) the sum of the  Class  M-3  Applied  Realized  Loss
Amount,  the Class M-4  Applied  Realized  Loss  Amount,  the Class B-1  Applied
Realized Loss Amount,  the Class B-2 Applied  Realized Loss Amount and the Class
B-3 Applied Realized Loss Amount, in each case as of that Distribution Date.

     "Class M-2 Realized Loss  Amortization  Amount" means,  as to the Class M-2
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class M-2 Certificates as of that

                                      S-83


Distribution  Date and (2) the excess of (a) the Monthly Excess  Cashflow Amount
over (b) the sum of the  amounts  described  in clauses  (1)  through (8) of the
Monthly Excess Cashflow Distribution for that Distribution Date.

     "Class  M-3  Applied  Realized  Loss  Amount"  means,  as to the  Class M-3
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class M-3  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution  Date  over (b) the sum of the  Class  M-4  Applied  Realized  Loss
Amount,  the Class B-1  Applied  Realized  Loss  Amount,  the Class B-2  Applied
Realized  Loss Amount and the Class B-3 Applied  Realized  Loss Amount,  in each
case as of that Distribution Date.

     "Class M-3 Realized Loss  Amortization  Amount" means,  as to the Class M-3
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class M-3 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts described in clauses (1) through (11) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Class  M-4  Applied  Realized  Loss  Amount"  means,  as to the  Class M-4
Certificates  and as of any  Distribution  Date,  the  lesser  of (1) the  Class
Certificate  Balance thereof (after taking into account the  distribution of all
Principal  Distribution  Amounts  on that  Distribution  Date,  but prior to the
application  of the Class M-4  Applied  Realized  Loss  Amount,  if any, on that
Distribution Date) and (2) the excess of (a) the Realized Loss Amount as of that
Distribution  Date  over (b) the sum of the  Class  B-1  Applied  Realized  Loss
Amount,  the Class B-2  Applied  Realized  Loss Amount and the Class B-3 Applied
Realized Loss Amount, in each case as of that Distribution Date.

     "Class M-4 Realized Loss  Amortization  Amount" means,  as to the Class M-4
Certificates  and as of any  Distribution  Date,  the  lesser of (1) the  Unpaid
Realized Loss Amount for the Class M-4 Certificates as of that Distribution Date
and (2) the excess of (a) the Monthly Excess Cashflow Amount over (b) the sum of
the amounts described in clauses (1) through (14) of the Monthly Excess Cashflow
Distribution for that Distribution Date.

     "Realized  Loss  Amortization  Amount"  means the Class M-1  Realized  Loss
Amortization  Amount, the Class M-2 Realized Loss Amortization Amount, the Class
M-3 Realized Loss Amortization  Amount, the Class M-4 Realized Loss Amortization
Amount, the Class B-1 Realized Loss Amortization  Amount, the Class B-2 Realized
Loss Amortization Amount or the Class B-3 Realized Loss Amortization  Amount, as
applicable.

     "Unpaid   Realized  Loss  Amount"  means  for  any  class  of   Subordinate
Certificates and as to any  Distribution  Date, the excess of (1) the cumulative
amount of Applied Realized Loss Amounts with respect to that class for all prior
Distribution  Dates over (2) the cumulative amount of Realized Loss Amortization
Amounts with respect to that class for all prior Distribution Dates.

Determination of One-Month LIBOR

     On each LIBOR  Determination  Date,  the Trustee will  determine  One-Month
LIBOR for the next Interest Accrual Period for the Class AF-1, Class AV-1, Class
AV-2, Class B-1, Class B-2 and Class B-3 Certificates.

     "One-Month  LIBOR" means,  as of any LIBOR  Determination  Date, the London
interbank offered rate for one-month United States dollar deposits which appears
in Telerate  Page 3750 as of 11:00 a.m.,  London time, on that date. If the rate
does not appear on Telerate Page 3750,  the rate for that day will be determined
on the basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately 11:00 a.m. (London time), on that day to
prime  banks in the London  interbank  market.  The  Trustee  will  request  the
principal London office of each of the Reference Banks to provide a quotation of
its rate. If at least two quotations are provided, the rate for that day will be
the  arithmetic  mean of the  quotations  (rounded  upwards if  necessary to the
nearest whole  multiple of 1/16%).  If fewer than two quotations are provided as
requested, the rate for that day will be the arithmetic mean of the rates quoted
by major banks in New York City,  selected by the Trustee in  consultation  with
the Servicer,  at approximately  11:00 a.m. (New York City time) on that day for
loans in United States dollars to leading European banks.

                                      S-84


     "LIBOR  Determination  Date" means,  with  respect to any Interest  Accrual
Period for the Class AF-1,  Class AV-1,  Class  AV-2,  Class B-1,  Class B-2 and
Class  B-3   Certificates,   the  second  London   business  day  preceding  the
commencement  of that  Interest  Accrual  Period.  For  purposes of  determining
One-Month  LIBOR,  a  "London  business  day" is any day on  which  dealings  in
deposits of United States dollars are transacted in the London interbank market.

     "Reference  Banks"  means  only  three  major  banks  that are  engaged  in
transactions in Eurodollar  deposits in the  international  Eurocurrency  market
selected by the Trustee after consultation with the Servicer.

     "Telerate  Page 3750" means the display page currently so designated on the
Moneyline  Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).

Net WAC Cap Account

     The Pooling and Servicing  Agreement  provides for a reserve fund (the "Net
WAC Cap Account")  which will be established  with an initial deposit of $10,000
on the  Closing  Date and held by the  Trustee for the benefit of the holders of
the Class AF-1,  Class  AV-1,  Class  AV-2,  Class B-1,  Class B-2 and Class B-3
Certificates.  To the extent of amounts on deposit therein, on each Distribution
Date after the Trustee has made all of the distributions and deposits  described
above under  "--Distribution  of Interest,"  "--Distribution  of Principal," and
"--Distribution  of Monthly Excess Cashflow Amounts," holders of the Class AF-1,
Class AV-1, Class AV-2, Class B-1, Class B-2 and Class B-3 Certificates  will be
entitled to receive  payments  from the Net WAC Cap Account equal to any Net WAC
Cap Carryover applicable to those classes,  which payments will be made to those
classes on a pro rata basis.  The amount required to be deposited in the Net WAC
Cap  Account  on each  Distribution  Date will  equal any Net WAC Cap  Carryover
relating to the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1,  Class B-2 and
Class B-3  Certificates  for that  Distribution  Date plus the  amount,  if any,
sufficient  to increase the amount on deposit in the Net WAC Cap Account  (after
giving effect to any payments to be made to the holders of the Class AF-1, Class
AV-1,  Class AV-2,  Class B-1,  Class B-2 and Class B-3  Certificates  from that
account on that date) to $10,000,  to the extent of funds available after giving
effect to any  required  payments of the Monthly  Excess  Cashflow  Amount.  Any
investment  earnings  on amounts on deposit in the Net WAC Cap  Account  will be
paid to (and for the  benefit of) the  holders of the Class X  Certificates  and
will not be available to pay any Net WAC Cap Carryover.  The Net WAC Cap Account
will not be included as an asset of any REMIC.

The Reserve Fund and the Yield Maintenance Agreement

     On the Closing Date, the Trustee will establish a reserve fund account (the
"Reserve  Fund") to cover  certain  payments  on the Class  AV-1 and Class  AV-2
Certificates. The Reserve Fund will be an asset of the trust fund but not of any
REMIC.  Amounts on deposit in the Reserve  Fund will be  invested  in  Permitted
Investments.  In addition,  on the Closing Date, a yield  maintenance  agreement
(the "Yield  Maintenance  Agreement")  will be entered  into by  Wachovia  Bank,
National  Association  and  the  Trustee.  Pursuant  to  the  Yield  Maintenance
Agreement, on each Distribution Date, an amount will be deposited in the Reserve
Fund in respect of each of the Class AV-1 and Class AV-2  Certificates  equal to
the Reserve Fund Addition (as defined below) for such class.

     On  each  Distribution  Date,  after  the  Trustee  has  made  all  of  the
distributions and deposits  described above under  "--Distribution of Interest,"
"--Distribution  of  Principal,"  "--Distribution  of  Monthly  Excess  Cashflow
Amounts,"  and "--Net WAC Cap  Account,"  the Trustee  will  withdraw  all funds
available in the Reserve Fund to make the  following  payments in the  following
order of priority:

     (A)  first,  to pay to the Class AV-1 and Class AV-2  Certificates,  to the
          extent of amounts  available with respect to that class, any remaining
          Net WAC Cap  Carryover  relating  to the  Class  AV-1 and  Class  AV-2
          Certificates,  respectively, to the extent not paid out of the Net WAC
          Cap Account on that Distribution Date; and

     (B)  second,  to the  holders of the Class X  Certificates,  all  remaining
          amounts.

     With respect to any  Distribution  Date,  the "Reserve Fund Addition" for a
class will equal a monthly  payment  calculated at a per annum rate equal to the
excess,  if any, of (1) One-Month  LIBOR  (determined  as

                                      S-85


described above under  "--Determination of One-Month LIBOR") over (2) the Strike
Price, on an amount equal to the Projected  Principal Balance for that class for
that Distribution  Date, accrued during the related Interest Accrual Period. The
"Strike Price" for each of the Class AV-1 and Class AV-2  Certificates  and each
"Projected  Principal  Balance"  will be  determined  pursuant  to the  schedule
attached to this prospectus supplement as Annex II.

     The Projected  Principal  Balances set forth in Annex II to this prospectus
supplement with respect to the Class AV-1 and Class AV-2  Certificates are based
on a prepayment  assumption with respect to the Group II Loans.  There can be no
assurance that the Group II Loans will pay at these rates or at any other rates.
See "Yield, Prepayment and Maturity Considerations" herein.

The Yield Maintenance Agreement Counterparty

     The counterparty to the Yield Maintenance  Agreement will be Wachovia Bank,
National Association,  a national banking association (the "Bank"), a subsidiary
of Wachovia Corporation,  whose principal office is located in Charlotte,  North
Carolina.  Wachovia Corporation is the fifth largest bank holding company in the
United  States based on  approximately  $411 billion in total assets as of March
31, 2004.

     The Bank is a national  banking  association  with its principal  office in
Charlotte,  North Carolina and is subject to examination and primary  regulation
by the Office of the Comptroller of the Currency of the United States.  The Bank
is a commercial bank offering a wide range of banking,  trust and other services
to  its  customers.  As of  March  31,  2004,  the  Bank  had  total  assets  of
approximately $364 billion, total net loans of approximately $179 billion, total
deposits of approximately  $239 billion and equity capital of approximately  $32
billion.

     The Bank submits  quarterly to the Federal  Deposit  Insurance  Corporation
(the "FDIC")  certain  reports  called  "Consolidated  Reports of Condition  and
Income for a Bank With Domestic and Foreign Offices" (each, a "Call Report", and
collectively,  the "Call Reports").  The publicly available portions of the Call
Reports with  respect to the Bank are on file with the FDIC,  and copies of such
portions of the Call Reports may be obtained from the FDIC,  Public  Information
Center, 801 17th Street, N.W., Room 100, Washington, D.C. 20434, (877) 275-3344,
at  prescribed  rates.  In  addition,  such  portions  of the Call  Reports  are
available   to  the   public   free  of  charge  at  the   FDIC's  web  site  at
http://www.fdic.gov.

     In  1989,  the  United  States  Congress  passed  comprehensive   financial
institutions  legislation known as the Financial  Institutions Reform,  Recovery
and  Enforcement  Act  ("FIRREA").  Pursuant  to the  provisions  of FIRREA,  an
FDIC-insured  financial  institution  sharing  common  ownership  with a  failed
institution can be required to indemnify the FDIC for its losses  resulting from
the insolvency of the failed institution,  even if such  indemnification  causes
the affiliated institution also to become insolvent.  As a result, the Bank, may
under certain  circumstances,  be obligated for the  liabilities  of the banking
subsidiaries of Wachovia Corporation.

     NO BANKING OR OTHER AFFILIATE  CONTROLLED BY WACHOVIA  CORPORATION,  EXCEPT
THE BANK, IS OBLIGATED TO MAKE PAYMENTS UNDER THE YIELD MAINTENANCE AGREEMENT.

     The information  contained in this section relates to and has been obtained
from  the  Bank  and  is  furnished  solely  to  provide  limited   introductory
information  regarding  the  Bank  and does  not  purport  to be  comprehensive.
Information  regarding  the Bank is  qualified  in its  entirety by the detailed
information  appearing in the  documents  and  financial  statements  referenced
above.

     The delivery hereof shall not create any implication that there has been no
change in the affairs of the Bank since the date hereof, or that the information
contained in this section is correct as of any time subsequent to its date.

Optional Sale of Troubled Loans and Optional Purchase of Defaulted Loans

     The  Servicer  may,  at its  option,  sell any Loan in the trust fund as to
which the Servicer reasonably  believes that default in payment is imminent.  In
addition, the Servicer may, at its option, purchase from the trust fund any Loan
that is contractually  delinquent in payment by 91 days or more (assuming 30 day
months).  Any sale or  purchase  will be at a price  equal to 100% of the Stated
Principal  Balance of the Loan plus accrued  interest  thereon at the applicable
mortgage rate, less the Servicing Fee Rate, from the date through which interest
was last paid by the

                                      S-86


related borrower or advanced, and not reimbursed,  to the first day of the month
in which that amount is to be distributed.

Optional Termination

     On any Distribution  Date on which the Pool Principal  Balance is less than
10% of the Cut-off  Date Pool  Principal  Balance  (the first such  Distribution
Date,  the "Optional  Termination  Date"),  the Servicer will have the option to
purchase,  in whole,  the Loans and the REO Property,  if any,  remaining in the
trust fund and,  thereby,  effect early retirement of the  Certificates.  In the
event the Servicer  exercises this option,  the purchase price (the "Termination
Price")  distributed  with respect to the Primary  Certificates  will be 100% of
their then outstanding principal balance, and the sum of:

          o    any  accrued  and  unpaid  interest  on the  applicable  class of
               Certificates at the applicable  Pass-Through  Rate (including any
               Unpaid Interest  Amounts) through the Distribution  Date on which
               the Servicer effects early retirement of the Certificates, and

          o    any  accrued  and  unpaid Net WAC Cap  Carryover  payable to that
               class of Certificates as of that Distribution Date.

Distributions on the Certificates in respect of any optional termination will be
paid to the  Certificates  as described in  "--Distribution  of  Principal"  and
"--Distribution of Interest."

The Trustee

     JPMorgan  Chase Bank will be the Trustee  under the  Pooling and  Servicing
Agreement.  The  Depositor,  the  Servicer  and the Sellers may  maintain  other
banking  relationships  in the ordinary  course of business with JPMorgan  Chase
Bank.  Primary  Certificates may be surrendered at the corporate trust office of
the Trustee located at Four New York Plaza, 6th Floor, New York, New York 10004,
Attention:  Institutional Trust  Services/Global  Debt, Equity One 2004-3, or at
any other addresses that the Trustee may designate from time to time.

     The  principal  compensation  to be paid to the  Trustee  in respect of its
duties  under the Pooling and  Servicing  Agreement  will be a trustee  fee. The
trustee  fee is a fee payable  monthly,  accrued at a rate of 0.02% per annum on
the Pool Principal Balance.

Derivative Transactions

     The  holders  of a  majority  of the  percentage  interests  of the Class R
Certificates may at any time, at their option,  direct the Trustee to enter into
derivative  transactions  on behalf  of,  and for the  benefit  of,  one or more
classes of Certificates. All derivative transactions entered into by the Trustee
on behalf of certificateholders will be subject to the receipt by the Trustee of
(1) opinions of counsel to the effect that the inclusion of the  derivatives  in
the trust fund will not (a) be inconsistent  with the ERISA provisions set forth
in this  prospectus  supplement and in the Pooling and Servicing  Agreement,  or
cause the Offered Certificates to fail to qualify for any applicable  prohibited
transaction  exemption,  or (b)  disqualify  any REMIC or result in a prohibited
transaction  tax under the Code, and (2) written  confirmation  from each Rating
Agency that the inclusion of the  derivative  would not result in a downgrade of
its then current rating of any class of Certificates.

Events of Default

     "Events of Default" under the Pooling and Servicing Agreement will include:

          o    any failure by the Servicer to deposit in the Certificate Account
               or  remit  to the  Trustee  any  payment  (other  than  Advances)
               required  to be made with  respect  to any class of  Certificates
               under the terms of the Pooling  and  Servicing  Agreement,  which
               failure shall  continue  unremedied  for five days after the date
               upon which  written  notice of that failure shall have been given
               (a) to the Servicer by the Trustee or the Depositor or (b) to the
               Servicer,  the

                                       S-87


               Depositor and the Trustee by the holders of  Certificates of that
               class evidencing not less than 25% of the Voting Rights allocated
               to that class;

          o    any  failure by the  Servicer  to duly  observe or perform in any
               material  respect any other of the covenants or agreements on the
               part of the  Servicer  contained  in the  Pooling  and  Servicing
               Agreement,  which failure shall continue  unremedied for a period
               of thirty  days  after the date on which  written  notice of that
               failure  shall have been given (a) to the Servicer by the Trustee
               or the  Depositor or (b) to the  Servicer,  the Depositor and the
               Trustee by the holders of  Certificates  of any class  evidencing
               not less than 25% of the Voting Rights allocated to that class;

          o    a decree or order of a court or agency or  supervisory  authority
               having  jurisdiction  in the  premises for the  appointment  of a
               receiver or liquidator in any  insolvency,  readjustment of debt,
               marshalling of assets and liabilities or similar  proceeding,  or
               for the winding-up or liquidation of its affairs, shall have been
               entered  against the Servicer and that decree or order shall have
               remained in force  undischarged or unstayed for a period of sixty
               consecutive days;

          o    the Servicer  shall consent to the  appointment  of a receiver or
               liquidator in any insolvency,  readjustment of debt,  marshalling
               of assets and  liabilities or similar  proceedings of or relating
               to the  Servicer or all or  substantially  all of the property of
               the Servicer;

          o    the  Servicer  shall  admit in writing its  inability  to pay its
               debts  generally  as they  become  due,  file a petition  to take
               advantage of, or commence a voluntary case under,  any applicable
               insolvency or reorganization  statute, make an assignment for the
               benefit of its creditors,  or voluntarily  suspend payment of its
               obligations;

          o    so long as the Servicer is a Seller, any failure by any Seller to
               observe  or  perform  in any  material  respect  any of the other
               covenants or  agreements  on the part of any Seller  contained in
               this  Agreement,  which failure shall  continue  unremedied for a
               period of sixty  days after the date on which  written  notice of
               that failure  shall have been given to that Seller by the Trustee
               or the  Depositor,  or to  that  Seller  and the  Trustee  by the
               holders of Certificates of any class evidencing not less than 25%
               of the Voting Rights allocated to that class;

          o    any failure of the Servicer to make any Advance in the manner and
               at  the  time  required  to be  made  pursuant  to  the  relevant
               provisions of the Pooling and Servicing Agreement which continues
               unremedied  for a period  of one  business  day after the date of
               that failure.

     If an Event of Default  described in one of the first six bullets above has
occurred,  then,  and in each and  every  such  case,  so long as that  Event of
Default has not been  remedied,  the Trustee  may,  and at the  direction of the
holders of Certificates of any class  evidencing not less than 25% of the Voting
Rights allocated to that class shall, by notice in writing to the Servicer (with
a copy to each rating  agency),  terminate all of the rights and  obligations of
the Servicer  under the Pooling and Servicing  Agreement and in and to the Loans
and the proceeds thereof, other than its rights as a certificateholder under the
Pooling and Servicing Agreement. If an Event of Default described in the seventh
bullet above has  occurred,  then,  and in each and every such case,  so long as
that Event of Default has not been remedied,  the Trustee  shall,  by telephonic
notice to the  Servicer,  followed  by notice  in  writing  (with a copy to each
rating  agency),  terminate  all of the rights and  obligations  of the Servicer
under  the  Pooling  and  Servicing  Agreement  and in and to the  Loans and the
proceeds thereof, other than its rights as a certificateholder under the Pooling
and  Servicing  Agreement.  On and after the  receipt  by the  Servicer  of that
telephonic notice, all authority and power of the Servicer under the Pooling and
Servicing Agreement,  whether with respect to the Loans or otherwise, shall pass
to and be vested in the  Trustee.  The  Trustee,  in its  capacity as  successor
servicer,  shall,  subject to certain  limitations  described in the Pooling and
Servicing  Agreement,  thereupon be obligated to make any required Advances.  No
assurance can be given that  termination  of the rights and  obligations  of the
Servicer under the Pooling and Servicing  Agreement  would not adversely  affect
the servicing of the Loans, including the delinquency experience of the Loans.

                                       S-88


Voting Rights

     With respect to any date of determination, the Primary Certificates will be
allocated 100% of all "Voting Rights." The Voting Rights allocated to each class
of the Primary Certificates will be the fraction, expressed as a percentage, the
numerator  of  which  is the  Class  Certificate  Balance  of  that  class  then
outstanding  and the  denominator  of which is the  aggregate  Stated  Principal
Balance of the Loans then outstanding. The Voting Rights allocated to each class
of  Certificates  will be allocated among all holders of the class in proportion
to the  outstanding  principal  balance  of  those  Certificates.  The  Class  X
Certificates and the Class R Certificates will not have any Voting Rights.

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

General

     The effective yield to the holders of the Primary  Certificates (other than
the Class AF-1,  Class  AV-1,  Class  AV-2,  Class B-1,  Class B-2 and Class B-3
Certificates)  will be lower than the yield otherwise produced by the applicable
rate at which interest is passed through to those holders and the purchase price
of those Certificates because monthly distributions will not be payable to those
holders until the 25th day, or, if that day is not a business day, the following
business day, of the month following the month in which interest  accrues on the
Loans,  without any additional  distribution of interest or earnings  thereon in
respect of that delay.

     Delinquencies  on the Loans  that are not  advanced  by or on behalf of the
Servicer,  because those advances would be nonrecoverable,  may adversely affect
the yield on the Primary  Certificates.  Shortfalls resulting from delinquencies
not so advanced may be borne by the Primary Certificates.

     With the  exception of any  distributions  of the  Aggregate  Class B Early
Distribution Amount to the Class B-1, Class B-2 and Class B-3 Certificates,  the
Subordinate Certificates are not expected to receive any principal distributions
until at least the Distribution  Date in August 2007 (unless the aggregate Class
Certificate  Balance  of the  Senior  Certificates  is  reduced  to  zero  prior
thereto).   As  a  result,   the  weighted  average  lives  of  the  Subordinate
Certificates  will be  longer  than  would  have  been  the  case  if  principal
distributions  were to be made on a pro rata basis.  The longer weighted average
lives may  increase  the risk  that an  Applied  Realized  Loss  Amount  will be
allocated to one or more classes of Subordinate Certificates.

     The  weighted  average  life and yield to maturity of each class of Primary
Certificates  will also be influenced by the amount of Monthly  Excess  Cashflow
Amounts generated by the Loans and applied in reduction of the Class Certificate
Balances of those  Certificates.  The level of Monthly Excess  Cashflow  Amounts
available  on any  Distribution  Date to be  applied in  reduction  of the Class
Certificate  Balances of the Primary  Certificates  will be influenced by, among
other factors,

          o    the overcollateralization  level of the Loans at that time (i.e.,
               the extent to which interest on the Loans is accruing on a higher
               principal balance than the aggregate Class Certificate Balance of
               the Primary Certificates),

          o    the delinquency and default experience of the Loans, and

          o    the  level of the  various  indices  applicable  to the  Group II
               Loans.

To the extent  that  greater  amounts of Monthly  Excess  Cashflow  Amounts  are
distributed in reduction of the Class Certificate  Balance of a class of Primary
Certificates,  the weighted average life thereof can be expected to shorten.  No
assurance  can be given as to the  amount of  Monthly  Excess  Cashflow  Amounts
distributed at any time or in the aggregate.

     The  recordation of the mortgages in the name of MERS (R) is a new practice
in the mortgage lending  industry.  The Sellers expect that the Servicer will be
able to commence  foreclosure  proceedings  on the  mortgaged  properties,  when
necessary and appropriate;  however,  public  recording  officers and others may
have limited,  if any,

                                       S-89


experience with lenders seeking to foreclose Mortgages, assignments of which are
registered  with  MERS  (R).   Accordingly,   delays  and  additional  costs  in
commencing,   prosecuting  and  completing  foreclosure  proceedings,  defending
litigation  commenced by third parties and conducting  foreclosure  sales of the
mortgaged  properties  could result.  Those delays and additional costs could in
turn delay the  distribution of Liquidation  Proceeds to the  certificateholders
and increase the amount of realized losses on the Loans.

Prepayment Considerations and Risks

     The rate of principal  payments and the aggregate  amount of  distributions
on, and the yield to maturity  of, the Primary  Certificates  will be related to
the rate and timing of payments of principal on the Loans. The rate of principal
payments on the Loans will in turn be affected by the amortization  schedules of
the Loans and by the rate of principal  prepayments,  including for this purpose
prepayments  resulting  from  refinancing,  liquidations  of  the  Loans  due to
defaults, casualties, condemnations and repurchases by a Seller or the Servicer.
The Loans may be prepaid by the borrowers at any time, many without a prepayment
penalty.  The Loans are subject to the due-on-sale  provisions included therein.
In addition, the Servicer and its affiliates  periodically conduct telemarketing
and mass mailings to their existing customers with respect to the refinancing of
existing  mortgage loans.  Although these marketing efforts are not specifically
directed to customers who have mortgage  loans  included in a trust fund,  these
customers  may receive the  marketing  materials  as part of a broader  mailing,
which may result in an increase  in the rate of  prepayments  of mortgage  loans
included in a trust fund through refinancings. See "The Mortgage Pool."

     Prepayments,  liquidations  and  purchases  of  the  Loans,  including  any
optional  purchase  by  the  Servicer  of a  defaulted  Loan  and  any  optional
repurchase of the  remaining  Loans in connection  with the  termination  of the
trust   fund,   in  each   case  as   described   under   "Description   of  the
Certificates--Optional Sale of Troubled Loans and Optional Purchase of Defaulted
Loans" and "--Optional Termination," will result in distributions on the Primary
Certificates of principal  amounts that would otherwise be distributed  over the
remaining  terms of the Loans.  Since the rate of payment  of  principal  of the
Loans will depend on future events and a variety of factors, no assurance can be
given as to that rate or the rate of principal prepayments.  The extent to which
the  yield to  maturity  of a class of  Primary  Certificates  may vary from the
anticipated yield will depend upon the degree to which that Primary  Certificate
is  purchased  at a discount or  premium,  and the degree to which the timing of
payments thereon is sensitive to prepayments,  liquidations and purchases of the
Loans.  Further,  you should  consider  the risk that,  in the case of a Primary
Certificate purchased at a discount, a slower than anticipated rate of principal
payments,  including  prepayments,  on Loans could  result in you  receiving  an
actual yield that is lower than your anticipated yield. In the case of a Primary
Certificate  purchased at a premium, a faster than anticipated rate of principal
payments  could result in you  receiving an actual yield that is lower than your
anticipated yield.

     The rate of principal payments, including prepayments, on pools of mortgage
loans may vary  significantly  over time and may be  influenced  by a variety of
economic,  geographic, social and other factors, including changes in borrowers'
housing  needs,  job  transfers,  unemployment,  borrowers'  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 Loans,  the
Loans could be subject to higher  prepayment  rates than if prevailing  interest
rates were to remain at or above the mortgage rates on the Loans. Conversely, if
prevailing interest rates were to rise significantly, the rate of prepayments on
the Loans would generally be expected to decrease. No assurances can be given as
to the rate of  prepayments  on the Loans in stable or  changing  interest  rate
environments.

     The timing of changes in the rate of prepayments on Loans may significantly
affect your actual  yield to  maturity,  even if the average  rate of  principal
payments  is  consistent  with  your  expectation.  In  general,  the  earlier a
prepayment  of  principal  on the Loans  occurs,  the greater the effect on your
yield to maturity.  The effect on your yield as a result of  principal  payments
occurring  at a rate higher or lower than the rate that you  anticipated  during
the period  immediately  following the issuance of the Primary  Certificates may
not be offset by a subsequent like decrease or increase in the rate of principal
payments.

The Pass-Through Rates

     The Pass-Through Rate for each class of Primary  Certificates is subject to
an applicable Net WAC Cap. If Loans bearing higher mortgage rates were to prepay
at rates faster than Loans with lower mortgage  rates,  the Net WAC Cap relating
to your class of  Certificates  would be lower than otherwise would be the case.
Although the

                                       S-90


holders of Class AF-1,  Class AV-1,  Class AV-2,  Class B-1, Class B-2 and Class
B-3  Certificates  will be entitled to receive the related Net WAC Cap Carryover
to the extent  funds are  available  for that  purpose as  described  and in the
priority set forth in this  prospectus  supplement,  there is no assurance  that
sufficient funds will be available.  The ratings of the Primary  Certificates do
not address the likelihood of the payment of any Net WAC Cap Carryover.

     The yield to investors  in the Class AF-1,  Class AV-1,  Class AV-2,  Class
B-1,  Class B-2 and Class B-3  Certificates  will be  sensitive  to, among other
things,  the level of One-Month LIBOR and, in the case of the Class AV-1,  Class
AV-2,  Class B-1, Class B-2 and Class B-3  Certificates,  the level of the index
rate  applicable  to the Group II  Loans.  All of the Group II Loans are 2/28 or
3/27 Loans,  which will bear interest at fixed  mortgage rates for 24 months and
36 months, respectively, after origination.  Although each of the Group II Loans
bears interest at an adjustable  rate, this rate is subject to a minimum rate, a
maximum rate,  an initial rate cap and a periodic rate cap. If Six-Month  LIBOR,
the  index  rate  for  the  Group  II  Loans,  increases  substantially  between
Adjustment  Dates,  the adjusted  mortgage rate on the related Group II Loan may
not equal Six-Month LIBOR plus the related gross margin due to the constraint of
the caps. In this event,  the related mortgage rate will be less than would have
been the case in the  absence  of the  caps.  In  addition,  the  mortgage  rate
applicable  to any  Adjustment  Date will be based on Six-Month  LIBOR as of the
Adjustment  Date.  Thus, if the value of Six-Month LIBOR with respect to a Group
II Loan rises, the lag in time before the corresponding  mortgage rate increases
will,  all other things being equal,  slow the upward  adjustment of the Net WAC
Cap.  Furthermore,  Group II Loans that have not reached their first  Adjustment
Date are more likely to be subject to the applicable  periodic rate cap on their
first  Adjustment  Date. See "The Mortgage Pool" in this prospectus  supplement.
Although the holders of Class AF-1, Class AV-1, Class AV-2, Class B-1, Class B-2
and Class B-3  Certificates  will be entitled to receive the related Net WAC Cap
Carryover to the extent funds are available for that purpose as described and in
the priority set forth in this prospectus supplement, there is no assurance that
sufficient funds will be available.  The ratings of the Offered  Certificates do
not address the likelihood of the payment of any Net WAC Cap Carryover.

     Although  the  mortgage  rates  on  the  Group  II  Loans  are  subject  to
adjustment,  the mortgage rates adjust less  frequently than One-Month LIBOR and
adjust by  reference  to Six-Month  LIBOR.  Changes in  One-Month  LIBOR may not
correlate  with changes in  Six-Month  LIBOR and either may not  correlate  with
prevailing  interest  rates. It is possible that an increased level of One-Month
LIBOR  could occur  simultaneously  with a lower  level of  prevailing  interest
rates,  which would be expected to result in faster  prepayments,  thus reducing
the weighted average lives of the Class AF-1, Class AV-1, Class AV-2, Class B-1,
Class B-2 and Class B-3 Certificates.

Weighted Average Lives of the Primary Certificates

     The weighted  average life of a Primary  Certificate  is  determined by (1)
multiplying  the amount of the net reduction,  if any, of the Class  Certificate
Balance of that  Certificate  on each  Distribution  Date by the number of years
from the date of issuance to that Distribution Date, (2) summing the results and
(3)  dividing the sum by the  aggregate  amount of the net  reductions  in Class
Certificate Balance of that Certificate referred to in clause (1).

     For a discussion  of the factors that may  influence  the rate of payments,
including prepayments, of the Loans, see "--Prepayment Considerations and Risks"
herein and "Yield and Prepayment Considerations" in the prospectus.

     In general,  the weighted average lives of the Primary Certificates will be
shortened  if the level of  prepayments  of  principal  of the Loans  increases.
However, the weighted average lives of the Primary Certificates will depend upon
a variety of other factors, including, without limitation, the timing of changes
in the rate of principal payments,  changes in the interest rate environment and
delays in realizing on REO Properties.

     The interaction of the foregoing  factors may have different effects on the
Primary  Certificates  at  different  times  during  the  life  of  each  class.
Accordingly,  no assurance can be given as to the weighted  average life of each
class of Primary Certificates.  Further, to the extent the price of any class of
Primary  Certificates  represents  a discount or premium to its  original  Class
Certificate  Balance,  variability in the weighted average life of that class of
Certificates will result in variability in its yield to maturity. For an example
of how the weighted average life of the Primary  Certificates may be affected at
various constant percentages of Prepayment Assumption,  see "--Decrement Tables"
below.

                                       S-91


Structuring Assumptions

     Unless  otherwise  specified,   the  information  in  the  tables  in  this
prospectus  supplement  has been prepared on the basis of the following  assumed
characteristics   of  the  Loans  and  the  following   additional   assumptions
(collectively, the "Structuring Assumptions"):

          o    the  Group  I  Loans  consist  of 34  Loans  with  the  following
               characteristics:

                                      Original                        Remaining
                         Gross        Term to        Original          Term to
                       Mortgage      Maturity      Amortization       Maturity
 Principal Balance       Rate         (months)     Term (months)      (months)
 -----------------       ----         --------     -------------      --------
    $317,353.30         8.58669%        120             300              116
     956,048.96         8.24930         120             300              118
    3,297,998.27        8.27507         120             300              117
     233,068.94         7.70484         180             360              178
     298,850.93         8.13335         180             360              178
     46,437.12          9.95000         180             360              178
     694,499.10         9.51316         180             360              170
     132,575.57        10.07709         180             360              167
    1,574,542.96        8.59929          60             300              57
     845,188.97         8.77790          60             300              56
     140,685.47         6.95140         120             120              118
     440,548.06         6.61119         120             120              118
     437,507.94         6.53789         120             120              119
    5,398,627.92        6.69609         180             180              178
    1,299,898.97        6.37667         180             180              177
     724,676.64         6.48414         180             180              177
    7,724,582.19        6.82621         180             180              178
     307,951.94         6.50000         180             180              179
    3,181,606.01        7.00006         180             180              178
    1,859,631.51        6.81625         240             240              238
     935,613.56         6.93397         240             240              238
     378,288.56         8.17437         240             240              239
    8,338,606.59        6.69639         240             240              237
    5,152,911.46        6.87911         240             240              237
     285,723.20         7.03729         300             300              298
     133,597.18         5.75000         300             300              299
     567,222.79         6.56663         308             308              306
     845,490.25         6.71220         300             300              297
   43,977,380.43        7.19770         360             360              357
   26,723,000.15        6.74090         360             360              358
   17,587,180.25        6.94085         360             360              357
   204,811,280.94       6.52567         360             360              358
    1,570,124.19        6.51294         360             360              359
   91,073,867.04        6.63879         360             360              358

                                       S-92


          o    the  Group  II-A  Loans  consist  of 8 Loans  with the  following
               characteristics:




                                           Original     Original      Remaining                   Months
                                 Gross      Term to   Amortization     Term to                    to Next      Initial
                 Principal      Mortgage   Maturity       Term         Maturity       Gross     Adjustment      Rate
    Index         Balance         Rate     (months)     (months)       (months)      Margin        Date          Cap
    -----         -------         ----     --------     --------       --------      ------        ----          ---
                                                                                       
  6M LIBOR     $47,383,923.08   7.00474%      360          360           357        6.60086%        21         2.96077%
  6M LIBOR       7,160,901.60   6.55850       360          360           358        6.63285         22         2.93977
  6M LIBOR      96,317,542.39   6.79174       360          360           357        6.52092         21         2.97607
  6M LIBOR      16,196,134.22   6.57369       360          360           358        6.82976         22         3.00000
  6M LIBOR         788,975.36   6.24727       360          360           358        5.62422         34         3.00000
  6M LIBOR         407,194.95   7.16297       360          360           355        6.78992         31         3.00000
  6M LIBOR         786,149.52   7.03262       360          360           356        7.10846         32         3.00000
  6M LIBOR      10,344,941.85   6.46150       360          360           357        6.59428         33         2.94073







                                             Mortgage
                                               Rate
    Periodic       Maximum      Minimum     Adjustment
      Rate        Mortgage     Mortgage     Frequency
      Cap           Rate         Rate      (in months)
      ---           ----         ----      -----------
                                       
      1.32214%    13.33664%     7.23600%        6
      1.14379     13.05369      6.79207         6
      1.21139     13.07294      6.93994         6
      1.14327     13.09425      7.00917         6
      1.00000     12.40490      5.62707         6
      1.00000     13.16297      7.19361         6
      1.00000     13.41596      7.26262         6
      1.04965     12.72310      6.73289         6



          o    the  Group  II-B  Loans  consist  of 9 Loans  with the  following
               characteristics:




                                           Original      Original      Remaining                 Months
                                Gross      Term to     Amortization     Term to                  to Next     Initial
                 Principal     Mortgage    Maturity        Term        Maturity      Gross     Adjustment      Rate
    Index         Balance        Rate      (months)      (months)      (months)      Margin       Date         Cap
    -----         -------        ----      --------      --------      --------      ------       ----         ---
                                                                                     
  6M LIBOR     $7,850,243.36   6.80298%      360           360            356       6.81623%       20        2.96839%
  6M LIBOR      8,985,642.61   6.49416       360           360            357       8.53183        21        3.00000
  6M LIBOR      9,565,796.17   6.53945       360           360            357       6.61914        21        2.94700
  6M LIBOR      3,999,863.84   7.04147       360           360            357       7.64036        21        3.00000
  6M LIBOR      2,334,748.85   7.04073       360           360            357       7.13267        21        3.00000
  6M LIBOR         59,979.63   9.59900       360           360            335       8.59900        11        1.50000
  6M LIBOR        134,509.71   8.59000       360           360            355       8.34000        31        3.00000
  6M LIBOR      1,550,279.19   6.25851       360           360            358       6.42921        34        3.00000
  6M LIBOR        187,857.50   7.30446       360           360            358       7.05446        34        3.00000



                                            Mortgage
                                              Rate
  Periodic      Maximum       Minimum      Adjustment
    Rate        Mortgage      Mortgage      Frequency
     Cap          Rate          Rate       (in months)
     ---          ----          ----       -----------
                                       
     1.39115%  12.97876%      7.14525%          6
     2.15123   14.95007       8.54935           6
     1.19598   12.79411       6.89303           6
     1.16917   13.52819       7.64532           6
     1.27501   13.45325       7.31081           6
     1.50000   16.59900       9.59900           6
     1.00000   14.59000       8.59000           6
     1.00000   12.25851       6.43936           6
     1.00000   13.30446       7.30446           6



                                       S-93


          o    One-Month  LIBOR and Six-Month LIBOR remain constant at 1.39% and
               1.84%, respectively,

          o    the Loans prepay at the  specified  constant  percentages  of the
               Prepayment Assumption,

          o    no Loan is ever delinquent and no Loan ever defaults,

          o    there are no Net  Interest  Shortfalls  and all  prepayments  are
               prepays in full and include 30 days interest thereon,

          o    the initial  Class  Certificate  Balance of each class of Offered
               Certificates  is as set forth on the cover  page  hereof  and the
               initial Class  Certificate  Balance of the Class B-3 Certificates
               is $7,110,000,

          o    interest  accrues on each class of  Primary  Certificates  at its
               Pass-Through Rate,

          o    distributions in respect of the Primary Certificates are received
               in cash on the 25th day of each month commencing August 25, 2004,

          o    the Closing Date of the sale of the Primary  Certificates is July
               23, 2004, and

          o    where indicated,  the Servicer exercises the option to repurchase
               the   Loans   described   herein   under   "Description   of  the
               Certificates--Optional  Termination"  at  the  earliest  possible
               date.

While it is assumed  that each of the Loans  prepays at the  specified  constant
percentages  of the  Prepayment  Assumption,  this is not likely to be the case.
Moreover,  discrepancies  may exist  between the  characteristics  of the actual
Loans which will be  delivered to the Trustee and  characteristics  of the Loans
used in preparing the tables herein.

     Prepayments  of  mortgage  loans  commonly  are  measured   relative  to  a
prepayment  standard or model. The model used in this prospectus  supplement for
the Group I Loans is the  Standard  Prepayment  Assumption  ("SPA")  and for the
Group II Loans is a constant  prepayment  rate ("CPR" and together with SPA, the
"Prepayment  Assumption"),  which  represents an assumed rate of prepayment each
month of the then outstanding principal balance of a pool of new mortgage loans.
The Prepayment Assumption does not purport to be either a historical description
of the  prepayment  experience of any pool of mortgage  loans or a prediction of
the anticipated rate of prepayment of any pool of mortgage loans,  including the
Loans.  100% of the  Prepayment  Assumption  with  respect  to the Group I Loans
assumes prepayment rates of 2.00% per annum of the then unpaid principal balance
of the Group I Loans in the first  month of the life of the Group I Loans and an
additional  2.00% per annum in each month  thereafter  (for  example,  4.00% per
annum in the second month) until the 10th month. Beginning in the 10th month and
in each  month  thereafter  during  the life of the  Group I Loans,  100% of the
Prepayment  Assumption  assumes a constant  prepayment rate of 20.00% per annum.
100% of the Prepayment  Assumption assumes a constant  prepayment rate of 28.00%
per annum for the Group II Loans.  0% of the  Prepayment  Assumption  assumes no
prepayments.  There is no assurance that  prepayments  will occur at any rate of
the Prepayment Assumption or at any other rate.

Decrement Tables

     The  following  tables  indicate  the  percentages  of  the  initial  Class
Certificate Balances of the Primary Certificates that would be outstanding after
each of the  dates  shown at  various  constant  percentages  of the  Prepayment
Assumption  and  the  corresponding   weighted  average  lives  of  the  Primary
Certificates.  The tables  have been  prepared  on the basis of the  Structuring
Assumptions.   It  is  not  likely   that  the  Loans  will  have  the   precise
characteristics  described  herein  or that all of the  Loans  will  prepay at a
constant  percentage  of  the  Prepayment  Assumption.   Moreover,  the  diverse
remaining  terms to  maturity  of the  Loans  could  produce  slower  or  faster
principal  distributions than indicated in the tables,  which have been prepared
using the specified constant percentages of the Prepayment  Assumption,  even if
the  remaining  term to maturity of the Loans is  consistent  with the remaining
term to maturity of the Loans specified in the Structuring Assumptions.

                                       S-94


                             Class AF-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           87            67             56            45             34            23
     July 25, 2006           83            38             15             0             0              0
     July 25, 2007           79            11             0              0             0              0
     July 25, 2008           75             0             0              0             0              0
     July 25, 2009           69             0             0              0             0              0
     July 25, 2010           64             0             0              0             0              0
     July 25, 2011           58             0             0              0             0              0
     July 25, 2012           54             0             0              0             0              0
     July 25, 2013           49             0             0              0             0              0
     July 25, 2014           49             0             0              0             0              0
     July 25, 2015           42             0             0              0             0              0
     July 25, 2016           35             0             0              0             0              0
     July 25, 2017           27             0             0              0             0              0
     July 25, 2018           18             0             0              0             0              0
     July 25, 2019            8             0             0              0             0              0
     July 25, 2020            0             0             0              0             0              0
     July 25, 2021            0             0             0              0             0              0
     July 25, 2022            0             0             0              0             0              0
     July 25, 2023            0             0             0              0             0              0
     July 25, 2024            0             0             0              0             0              0
     July 25, 2025            0             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   8.52          1.69           1.24          1.00           0.85          0.74

Weighted Average
Life to Call (Years)**      8.52          1.69           1.24          1.00           0.85          0.74

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-95


                             Class AF-2 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            76             0              0
     July 25, 2007           100           100            24             0             0              0
     July 25, 2008           100           54             0              0             0              0
     July 25, 2009           100            0             0              0             0              0
     July 25, 2010           100            0             0              0             0              0
     July 25, 2011           100            0             0              0             0              0
     July 25, 2012           100            0             0              0             0              0
     July 25, 2013           100            0             0              0             0              0
     July 25, 2014           100            0             0              0             0              0
     July 25, 2015           100            0             0              0             0              0
     July 25, 2016           100            0             0              0             0              0
     July 25, 2017           100            0             0              0             0              0
     July 25, 2018           100            0             0              0             0              0
     July 25, 2019           100            0             0              0             0              0
     July 25, 2020           99             0             0              0             0              0
     July 25, 2021           63             0             0              0             0              0
     July 25, 2022           24             0             0              0             0              0
     July 25, 2023            0             0             0              0             0              0
     July 25, 2024            0             0             0              0             0              0
     July 25, 2025            0             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   17.36         4.11           2.85          2.20           1.79          1.51

Weighted Average
Life to Call (Years)**      17.36         4.11           2.85          2.20           1.79          1.51

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-96


                             Class AF-3 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100            96            33
     July 25, 2007           100           100           100            30             0              0
     July 25, 2008           100           100            44             0             0              0
     July 25, 2009           100           77             1              0             0              0
     July 25, 2010           100           38             0              0             0              0
     July 25, 2011           100           11             0              0             0              0
     July 25, 2012           100            0             0              0             0              0
     July 25, 2013           100            0             0              0             0              0
     July 25, 2014           100            0             0              0             0              0
     July 25, 2015           100            0             0              0             0              0
     July 25, 2016           100            0             0              0             0              0
     July 25, 2017           100            0             0              0             0              0
     July 25, 2018           100            0             0              0             0              0
     July 25, 2019           100            0             0              0             0              0
     July 25, 2020           100            0             0              0             0              0
     July 25, 2021           100            0             0              0             0              0
     July 25, 2022           100            0             0              0             0              0
     July 25, 2023           86             0             0              0             0              0
     July 25, 2024           50             0             0              0             0              0
     July 25, 2025           16             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   20.08         5.83           4.02          3.00           2.34          1.96

Weighted Average
Life to Call (Years)**      20.08         5.83           4.02          3.00           2.34          1.96

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-97


                             Class AF-4 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100            48             0
     July 25, 2008           100           100           100            88             39             0
     July 25, 2009           100           100           100            43             0              0
     July 25, 2010           100           100            67            13             0              0
     July 25, 2011           100           100            40             0             0              0
     July 25, 2012           100           93             26             0             0              0
     July 25, 2013           100           73             7              0             0              0
     July 25, 2014           100           56             0              0             0              0
     July 25, 2015           100           35             0              0             0              0
     July 25, 2016           100           16             0              0             0              0
     July 25, 2017           100            0             0              0             0              0
     July 25, 2018           100            0             0              0             0              0
     July 25, 2019           100            0             0              0             0              0
     July 25, 2020           100            0             0              0             0              0
     July 25, 2021           100            0             0              0             0              0
     July 25, 2022           100            0             0              0             0              0
     July 25, 2023           100            0             0              0             0              0
     July 25, 2024           100            0             0              0             0              0
     July 25, 2025           100            0             0              0             0              0
     July 25, 2026           94             0             0              0             0              0
     July 25, 2027           70             0             0              0             0              0
     July 25, 2028           43             0             0              0             0              0
     July 25, 2029           15             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   23.76         10.33          6.94          5.00           3.59          2.53

Weighted Average
Life to Call (Years)**      23.76         10.33          6.94          5.00           3.59          2.53

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-98



                             Class AF-5 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            33
     July 25, 2008           100           100           100            100           100            33
     July 25, 2009           100           100           100            100            96             9
     July 25, 2010           100           100           100            100            44             0
     July 25, 2011           100           100           100            81             15             0
     July 25, 2012           100           100           100            57             0              0
     July 25, 2013           100           100           100            14             0              0
     July 25, 2014           100           100            72             0             0              0
     July 25, 2015           100           100            31             0             0              0
     July 25, 2016           100           100            0              0             0              0
     July 25, 2017           100           98             0              0             0              0
     July 25, 2018           100           61             0              0             0              0
     July 25, 2019           100           28             0              0             0              0
     July 25, 2020           100            0             0              0             0              0
     July 25, 2021           100            0             0              0             0              0
     July 25, 2022           100            0             0              0             0              0
     July 25, 2023           100            0             0              0             0              0
     July 25, 2024           100            0             0              0             0              0
     July 25, 2025           100            0             0              0             0              0
     July 25, 2026           100            0             0              0             0              0
     July 25, 2027           100            0             0              0             0              0
     July 25, 2028           100            0             0              0             0              0
     July 25, 2029           100            0             0              0             0              0
     July 25, 2030           64             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   26.22         14.41         10.62          8.11           6.10          3.61

Weighted Average
Life to Call (Years)**      26.22         14.41         10.60          8.05           6.02          3.61

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-99


                             Class AF-6 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            100
     July 25, 2008           99            91             87            89             96            100
     July 25, 2009           97            81             78            76             77            88
     July 25, 2010           95            69             63            56             47            32
     July 25, 2011           92            58             47            34             16             0
     July 25, 2012           82            33             17             4             0              0
     July 25, 2013           73            18             5              0             0              0
     July 25, 2014            6             0             0              0             0              0
     July 25, 2015            0             0             0              0             0              0
     July 25, 2016            0             0             0              0             0              0
     July 25, 2017            0             0             0              0             0              0
     July 25, 2018            0             0             0              0             0              0
     July 25, 2019            0             0             0              0             0              0
     July 25, 2020            0             0             0              0             0              0
     July 25, 2021            0             0             0              0             0              0
     July 25, 2022            0             0             0              0             0              0
     July 25, 2023            0             0             0              0             0              0
     July 25, 2024            0             0             0              0             0              0
     July 25, 2025            0             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   9.01          6.96           6.46          6.09           5.86          5.72

Weighted Average
Life to Call (Years)**      9.01          6.96           6.46          6.09           5.83          5.51

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-100



                             Class AV-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           96            81             74            67             60            54
     July 25, 2006           95            68             57            47             37            29
     July 25, 2007           94            58             44            32             23            15
     July 25, 2008           93            48             35            28             22            15
     July 25, 2009           92            41             30            23             18            14
     July 25, 2010           91            36             26            20             16            12
     July 25, 2011           90            33             23            18             14            10
     July 25, 2012           88            30             21            16             12             7
     July 25, 2013           87            27             19            15             9              5
     July 25, 2014           85            25             18            13             6              3
     July 25, 2015           83            23             17            10             5              2
     July 25, 2016           81            22             16             7             3              1
     July 25, 2017           79            21             13             6             2              0
     July 25, 2018           77            20             10             4             1              0
     July 25, 2019           74            19             8              3             1              0
     July 25, 2020           72            18             7              2             0              0
     July 25, 2021           69            15             5              2             0              0
     July 25, 2022           65            13             4              1             0              0
     July 25, 2023           62            11             3              0             0              0
     July 25, 2024           58             9             3              0             0              0
     July 25, 2025           54             7             2              0             0              0
     July 25, 2026           51             6             1              0             0              0
     July 25, 2027           49             5             1              0             0              0
     July 25, 2028           46             4             0              0             0              0
     July 25, 2029           42             3             0              0             0              0
     July 25, 2030           39             2             0              0             0              0
     July 25, 2031           33             1             0              0             0              0
     July 25, 2032           22             0             0              0             0              0
     July 25, 2033           10             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   20.36         6.97           4.91          3.67           2.82          2.18

Weighted Average
Life to Call (Years)**      20.24         6.17           4.18          3.09           2.34          1.79

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-101



                             Class AV-2 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           96            81             74            67             60            54
     July 25, 2006           95            68             57            47             37            29
     July 25, 2007           94            58             44            32             23            15
     July 25, 2008           94            49             35            28             22            15
     July 25, 2009           93            41             30            23             18            14
     July 25, 2010           91            36             26            20             16            12
     July 25, 2011           90            33             24            18             14            10
     July 25, 2012           89            30             21            17             12             7
     July 25, 2013           88            27             20            15             9              5
     July 25, 2014           86            25             18            13             6              3
     July 25, 2015           84            24             17            10             5              2
     July 25, 2016           83            22             16             7             3              1
     July 25, 2017           81            21             13             6             2              0
     July 25, 2018           78            20             10             4             1              0
     July 25, 2019           76            19             8              3             1              0
     July 25, 2020           73            18             7              2             0              0
     July 25, 2021           70            15             5              2             0              0
     July 25, 2022           67            13             4              1             0              0
     July 25, 2023           64            11             3              0             0              0
     July 25, 2024           60             9             3              0             0              0
     July 25, 2025           56             7             2              0             0              0
     July 25, 2026           53             6             1              0             0              0
     July 25, 2027           50             5             1              0             0              0
     July 25, 2028           47             4             0              0             0              0
     July 25, 2029           44             3             0              0             0              0
     July 25, 2030           40             2             0              0             0              0
     July 25, 2031           35             1             0              0             0              0
     July 25, 2032           23             0             0              0             0              0
     July 25, 2033           11             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   20.66         7.00           4.92          3.67           2.82          2.18

Weighted Average
Life to Call (Years)**      20.55         6.19           4.19          3.09           2.34          1.79

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-102


                             Class M-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            100
     July 25, 2008           100           100            93            71             54            80
     July 25, 2009           100           100            76            55             39            27
     July 25, 2010           100           91             62            42             28            18
     July 25, 2011           100           79             51            32             20            12
     July 25, 2012           100           69             42            25             14             8
     July 25, 2013           100           60             34            19             10             5
     July 25, 2014           100           51             28            14             7              4
     July 25, 2015           100           45             22            11             5              0
     July 25, 2016           100           38             18             8             4              0
     July 25, 2017           100           33             15             6             1              0
     July 25, 2018           100           28             12             5             0              0
     July 25, 2019           100           24             10             4             0              0
     July 25, 2020           100           21             8              1             0              0
     July 25, 2021           100           17             6              0             0              0
     July 25, 2022           100           15             5              0             0              0
     July 25, 2023           100           12             4              0             0              0
     July 25, 2024           100           10             2              0             0              0
     July 25, 2025           99             8             0              0             0              0
     July 25, 2026           91             7             0              0             0              0
     July 25, 2027           82             6             0              0             0              0
     July 25, 2028           72             4             0              0             0              0
     July 25, 2029           62             3             0              0             0              0
     July 25, 2030           51             0             0              0             0              0
     July 25, 2031           39             0             0              0             0              0
     July 25, 2032           26             0             0              0             0              0
     July 25, 2033           12             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   25.87         11.78          8.44          6.45           5.42          5.07

Weighted Average
Life to Call (Years)**      25.74         10.88          7.65          5.82           4.90          4.64

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-103


                             Class M-2 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            100
     July 25, 2008           100           100            93            71             54            40
     July 25, 2009           100           100            76            55             39            27
     July 25, 2010           100           91             62            42             28            18
     July 25, 2011           100           79             51            32             20            12
     July 25, 2012           100           69             42            25             14             8
     July 25, 2013           100           60             34            19             10             5
     July 25, 2014           100           51             28            14             7              1
     July 25, 2015           100           45             22            11             5              0
     July 25, 2016           100           38             18             8             1              0
     July 25, 2017           100           33             15             6             0              0
     July 25, 2018           100           28             12             4             0              0
     July 25, 2019           100           24             10             1             0              0
     July 25, 2020           100           21             8              0             0              0
     July 25, 2021           100           17             6              0             0              0
     July 25, 2022           100           15             4              0             0              0
     July 25, 2023           100           12             1              0             0              0
     July 25, 2024           100           10             0              0             0              0
     July 25, 2025           99             8             0              0             0              0
     July 25, 2026           91             7             0              0             0              0
     July 25, 2027           82             6             0              0             0              0
     July 25, 2028           72             3             0              0             0              0
     July 25, 2029           62             0             0              0             0              0
     July 25, 2030           51             0             0              0             0              0
     July 25, 2031           39             0             0              0             0              0
     July 25, 2032           26             0             0              0             0              0
     July 25, 2033           12             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   25.86         11.73          8.38          6.39           5.28          4.71

Weighted Average
Life to Call (Years)**      25.74         10.88          7.65          5.81           4.80          4.31

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-104


                             Class M-3 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            100
     July 25, 2008           100           100            93            71             54            40
     July 25, 2009           100           100            76            55             39            27
     July 25, 2010           100           91             62            42             28            18
     July 25, 2011           100           79             51            32             20            12
     July 25, 2012           100           69             42            25             14             8
     July 25, 2013           100           60             34            19             10             1
     July 25, 2014           100           51             28            14             7              0
     July 25, 2015           100           45             22            11             0              0
     July 25, 2016           100           38             18             8             0              0
     July 25, 2017           100           33             15             6             0              0
     July 25, 2018           100           28             12             0             0              0
     July 25, 2019           100           24             10             0             0              0
     July 25, 2020           100           21             8              0             0              0
     July 25, 2021           100           17             5              0             0              0
     July 25, 2022           100           15             0              0             0              0
     July 25, 2023           100           12             0              0             0              0
     July 25, 2024           100           10             0              0             0              0
     July 25, 2025           99             8             0              0             0              0
     July 25, 2026           91             7             0              0             0              0
     July 25, 2027           82             2             0              0             0              0
     July 25, 2028           72             0             0              0             0              0
     July 25, 2029           62             0             0              0             0              0
     July 25, 2030           51             0             0              0             0              0
     July 25, 2031           39             0             0              0             0              0
     July 25, 2032           26             0             0              0             0              0
     July 25, 2033           12             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   25.86         11.67          8.31          6.33           5.19          4.55

Weighted Average
Life to Call (Years)**      25.74         10.89          7.65          5.81           4.76          4.20

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-105


                             Class M-4 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006           100           100           100            100           100            100
     July 25, 2007           100           100           100            100           100            100
     July 25, 2008           100           100            93            71             54            40
     July 25, 2009           100           100            76            55             39            27
     July 25, 2010           100           91             62            42             28            18
     July 25, 2011           100           79             51            32             20            12
     July 25, 2012           100           69             42            25             14             8
     July 25, 2013           100           60             34            19             10             0
     July 25, 2014           100           51             28            14             6              0
     July 25, 2015           100           45             22            11             0              0
     July 25, 2016           100           38             18             8             0              0
     July 25, 2017           100           33             15             0             0              0
     July 25, 2018           100           28             12             0             0              0
     July 25, 2019           100           24             10             0             0              0
     July 25, 2020           100           21             8              0             0              0
     July 25, 2021           100           17             0              0             0              0
     July 25, 2022           100           15             0              0             0              0
     July 25, 2023           100           12             0              0             0              0
     July 25, 2024           100           10             0              0             0              0
     July 25, 2025           99             8             0              0             0              0
     July 25, 2026           91             3             0              0             0              0
     July 25, 2027           82             0             0              0             0              0
     July 25, 2028           72             0             0              0             0              0
     July 25, 2029           62             0             0              0             0              0
     July 25, 2030           51             0             0              0             0              0
     July 25, 2031           39             0             0              0             0              0
     July 25, 2032           26             0             0              0             0              0
     July 25, 2033           12             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   25.85         11.61          8.26          6.29           5.15          4.49

Weighted Average
Life to Call (Years)**      25.73         10.88          7.64          5.80           4.75          4.16

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-106



                             Class B-1 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006            0            59             94            100           100            100
     July 25, 2007            0             0             0              5             61            100
     July 25, 2008            0             0             0              0             0              0
     July 25, 2009            0             0             0              0             0              0
     July 25, 2010            0             0             0              0             0              0
     July 25, 2011            0             0             0              0             0              0
     July 25, 2012            0             0             0              0             0              0
     July 25, 2013            0             0             0              0             0              0
     July 25, 2014            0             0             0              0             0              0
     July 25, 2015            0             0             0              0             0              0
     July 25, 2016            0             0             0              0             0              0
     July 25, 2017            0             0             0              0             0              0
     July 25, 2018            0             0             0              0             0              0
     July 25, 2019            0             0             0              0             0              0
     July 25, 2020            0             0             0              0             0              0
     July 25, 2021            0             0             0              0             0              0
     July 25, 2022            0             0             0              0             0              0
     July 25, 2023            0             0             0              0             0              0
     July 25, 2024            0             0             0              0             0              0
     July 25, 2025            0             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   1.83          2.09           2.31          2.65           2.99          3.11

Weighted Average
Life to Call (Years)**      1.83          2.09           2.31          2.65           2.99          3.11

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-107


                             Class B-2 Certificates

            Percent of Initial Class Certificate Balance Outstanding

            Various Constant Percentages of the Prepayment Assumption
            ---------------------------------------------------------



- --------------------------------------------------------------------------------------------------------------
         Date                0%            50%           75%           100%           125%          150%
- --------------------------------------------------------------------------------------------------------------
                                                                                   
        Initial              100           100           100            100           100            100
     July 25, 2005           100           100           100            100           100            100
     July 25, 2006            0             0             0             33             71            100
     July 25, 2007            0             0             0              0             0             12
     July 25, 2008            0             0             0              0             0              0
     July 25, 2009            0             0             0              0             0              0
     July 25, 2010            0             0             0              0             0              0
     July 25, 2011            0             0             0              0             0              0
     July 25, 2012            0             0             0              0             0              0
     July 25, 2013            0             0             0              0             0              0
     July 25, 2014            0             0             0              0             0              0
     July 25, 2015            0             0             0              0             0              0
     July 25, 2016            0             0             0              0             0              0
     July 25, 2017            0             0             0              0             0              0
     July 25, 2018            0             0             0              0             0              0
     July 25, 2019            0             0             0              0             0              0
     July 25, 2020            0             0             0              0             0              0
     July 25, 2021            0             0             0              0             0              0
     July 25, 2022            0             0             0              0             0              0
     July 25, 2023            0             0             0              0             0              0
     July 25, 2024            0             0             0              0             0              0
     July 25, 2025            0             0             0              0             0              0
     July 25, 2026            0             0             0              0             0              0
     July 25, 2027            0             0             0              0             0              0
     July 25, 2028            0             0             0              0             0              0
     July 25, 2029            0             0             0              0             0              0
     July 25, 2030            0             0             0              0             0              0
     July 25, 2031            0             0             0              0             0              0
     July 25, 2032            0             0             0              0             0              0
     July 25, 2033            0             0             0              0             0              0
     July 25, 2034            0             0             0              0             0              0


Weighted Average
Life to Maturity
(Years)**                   1.48          1.65           1.78          1.95           2.21          2.61

Weighted Average
Life to Call (Years)**      1.48          1.65           1.78          1.95           2.21          2.61

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


**  Determined  as  specified  under  "--Weighted  Average  Lives of the Primary
Certificates."

                                       S-108


Yield Sensitivity of the Subordinate Certificates

     If the Class  Certificate  Balances of the Class B-3, Class B-2, Class B-1,
Class M-4, Class M-3 and Class M-2  Certificates  and the  Overcollateralization
Amount  have  been  reduced  to zero,  the  yield to  maturity  on the Class M-1
Certificates  will become  extremely  sensitive  to losses on the 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 the Class  M-1  Certificates.  If the  Class  Certificate
Balance  of the  Class  B-3,  Class  B-2,  Class  B-1,  Class  M-4 and Class M-3
Certificates and the Overcollateralization Amount have been reduced to zero, the
yield to maturity on the Class M-2 Certificates will become extremely  sensitive
to  losses  on  the  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 the Class M-2
Certificates.  If the Class  Certificate  Balance of the Class  B-3,  Class B-2,
Class B-1 and Class M-4 Certificates and the  Overcollateralization  Amount have
been reduced to zero, the yield to maturity on the Class M-3  Certificates  will
become extremely  sensitive to losses on the 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
the Class M-3 Certificates.  If the Class Certificate  Balance of the Class B-3,
Class B-2 and Class B-1 Certificates and the  Overcollateralization  Amount have
been reduced to zero, the yield to maturity on the Class M-4  Certificates  will
become extremely  sensitive to losses on the 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
the Class M-4 Certificates.  If the Class  Certificate  Balance of the Class B-3
and  Class  B-2  Certificates  and the  Overcollateralization  Amount  have been
reduced to zero, the yield to maturity on the Class B-1 Certificates will become
extremely  sensitive  to losses on the 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 the
Class  B-1  Certificates.  If the  Class  Certificate  Balance  of the Class B-3
Certificates and the Overcollateralization  Amount has been reduced to zero, the
yield to maturity on the Class B-2 Certificates will become extremely  sensitive
to  losses  on  the  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 the Class B-2
Certificates.  If the Overcollateralization Amount has been reduced to zero, the
yield to maturity on the Class B-3 Certificates will become extremely  sensitive
to  losses  on  the  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 the Class B-3
Certificates. The initial undivided interests in the trust fund evidenced by the
Class M-1,  Class M-2,  Class M-3, Class M-4, Class B-1, Class B-2 and Class B-3
Certificates are approximately 6.35%,  approximately 5.35%, approximately 1.60%,
approximately 1.35%,  approximately 1.25%, approximately 1.05% and approximately
1.10%, respectively.

     Investors in the  Subordinate  Certificates  should fully consider the risk
that  Realized  Losses on the Loans could  result in the failure of investors to
fully recover their  investments.  In addition,  once Realized  Losses have been
allocated to the Subordinate Certificates, their Class Certificate Balances will
be permanently  reduced by the amounts so allocated.  Therefore,  the amounts of
Realized Losses allocated to the Subordinate  Certificates will no longer accrue
interest  nor will these  amounts be  reinstated  thereafter.  However,  Applied
Realized Loss Amounts may be recovered in the form of Realized Loss Amortization
Amounts by the holders of the Subordinate  Certificates  from Net Monthly Excess
Cashflow in the  priorities  set forth under  "Description  of the  Certificates
- -Distribution of Monthly Excess Cashflow Amounts" in this prospectus supplement.
With  the  exception  of  any  distributions  of the  Aggregate  Class  B  Early
Distribution  Amount to the  Class  B-1,  Class B-2 and Class B-3  Certificates,
unless the Class Certificate Balance of the Senior Certificates has been reduced
to zero,  the  Subordinate  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 Subordinate
Certificates will be longer than would otherwise be the case if distributions of
principal  were  allocated  on a  pro  rata  basis  among  all  of  the  Primary
Certificates.  As  a  result  of  the  longer  weighted  average  lives  of  the
Subordinate Certificates,  the holders of these Certificates have a greater risk
of suffering a loss on their  investments.  Further,  because a Trigger Event is
based on  delinquencies  and not  losses,  it is  possible  for the  Subordinate
Certificates, other than the Class B-1, Class B-2 and Class B-3 Certificates, to
receive no principal  distributions (unless the Class Certificate Balance of the
Senior  Certificates  has been reduced to zero) on and after the  Stepdown  Date
even if no losses have occurred on the Loans.

     With the  exception of any  distributions  of the  Aggregate  Class B Early
Distribution Amount to the Class B-3 Certificates,  for all purposes,  the Class
B-3  Certificates  will  have  the  lowest  payment  priority  of any  class  of
Subordinate Certificate.

                                       S-109


Last Scheduled Distribution Date

     The "Last Scheduled  Distribution Date" for the Primary Certificates is the
Distribution  Date in July 2034.  The Last Scheduled  Distribution  Date for the
Primary  Certificates is the Distribution Date in the month following the latest
scheduled maturity date for any of the Loans. Since the rate of distributions in
reduction  of the Class  Certificate  Balance of each of the  classes of Primary
Certificates will depend on the rate of payment,  including prepayments,  of the
Loans,  the Class  Certificate  Balance of any or all of the  classes of Primary
Certificates  could be reduced to zero  significantly  earlier or later than the
Last Scheduled  Distribution Date. The rate of payments on the Loans will depend
on their  particular  characteristics,  as well as on prevailing  interest rates
from time to time and other economic  factors,  and no assurance can be given as
to the actual  payment  experience  of the Loans.  See  "Yield,  Prepayment  and
Maturity  Considerations--Prepayment  Considerations  and Risks" and "--Weighted
Average  Lives of the  Primary  Certificates"  herein and "Yield and  Prepayment
Considerations" in the prospectus.

                                 USE OF PROCEEDS

     Immediately prior to the sale of the Loans to the Depositor, certain of the
Loans were subject to financing provided by an affiliate of Friedman,  Billings,
Ramsey & Co.,  Inc.  and an affiliate of  Greenwich  Capital  Markets,  Inc. The
Depositor  will apply a portion of the net proceeds from the sale of the Offered
Certificates  to repay  the  financing.  The  Depositor  will use the  remaining
portion  of the net  proceeds  received  by it  from  the  sale  of the  Offered
Certificates  to pay the purchase  price of the Loans and for general  corporate
purposes.

                         FEDERAL INCOME TAX CONSEQUENCES

     The discussion below regarding the federal income tax consequences relating
to the  acquisition,  holding,  or  disposition of the Primary  Certificates  is
intended to supplement and to be read in conjunction with the discussion set out
in  the  prospectus  under  the  heading  "FEDERAL  INCOME  TAX   CONSEQUENCES."
Accordingly,  investors are referred to the material under the heading  "FEDERAL
INCOME  TAX   CONSEQUENCES"  in  the  Prospectus  for  additional   information.
References in the discussion  below to "Primary  Certificates"  are exclusive of
any  associated  rights in respect of the Class AF-1,  Class  AV-1,  Class AV-2,
Class B-1, Class B-2 and Class B-3  Certificates  to receive payment in the form
of the Net WAC Cap Carryover.

     For federal income tax purposes,  multiple  elections will be made to treat
some of the assets of the trust fund (exclusive of the Net WAC Cap Account,  the
Reserve Fund and the Yield  Maintenance  Agreement) as several REMICs.  Assuming
those  elections  are timely  made and the terms of the  Pooling  and  Servicing
Agreement are complied with, Stradley,  Ronon, Stevens & Young, LLP, special tax
counsel to the Depositor  ("Tax  Counsel") is of the opinion that the trust fund
(exclusive  of the  Net  WAC  Cap  Account,  the  Reserve  Fund  and  the  Yield
Maintenance  Agreement) will qualify as several REMICs within the meaning of the
Code.  The Primary  Certificates  and the Class X Certificates  will  constitute
"regular  interests" in a REMIC.  The Class R Certificates  will  constitute the
sole  class of  "residual  interest"  in each  REMIC.  See  "Federal  Income Tax
Consequences" in the prospectus.

     The Primary  Certificates  will be treated as debt  instruments for federal
income tax purposes.  Income on the Primary  Certificates must be reported under
an accrual method of accounting.

     Beneficial  Owners of the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1,
Class B-2 and Class B-3 Certificates must allocate their purchase price for that
Certificate among one or more of the following components,  as appropriate - the
REMIC regular interest component and the right to receive payment in the form of
the Net WAC Cap  Carryover  (the  "Net  WAC  Cap  component").  For  information
reporting  purposes,  it will be assumed that, with respect to each of the Class
AF-1, Class AV-1,  Class AV-2, Class B-1, Class B-2 and Class B-3  Certificates,
the Net WAC Cap component  will have only nominal value relative to the value of
the regular interest component.  The IRS could, however,  argue that the Net WAC
Cap  component  has a  greater  than de  minimis  value.  If that  argument  was
sustained,  the regular  interest  component in respect of the Class AF-1, Class
AV-1,  Class  AV-2,  Class B-1,  Class B-2 and Class B-3  Certificates  could be
viewed as having been issued with original issue  discount  ("OID") (which could
cause the total  amount of discount to exceed a  statutorily  defined de minimis
amount).

     Upon the sale, exchange,  or other disposition of a Class AF-1, Class AV-1,
Class AV-2, Class B-1, Class B-2 or Class B-3 Certificate,  the Beneficial Owner
thereof must allocate the amount  realized among the  appropriate

                                       S-110


components of that Class AF-1,  Class AV-1,  Class AV-2, Class B-1, Class B-2 or
Class  B-3  Certificate  based  on the  relative  fair  market  values  of those
components at the time of sale.  Assuming that a Beneficial  Owner holds a Class
AF-1, Class AV-1, Class AV-2, Class B-1, Class B-2 or Class B-3 Certificate as a
"capital  asset" within the meaning of section 1221 of the Code, gain or loss on
the  disposition  of an interest in the Net WAC Cap component  should be capital
gain or  loss,  and  gain or loss on the  disposition  of the  regular  interest
should, subject to the limitation described below, be capital gain or loss. Gain
attributable  to the regular  interest  component  of a Class AF-1,  Class AV-1,
Class AV-2,  Class B-1,  Class B-2 or Class B-3  Certificate  will be treated as
ordinary income,  however, to the extent the gain does not exceed the excess, if
any, of:

          o    the  amount  that would have been  includible  in the  Beneficial
               Owner's  gross  income  with  respect  to  the  regular  interest
               component had income  thereon  accrued at a rate equal to 110% of
               the applicable  federal rate as defined in section 1274(d) of the
               Code  determined as of the date of purchase of that  Certificate,
               over

          o    the amount actually included in the Beneficial Owner's income.

     As  indicated   above,   a  portion  of  the  purchase   price  paid  by  a
certificateholder  to acquire a Class AF-1,  Class AV-1,  Class AV-2, Class B-1,
Class  B-2 or  Class  B-3  Certificate  may be  attributable  to the Net WAC Cap
component  of that  Certificate.  The  portion  of the  overall  purchase  price
attributable  to  this  component  must  be  amortized  over  the  life  of  the
Certificate  taking into account the  declining  balance of the related  regular
interest component. Treasury regulations concerning notional principal contracts
provide  alternative  methods for  amortizing  the purchase price of an interest
rate cap contract and the  consequences  on the  disposition of the contract.  A
disposition of the contract would be deemed to occur, for example, upon the sale
of a Class AF-1,  Class  AV-1,  Class  AV-2,  Class B-1,  Class B-2 or Class B-3
Certificate.   Beneficial  Owners  are  urged  to  consult  their  tax  advisors
concerning  the methods  that can be  employed  to  amortize  the portion of the
purchase  price paid for the Net WAC Cap component of a Class AF-1,  Class AV-1,
Class AV-2, Class B-1, Class B-2 or Class B-3 Certificate.

     The Primary Certificates,  depending on their issue prices, as described in
the prospectus under "Federal Income Tax Consequences," may be treated as having
been  issued  with  OID  for  federal  income  tax  purposes.  For  purposes  of
determining the amount and rate of accrual of OID and market discount, the trust
fund  intends to assume  that there will be  prepayments  on the Loans at a rate
equal  to  100%  of  the  Prepayment  Assumption,  as  described  under  "Yield,
Prepayment   and   Maturity    Considerations--Structuring    Assumptions."   No
representation is made as to whether the Loans will prepay at the foregoing rate
or any other rate. See "Yield,  Prepayment and Maturity  Considerations"  herein
and "Federal Income Tax Consequences" in the prospectus.

     If the Beneficial Owners of the Primary Certificates are treated as holding
the Certificates at a premium,  those Beneficial Owners should consult their tax
advisors  regarding  the election to amortize  bond premium and the method to be
employed.

     As is described more fully under "Federal Income Tax  Consequences"  in the
prospectus,  the Primary Certificates (the REMIC regular interest in the case of
the Class AF-1,  Class  AV-1,  Class  AV-2,  Class B-1,  Class B-2 and Class B-3
Certificates) will represent qualifying assets to a Real Estate Investment Trust
("REIT")  under  Section  856(c)(4)(A)  and  to a  domestic  building  and  loan
association  under  Section  7701(a)(19)(C)  of the Code.  Net  interest  income
attributable to the Primary Certificates (the REMIC regular interest in the case
of the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1, Class B-2 and Class B-3
Certificates)  will be  "interest  on  obligations  secured by mortgages on real
property"  within  the  meaning  of  Section  856(c)(3)(B)  of the Code for REIT
qualification  purposes,  to the  extent the assets of the trust fund are assets
described  in those  sections.  The Primary  Certificates  (other than the Class
AF-1, Class AV-1,  Class AV-2, Class B-1, Class B-2 and Class B-3  Certificates)
will represent qualifying assets under Section 860G(a)(3) if acquired by a REMIC
within the  prescribed  time  periods of the Code.  The Class AF-1,  Class AV-1,
Class AV-2, Class B-1, Class B-2 and Class B-3 Certificates  will not be treated
as qualifying  assets under Section  860G(a)(3) in their entirety and may not be
appropriate investments for REMICs.

     The owners of the Net WAC Cap Account and the Reserve  Fund are the holders
of the Class X  Certificates.  The Net WAC Cap Account and the Reserve  Fund are
outside reserve funds and are not assets of any REMIC.  Amounts transferred by a
REMIC to the Net WAC Cap  Account  are  treated  as amounts  distributed  by the
applicable  REMIC to the holders of the Class X  Certificates  or transferees of
the holders of the Class X Certificates for all federal tax purposes.

                                       S-111


     The  Treasury  Department,  in February  2003,  adopted  final  regulations
applicable to the filing of disclosure  statements  and  maintenance of investor
lists relating to investments in "tax shelters." These regulations  require that
a  taxpayer  participating  in a  "reportable  transaction"  retain  information
related to the  transaction and disclose the transaction to the IRS by attaching
to the  taxpayer's  federal  income tax return an IRS Form  8886.  The  Treasury
Department  and IRS have  announced  that they will  consider  how to narrow the
breadth of the tax shelter regulations.  In furtherance of this intent, the IRS,
also in  February  2003,  issued a  Revenue  Procedure  that  excludes  from the
definition of "reportable transaction," certain transactions relating to REMICs.
The  scope of the  definition  of the term  "reportable  transaction,"  however,
continues  to be broad and the tax shelter  regulations  could be fairly read as
applying to a transaction such as the one in which the Primary Certificates were
issued.  You  should  consult  your  own tax  advisor  concerning  any  possible
disclosure  obligation  with respect to your  investment in, and disposition of,
the Primary Certificates.

                              ERISA CONSIDERATIONS

     Any Plan  fiduciary  who  proposes  to cause a Plan (as  defined  below) to
acquire the Offered Certificates should consult with its counsel with respect to
the potential  consequences under the Employee Retirement Income Security Act of
1974,  as amended  ("ERISA")  and/or the Code,  of the  Plan's  acquisition  and
ownership of those Certificates.  See "ERISA  Considerations" in the prospectus.
Section 406 of ERISA and Section 4975 of the Code prohibit "parties in interest"
and "disqualified  persons" with respect to an employee benefit or other plan or
arrangement,  including,  but not limited to, an individual  retirement account,
that is subject  to ERISA  and/or the  excise  tax  provisions  set forth  under
Section  4975 of the Code (a  "Plan")  from  engaging  in  certain  transactions
involving   that  Plan  and  its  assets  unless  a  statutory,   regulatory  or
administrative  exemption  applies to the transaction.  Section 4975 of the Code
imposes  certain  excise  taxes  on  prohibited   transactions  involving  Plans
described under that Section. ERISA authorizes the imposition of civil penalties
for prohibited  transactions  involving Plans not subject to the requirements of
Section 4975 of the Code.

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

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

     The United States Department of Labor has granted individual administrative
exemptions to Greenwich Capital Markets, Inc. (Prohibited  Transaction Exemption
90-59,  Exemption Application No. D-8374, 55 Fed. Reg. 36724 (September 6, 1990)
("PTE  90-59"))  and  to  the  predecessor  of  Wachovia  Capital  Markets,  LLC
(Prohibited  Transaction Exemption 96-22,  Exemption Application No. D-10165, 61
Fed.  Reg.  14828 (April 3, 1996)  (together  with PTE 90-59,  the  "Underwriter
Exemption"))  from  some of the  prohibited  transaction  rules of ERISA and the
related  excise tax  provisions  of Section 4975 of the Code with respect to the
initial purchase, the holding and the subsequent resale by Plans of certificates
in pass-through trusts that consist of receivables,  loans and other obligations
that meet the conditions and  requirements  of the  Underwriter  Exemption.  The
Underwriter Exemption applies to the Loans in the trust fund.

     On July 21, 1997,  November 13, 2000 and August 22, 2002, the Department of
Labor published in the Federal Register amendments to the Underwriter Exemption.
The November 13, 2000 amendment to the  Underwriter  Exemption  permits Plans to
invest in certain investment grade (i.e., securities which are rated at the time
of issuance in one of the four highest generic rating categories by at least one
rating agency) mortgage-backed  securities and asset-backed securities which are
either senior or  subordinated.  The amendment  also permits the use of eligible
interest rate swaps (both  ratings  dependent and  non-rating  dependent)  under
certain  circumstances;  permits  the use of  yield  supplements  which  involve
notional principal amounts; and makes other changes to the Underwriter Exemption
that  reflect  the  Department's  current   interpretation  of  the  Underwriter
Exemption.

                                       S-112


     For a general description of the Underwriter Exemption,  as amended on July
21, 1997, November 13, 2000 and August 22, 2002, and the conditions that must be
satisfied for the Underwriter Exemption to apply, see "ERISA  Considerations" in
the prospectus.

     The rating of a security may change. If a class of Offered  Certificates is
no longer rated at least BBB- or Baa3,  Offered  Certificates of that class will
no longer be eligible for relief  under the  Underwriter  Exemption  (although a
Plan that had purchased the Offered  Certificate when it had an investment-grade
rating  would not be required by the  Underwriter  Exemption  to dispose of it).
Consequently,  in these  circumstances,  such  Offered  Certificates  may not be
purchased by Plans other than "insurance  company general accounts" as such term
is defined in Section  V(e) of  Prohibited  Transaction  Class  Exemption  95-60
("PTCE 95-60"), pursuant to Sections I and III of PTCE 95-60.

     It is expected that the Underwriter Exemption will apply to the acquisition
and  holding by Plans of Offered  Certificates  and that all  conditions  of the
Underwriter  Exemption other than those within the control of the investors will
be met. In addition,  as of the date hereof, there is no single borrower that is
the  obligor on five  percent  (5%) of the Loans  included  in the trust fund by
aggregate unamortized principal balance of the assets of the trust fund.

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

                                LEGAL INVESTMENT

     The Offered  Certificates will not constitute "mortgage related securities"
for purposes of the Secondary  Mortgage  Enhancement  Act of 1984.  Accordingly,
many   institutions   with  legal  authority  to  invest  in  "mortgage  related
securities" may not be legally authorized to invest in the Offered Certificates.

     The appropriate  characterization of the Offered Certificates under various
legal  investment  restrictions,  and thus the ability of  investors  subject to
those  restrictions  to  purchase  Offered  Certificates,   may  be  subject  to
significant   interpretive   uncertainties.   Accordingly,   institutions  whose
investment  activities  are  subject to review by  federal  or state  regulatory
authorities  should consult with their counsel or the applicable  authorities to
determine  whether an  investment  in the  Offered  Certificates  complies  with
applicable guidelines, policy statements or restrictions. See "Legal Investment"
in the prospectus.

                                       S-113


                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the underwriting agreement
dated the date of this  prospectus  supplement  (the  "Underwriting  Agreement")
among the Depositor,  Equity One, Greenwich Capital Markets, Inc. ("Greenwich"),
Friedman,  Billings,  Ramsey & Co., Inc.  ("FBR") and Wachovia  Capital Markets,
LLC, an indirect,  wholly-owned  subsidiary of Wachovia Corporation  ("Wachovia"
and,  together with  Greenwich and FBR, the  "Underwriters"),  the Depositor has
agreed  to sell to each of the  Underwriters  and each of the  Underwriters  has
agreed to purchase  from the Depositor  all of the Offered  Certificates  in the
principal amounts set forth below.



                                            Greenwich                     FBR                       Wachovia
                                            ---------                     ---                       --------
                                                                                          
Original Class Certificate                 $71,625,500                 $71,625,500                 $5,969,000
Balance of Class AF-1 Certificates

Original Class Certificate                 $18,067,000                 $18,067,000                 $1,506,000
Balance of Class AF-2 Certificates

Original Class Certificate                 $21,835,000                 $21,835,000                 $1,820,000
Balance of Class AF-3 Certificates

Original Class Certificate                 $20,640,000                 $20,640,000                 $1,720,000
Balance of Class AF-4 Certificates

Original Class Certificate                  $8,462,000                 $8,462,000                   $705,000
Balance of Class AF-5 Certificates

Original Class Certificate                  $9,936,000                 $9,936,000                   $828,000
Balance of Class AF-6 Certificates

Original Class Certificate                 $86,105,000                 $86,105,000                 $7,175,000
Balance of Class AV-1 Certificates

Original Class Certificate                 $16,640,500                 $16,640,500                 $1,387,000
Balance of Class AV-2 Certificates

Original Class Certificate                 $19,699,000                 $19,699,000                 $1,642,000
Balance of Class M-1 Certificates

Original Class Certificate                 $16,598,500                 $16,598,500                 $1,383,000
Balance of Class M-2 Certificates

Original Class Certificate                  $4,963,000                 $4,963,000                   $414,000
Balance of Class M-3 Certificates

Original Class Certificate                  $4,190,500                 $4,190,500                   $349,000
Balance of Class M-4 Certificates

Original Class Certificate                  $3,878,500                 $3,878,500                   $323,000
Balance of Class B-1 Certificates

Original Class Certificate                  $3,259,000                 $3,259,000                   $272,000
Balance of Class B-2 Certificates



     The Offered  Certificates will be offered by the Underwriters  when, as and
if  issued  and  sold  by the  Depositor  to the  Underwriters,  subject  to the
Underwriters' right to reject any subscription in whole or in part.

     The Underwriters have informed the Depositor that they propose to offer the
Offered  Certificates  for sale to the public at the prices  listed on the cover
page  of  this  prospectus   supplement.   The  Underwriters  may  effect  those

                                       S-114


transactions  by selling the Offered  Certificates  to or through  dealers,  and
those dealers may receive  compensation in the form of  underwriting  discounts,
concessions or commissions from the Underwriters. In connection with the sale of
the  Offered  Certificates,  the  Underwriters  may be deemed  to have  received
compensation  from the Depositor in the form of underwriting  compensation.  The
Underwriters  and any dealers  that  participate  with the  Underwriters  in the
distribution of the Offered  Certificates  may be deemed to be underwriters  and
any  commissions  received  by them and any profit on the resale of the  Offered
Certificates by them may be deemed to be underwriting  discounts and commissions
under the Securities Act of 1933, as amended (the "Securities  Act").  After the
initial public offering of the Offered Certificates,  the public offering prices
and concessions may be changed.

     No Offered Certificate will have an established trading market when issued.
The  Underwriters  may,  from time to time,  act as brokers or purchase and sell
Offered  Certificates in the secondary market, but the Underwriters are under no
obligation to do so and there can be no assurance that there will be a secondary
market for the Offered  Certificates or liquidity in the secondary market if one
does develop.

     Until the distribution of the Offered  Certificates is completed,  rules of
the Securities and Exchange Commission may limit the ability of the Underwriters
and  certain  selling  group  members  to  bid  for  and  purchase  the  Offered
Certificates.  As an exception to these rules, the Underwriters are permitted to
engage  in  certain  transactions  that  stabilize  the  price  of  the  Offered
Certificates. Those 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 those purchases.

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

     Equity One and the  Depositor  have agreed to  indemnify  the  Underwriters
against,  or make  contributions  to the  Underwriters  with respect to specific
liabilities, including liabilities under the Securities Act.

                                  LEGAL MATTERS

     Certain  legal matters  relating to the  Certificates,  including  specific
federal income tax consequences  with respect  thereto,  will be passed upon for
the  Depositor  by  Stradley,   Ronon,  Stevens  &  Young,  LLP,   Philadelphia,
Pennsylvania. McKee Nelson LLP, New York, New York, will pass upon certain legal
matters on behalf of the Underwriters.

                                       S-115


                                     RATINGS

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

                        Standard &
       Class              Poor's           Moody's           Fitch
- -------------------- ----------------- ---------------- -----------------
       AF-1                AAA               Aaa              AAA
       AF-2                AAA               Aaa              AAA
       AF-3                AAA               Aaa              AAA
       AF-4                AAA               Aaa              AAA
       AF-5                AAA               Aaa              AAA
       AF-6                AAA               Aaa              AAA
       AV-1                AAA               Aaa              AAA
       AV-2                AAA               Aaa              AAA
        M-1                 AA               Aa2               AA
        M-2                 A                A2                A
        M-3                 A-               A3                A
        M-4                BBB+             Baa1              BBB+
        B-1                BBB              Baa2              BBB
        B-2                BBB-             Baa3              BBB-

     The  ratings  that the  Rating  Agencies  assign to  mortgage  pass-through
certificates address the likelihood of the receipt by  certificateholders of all
distributions  to  which  they  are  entitled.   The  rating  process  addresses
structural and legal aspects associated with the Offered Certificates, including
the nature of the underlying  mortgage loans.  The ratings  assigned to mortgage
pass-through certificates do not represent any assessment of the likelihood that
principal  prepayments  will be made by the borrowers or the degree to which the
prepayments  will differ  from that  originally  anticipated.  The rating of the
Offered  Certificates  will  depend  primarily  on an  assessment  by the Rating
Agencies  of  the  Loans.  The  ratings  do not  address  the  possibility  that
certificate  holders  might  suffer  a  lower  than  anticipated  yield  due  to
non-credit  events,  and do not address the likelihood that holders of the Class
AF-1, Class AV-1, Class AV-2, Class B-1 and Class B-2 Certificates  will receive
any Net WAC Cap Carryover.

     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 the
Offered  Certificates  are  subsequently  lowered for any  reason,  no person or
entity  is  obligated  to  provide  any  additional  credit  support  or  credit
enhancement with respect to the Offered Certificates.

     The  Depositor  has not  requested  that any rating agency rate the Offered
Certificates other than as stated above.  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 that  rating  agency.  A rating on the
Offered  Certificates by another rating agency, if assigned at all, may be lower
than the ratings assigned to the Offered Certificates as stated above.


                                       S-116


                             INDEX OF DEFINED TERMS




                                                                                                 
60+ Day Delinquent Loan............................79   Cut-off Date Pool Principal Balance................25
Adjustable Class AF Cap............................70   Deficient Valuation................................80
Adjusted Net Mortgage Rate.........................62   Definitive Certificate.............................64
Adjustment Date....................................27   Deleted Loan.......................................58
Advance............................................63   Depositor..........................................23
Aggregate Class B Early Distribution Amount........74   Determination Date.................................63
Allocation Percentage..............................74   Distribution Account...............................65
Applied Realized Loss Amount.......................82   Distribution Date..................................65
Available Funds....................................66   DTC................................................64
Balloon Loans......................................25   Due Date...........................................25
Bank...............................................86   Due Period.........................................77
Basic Principal Distribution Amount................74   Equity One.........................................60
Beneficial Owners..................................64   Equity One Standards...............................58
Call Report........................................86   ERISA.............................................112
Cede...............................................64   Events of Default..................................87
Certificate Account................................65   Extra Principal Distribution Amount................77
Certificates.......................................23   FBR...............................................114
Class AF Certificates..............................23   FDIC...............................................86
Class AF Principal Distribution Amount.............74   FIRREA.............................................86
Class AF-6 Lockout Distribution Amount.............74   Fitch.............................................116
Class AF-6 Lockout Percentage......................75   Fixed Class AF Cap.................................70
Class AF-6 Pro Rata Distribution Amount............75   Formula Rate.......................................71
Class AV-1 Principal Distribution Amount...........75   Greenwich.........................................114
Class AV-2 Principal Distribution Amount...........75   Group I Interest Remittance Amount.................69
Class B-1 Applied Realized Loss Amount.............82   Group I Loans......................................23
Class B-1 Principal Distribution Amount............76   Group I Principal Balance..........................24
Class B-1 Realized Loss Amortization Amount........83   Group II Loans.....................................23
Class B-2 Applied Realized Loss Amount.............83   Group II Principal Balance.........................24
Class B-2 Principal Distribution Amount............76   Group II-A Interest Remittance Amount..............69
Class B-2 Realized Loss Amortization Amount........83   Group II-A Loans...................................23
Class B-3 Principal Distribution Amount............76   Group II-A Principal Balance.......................24
Class Certificate Balance..........................74   Group II-B Interest Remittance Amount..............69
Class M-1 Applied Realized Loss Amount.............83   Group II-B Loans...................................23
Class M-1 Principal Distribution Amount............75   Group II-B Principal Balance.......................24
Class M-1 Realized Loss Amortization Amount........83   Initial Rate Cap...................................27
Class M-2 Applied Realized Loss Amount.............83   Insurance Proceeds.................................66
Class M-2 Principal Distribution Amount............75   Interest Accrual Period............................69
Class M-2 Realized Loss Amortization Amount........83   Interest Distribution Amount.......................69
Class M-3 Applied Realized Loss Amount.............84   Last Scheduled Distribution Date..................110
Class M-3 Principal Distribution Amount............75   LIBOR Determination Date...........................85
Class M-3 Realized Loss Amortization Amount........84   Liquidated Loan....................................80
Class M-4 Applied Realized Loss Amount.............84   Liquidation Proceeds...............................66
Class M-4 Principal Distribution Amount............76   Loans..............................................23
Class M-4 Realized Loss Amortization Amount........84   Margin.............................................27
Closing Date.......................................24   Maximum Mortgage Rate..............................27
Code...............................................58   MERS (R)...........................................22
Collateral Value...................................26   Minimum Mortgage Rate..............................27
Combined Loan-to-Value Ratio.......................25   Monthly Excess Cashflow Amount.....................81
CPR................................................94   Monthly Excess Cashflow Distribution...............81
Cut-off Date.......................................23   Monthly Excess Interest Amount.....................69
Cut-off Date Group I Principal Balance.............24   Monthly Interest Distribution......................66
Cut-off Date Group II Principal Balance............24   Moody's...........................................116
Cut-off Date Group II-A Principal Balance..........24   Mortgage...........................................57
Cut-off Date Group II-B Principal Balance..........25   Mortgage File......................................57


                                       S-117




                                                                                                 
Mortgage Notes.....................................23   Realized Loss Amount...............................80
Multi-family Loan..................................23   Record Date........................................65
Net Interest Shortfalls............................69   Recovery...........................................78
Net Prepayment Interest Shortfall..................69   Reference Banks....................................85
Net Realized Losses................................77   Refinance Loan.....................................26
Net Recovery Realized Losses.......................77   REIT..............................................111
Net WAC Cap........................................70   Relief Act Reduction...............................71
Net WAC Cap Account................................85   Remaining Interest Remittance Amount...............71
Net WAC Cap Carryover..............................70   Remaining Principal Distribution Amount............78
Net WAC Cap component.............................110   REO Property.......................................63
Offered Certificates...............................23   Replacement Loan...................................58
OID...............................................110   Reserve Fund.......................................85
One-Month LIBOR....................................84   Reserve Fund Addition..............................85
Optional Termination Date..........................87   Residential Loan...................................23
Overcollateralization Amount.......................77   Scheduled Payments.................................25
Overcollateralization Deficiency...................77   Securities Act....................................115
Overcollateralization Release Amount...............77   Seller and Sellers.................................23
Pass-Through Rate..................................71   Senior Certificates................................23
Periodic Rate Cap..................................27   Senior Enhancement Percentage......................78
Permitted Investments..............................65   Senior Principal Distribution Amount...............78
Permitted Trustee Withdrawals......................65   Senior Specified Enhancement Percentage............78
Plan..............................................112   Servicer...........................................23
Pool Principal Balance.............................24   Servicing Fee......................................62
Pooling and Servicing Agreement....................23   Servicing Fee Rate.................................62
Post-Stepdown Cross-collateralization Principal         Six-Month LIBOR....................................27
  Distribution Amount .............................77   SPA................................................94
Post-Stepdown Monthly Principal Distribution.......72   Standard & Poor's.................................116
Post-Stepdown Remaining Principal                       Stated Principal Balance...........................24
  Distribution Amount .............................77   Stepdown Date......................................79
Prepayment Assumption..............................94   Strike Price.......................................86
Prepayment Interest Excess.........................62   Structuring Assumptions............................92
Prepayment Interest Shortfall......................71   Subordinate Certificates...........................23
Prepayment Period..................................66   Substitution Adjustment Amount.....................58
Pre-Stepdown Cross-collateralization Principal          Targeted Overcollateralization Amount..............79
  Distribution Amount .............................78   Tax Counsel.......................................110
Pre-Stepdown Monthly Principal Distribution........71   Telerate Page 3750.................................85
Pre-Stepdown Remaining Principal Distribution           Termination Price..................................87
  Amount ..........................................78   Trigger Event......................................79
Primary Certificates...............................23   Trustee............................................23
Principal Distribution Amount......................78   Underwriter Exemption.............................112
Principal Remittance Amount........................78   Underwriters......................................114
Projected Principal Balance........................86   Underwriting Agreement............................114
PTCE 95-60........................................113   Unpaid Interest Amount.............................71
PTE 90-59.........................................112   Unpaid Realized Loss Amount........................84
Rating Agencies...................................116   Voting Rights......................................89
Realized Loss......................................80   Wachovia..........................................114
Realized Loss Amortization Amount..................84   Yield Maintenance Agreement........................85




                                       S-118



                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in specific  limited  circumstances,  the globally  offered Mortgage
Pass-Through  Certificates,  Series  2004-3 (the  "Global  Securities")  will be
available only in book-entry form.  Investors in the Global  Securities may hold
the Global  Securities  through The  Depository  Trust Company  ("DTC") or, upon
request,  through,  either of  Clearstream,  Luxembourg or the Euroclear  System
("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,  Luxembourg and Euroclear will be conducted in the ordinary
way in  accordance  with their  normal  rules and  operating  procedures  and in
accordance  with  conventional  eurobond  practice  (i.e.,  seven  calendar  day
settlement).

     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S.  corporate debt obligations and similar issues of mortgage  pass-through
certificates.

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

     Non-U.S.  holders (as described below) of Global Securities will be subject
to U.S.  withholding  taxes  unless the holders meet  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,  Luxembourg  and
Euroclear  will hold  positions on behalf of their  participants  through  their
respective  depositaries,  which in turn will hold  positions in accounts as DTC
participants.

     Investors  electing to hold their Global Securities through DTC will follow
the settlement practices  applicable to similar issues of mortgage  pass-through
certificates. Investor's 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,
Luxembourg  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 similar issues
of mortgage pass-through certificates in same-day funds.

                                       A-1


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

     Trading  between  DTC  seller  and  Clearstream,  Luxembourg  or  Euroclear
purchaser.  When Global  Securities are to be transferred  from the account of a
DTC  participant  to the account of a Clearstream,  Luxembourg  participant or a
Euroclear  participant,  the purchaser will send  instructions  to  Clearstream,
Luxembourg  or  Euroclear  through  a  Clearstream,  Luxembourg  participant  or
Euroclear participant at least one business day before settlement.  Clearstream,
Luxembourg or Euroclear will instruct its 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
distribution  date to but excluding the settlement  date, on the basis of either
the actual  number of days in that accrual  period and a year assumed to consist
of 360 days or a 360-day  year of twelve  30-day  months  as  applicable  to the
related class of Global Securities. For transactions settling on the 31st of the
month,  payment will include  interest accrued to but 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,  Luxembourg  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,  Luxembourg or
Euroclear cash debt will be valued instead as of the actual settlement date.

     Clearstream,  Luxembourg  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
pre-position funds for settlement, either from cash on hand or existing lines of
credit,  as  they  would  for  any  settlement   occurring  within  Clearstream,
Luxembourg or Euroclear.  Under this approach,  they may take on credit exposure
to Clearstream, Luxembourg or Euroclear until the Global Securities are credited
to their accounts one day later.

     As an alternative,  if Clearstream,  Luxembourg or Euroclear has extended a
line of  credit  to them,  Clearstream,  Luxembourg  participants  or  Euroclear
participants  can elect not to pre-position  funds and allow that credit line to
be  drawn  upon  to  finance  settlement.  Under  this  procedure,  Clearstream,
Luxembourg  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 the overdraft charges, although
this  result  will  depend  on each  Clearstream,  Luxembourg  participant's  or
Euroclear participant's particular cost of funds.

     Since the settlement  will take 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,  Luxembourg
participants or Euroclear  participants.  The sale proceeds will be available to
the DTC seller on the settlement  date. Thus, to DTC participants a cross-market
transaction   will  settle  no   differently   than  a  trade  between  two  DTC
participants.

     Trading  between  Clearstream,  Luxembourg  or  Euroclear  seller  and  DTC
purchaser. Due to time zone differences in their favor, Clearstream,  Luxembourg
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,  Luxembourg or
Euroclear through a Clearstream, Luxembourg participant or Euroclear participant
at least one  business  day prior to  settlement.  In these  cases  Clearstream,
Luxembourg 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  distribution  date to but excluding the settlement  date, on
the basis of either the actual number of days in that accrual  period and a year
assumed  to  consist of 360 days or a 360-day  year of twelve  30-day  months as
applicable to the related class of

                                       A-2


Global Securities.  For transactions  settling on the 31st of the month, payment
will include  interest  accrued to but  excluding the first day of the following
month.  The payment will then be  reflected  in the account of the  Clearstream,
Luxembourg  participant or Euroclear  participant the following day, and receipt
of the cash proceeds in the Clearstream,  Luxembourg  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,
Luxembourg  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,  Luxembourg  participant's or Euroclear  participant's  account
would instead be valued as of the actual settlement date.

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

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

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

          (3)  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,  Luxembourg  participant  or  Euroclear
               participant.

Certain U.S.  Federal Income Tax Documentation Requirements

     A  Beneficial  Owner  of  Global  Securities   holding  securities  through
Clearstream,  Luxembourg  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  (as  defined  below) (or U.S.  backup
withholding  tax at a rate of 28%),  unless (1) each  clearing  system,  bank or
other financial  institution  that holds  customers'  securities in the ordinary
course  of its trade or  business  in the chain of  intermediaries  between  the
Beneficial  Owner and the U.S.  entity  required to withhold tax  complies  with
applicable certification  requirements and (2) the Beneficial Owner takes one of
the following steps to obtain an exemption or reduced tax rate:

     Exemption for non-U.S. Persons (as defined below) (Form W-8BEN). Beneficial
Owners of Global  Securities  that are non-U.S.  Persons may be able to 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 the change.

     Exemption  for non-U.S.  Persons with  effectively  connected  income (Form
W-8ECI). A non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United States,  may be able to 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 Beneficial Owners residing in a country
that has a tax treaty with the United  States may be able to obtain an exemption
or reduced tax rate (depending on the treaty terms) by filing Form W-8BEN.

                                       A-3


     Exemption for U.S. Persons (Form W-9). U.S. Persons may be able to 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  Beneficial  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 for three calendar years.

     The term "U.S. Person" means:

          (1)  a citizen or resident of the United States;

          (2)  a corporation  or  partnership  organized in or under the laws of
               the United States,  any state thereof or the District of Columbia
               (other than a partnership  that is not treated as a United States
               person under any applicable Treasury regulations);

          (3)  an estate the income of which is  includible  in gross income for
               United States tax purposes, regardless of its source; or

          (4)  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.

     This  summary  does not deal with all  aspects of U.S.  Federal  income tax
withholding that may be relevant to foreign holders of the Global  Securities or
with  all  aspects  of  Treasury   regulations  relating  to  tax  documentation
requirements.  Investors  are  advised to  consult  their own tax  advisors  for
specific  tax  advice  concerning  their  holding  and  disposing  of the Global
Securities,  the right to receive any Net WAC Cap Carryover and the U.S. federal
income tax documentation requirements (described above) related to the same.

                                       A-4


                                    ANNEX II

                      PROJECTED PRINCIPAL BALANCES SCHEDULE
                      -------------------------------------

     The Projected  Principal  Balances and Strike Prices  relating to the Yield
Maintenance  Agreement are expected to be  determined  pursuant to the following
schedule:

                     Projected AV-1                 Projected AV-2
    Distribution        Principal        AV-1         Principal         AV-2
        Date             Balance     Strike Price      Balance      Strike Price
- ----------------   ----------------- ------------   --------------- ------------
    August 2004      $179,385,000.00    1.920%       $34,668,000.00    1.920%
 September 2004       173,460,717.32    1.920%        33,522,151.65    1.920%
   October 2004       167,752,872.32    1.920%        32,418,187.73    1.920%
  November 2004       162,258,763.35    1.920%        31,355,584.13    1.920%
  December 2004       156,981,488.67    1.920%        30,334,938.48    1.920%
   January 2005       151,893,238.19    1.920%        29,350,870.68    1.920%
  February 2005       146,996,416.28    1.920%        28,403,844.32    1.920%
     March 2005       142,274,067.86    1.920%        27,490,578.99    1.920%
     April 2005       137,696,761.82    1.920%        26,605,381.75    1.920%
       May 2005       133,265,349.95    1.920%        25,748,416.23    1.920%
      June 2005       128,956,792.60    1.920%        24,915,225.93    1.920%
      July 2005       124,776,508.67    1.920%        24,106,857.81    1.920%
    August 2005       120,712,552.61    1.920%        23,321,005.50    1.920%
 September 2005       116,900,792.38    1.920%        22,583,935.78    1.920%
   October 2005       113,432,501.92    1.920%        21,913,295.73    1.920%
  November 2005       110,060,327.58    1.920%        21,261,254.50    1.920%
  December 2005       106,781,620.99    1.920%        20,627,299.32    1.920%
   January 2006       103,593,806.44    1.920%        20,010,931.43    1.920%
  February 2006       100,494,378.88    1.920%        19,411,665.83    1.920%
     March 2006        97,480,902.00    1.920%        18,829,030.77    1.920%
     April 2006        94,551,006.34    1.920%        18,262,567.51    1.920%
       May 2006         6,294,658.20    1.920%           985,347.00    1.920%
      June 2006         6,104,307.96    1.920%           955,573.01    1.920%
      July 2006         5,919,274.32    1.920%           926,627.08    1.920%
    August 2006         5,739,389.79    1.920%           898,486.35    1.920%
 September 2006         5,564,512.12    1.920%           871,128.58    1.920%
   October 2006         5,394,502.98    1.920%           844,532.15    1.920%
  November 2006         5,229,227.82    1.920%           818,676.03    1.920%
  December 2006         5,068,555.82    1.920%           793,541.80    1.920%
   January 2007         4,912,359.73    1.920%           769,107.55    1.920%
  February 2007         4,760,515.82    1.920%           745,353.93    1.920%
     March 2007         4,612,903.76    1.920%           722,262.13    1.920%
     April 2007         4,469,441.39    1.920%           699,823.80    1.920%

                                       A-5










                      [THIS PAGE INTENTIONALLY LEFT BLANK]












                         Prospectus dated April 29, 2004


                              EQUITY ONE ABS, INC.
                                    Depositor

                            Asset Backed Certificates
                               Asset Backed Notes
                              (Issuable in Series)
                         -------------------------------

Equity  One ABS,  Inc.,  as  depositor,  may offer  from time to time under this
prospectus and related prospectus  supplements  securities that are asset-backed
certificates or  asset-backed  notes.  The depositor will sell these  securities
from time to time in one or more series,  each of which will be issued in one or
more classes.

- --------------------------------
Before   buying    securities,     The related  prospectus  supplement  will set
consider  carefully  the  risk     forth the  specific  assets of the trust fund
factors beginning on page 5 of     and the  seller  or  sellers  from  whom  the
this prospectus.                   assets are acquired.

Except  as  specified  in  the     Each trust fund's assets may include--
related prospectus supplement,
neither the  securities of any     o    one or more pools of
series   nor  the   underlying
loans   will  be   insured  or          o    mortgage  loans  secured  by  first
guaranteed by any governmental               and/or subordinate liens on one- to
agency or instrumentality,  or               four-family residential properties,
by any other entity.
                                        o    mortgage  loans  secured  by  first
The  securities of each series               and/or  subordinate  liens on mixed
will  represent  interests  in               commercial/residential          use
the  related  trust  fund only               properties  and other  multi-family
and   will    not    represent               residential properties, and
interests in or be obligations
of any other entity.                    o    closed-end  and/or  revolving  home
                                             equity  loans or  balances  thereof
This prospectus may be used to               secured by first and/or subordinate
offer  and sell any  series of               liens   on  one-   to   four-family
securities   only   if  it  is               residential properties,
accompanied  by the prospectus
supplement for that series.        o    all monies  due under the above  assets,
                                        which may be net of some of the  amounts
                                        payable to the servicer, and

                                   o    other  funds,  credit  enhancements  and
                                        other assets.

                                   The  assets in the trust  fund may be divided
                                   into one or more asset  groups and each class
                                   of   the   related   series   will   evidence
                                   beneficial  ownership  of  the  corresponding
                                   asset group.

                                   The prospectus  supplement  will state if the
                                   trust  fund  will  make one or more  REMIC or
                                   FASIT   elections  for  federal   income  tax
                                   purposes.
- --------------------------------

The Securities and Exchange Commission and state securities  regulators have not
approved or  disapproved  these  securities or determined if this  prospectus is
truthful or complete. Any representation to the contrary is a criminal offense.




     Information  about the  securities  is presented in two separate  documents
that progressively provide more detail:

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

     o    the  accompanying  prospectus  supplement,  which  will  describe  the
          specific terms of your series of securities, including:

          o    the principal balances and interest rates of each class;

          o    the timing and priority of interest and principal payments;

          o    statistical and other information about the loans;

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

          o    the ratings for each class; and

          o    the method for selling the securities.

     We strongly encourage you to read both this prospectus and the accompanying
prospectus supplement in full. You should rely only on the information contained
or incorporated by reference in this prospectus and the accompanying  prospectus
supplement.  We have  not  authorized  anyone  to  provide  you  with  different
information.

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

     We are  not  offering  securities  in any  state  where  the  offer  is not
permitted.

     We  do  not  claim  that  the   information  in  this  prospectus  and  the
accompanying  prospectus  supplement  is  accurate as of any date other than the
dates stated on the cover of each document.

     We have  made  cross-references  to  captions  in this  prospectus  and the
accompanying  prospectus  supplement  under which you can find  further  related
discussions.  The  following  table of contents and the table of contents in the
related prospectus supplement indicate where these captions are located.

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

     For  means of  acquiring  additional  information  about us or a series  of
securities,  see "Available Information" and "Incorporation of Certain Documents
by Reference" beginning on page 101.

                                       2


                                TABLE OF CONTENTS



                                                                                                             
RISK FACTORS......................................................................................................5
   You will have only limited recourse to sellers, depositor and servicer.........................................5
   The depositor has limited assets...............................................................................5
   Limited liquidity may result in delays in liquidation or lower returns.........................................6
   Credit enhancement may not be sufficient to protect you from losses............................................6
   Prepayments of loans and other factors may result in a lower yield on the securities...........................6
   Junior liens may result in losses in foreclosure proceedings...................................................7
   Declines in property values may adversely affect you...........................................................7
   Delays in liquidation may adversely affect you.................................................................7
   The disproportionate impact of liquidation expenses on smaller loans may adversely affect you..................8
   Consumer protection laws may adversely affect you..............................................................8
   Balloon payment mortgages in the trust fund may pose a higher risk of loss.....................................8
   The liquidation proceeds of mixed use loans may take longer to recover.........................................9
   You could be adversely affected by violations of environmental laws............................................9
   The ratings of the securities do not assure their payment......................................................9
   Book-entry securities may pose limitations....................................................................10
   Book-entry securities may result in delayed receipt of distributions..........................................10
   Bankruptcy or insolvency may affect the timing and amount of distributions on the securities..................10
   The principal amount of the securities may exceed the market value of the trust fund assets...................11
   You may receive a prepayment of principal from unused amounts in any pre-funding account......................11
   Some of the securities may be issued with original issue discount.............................................12
   You may be adversely affected if the provider of any financial instrument defaults or is downgraded...........12
THE TRUST FUND...................................................................................................13
   General.......................................................................................................13
   The Loans.....................................................................................................14
   Substitution of Trust Fund Assets.............................................................................17
USE OF PROCEEDS..................................................................................................18
THE DEPOSITOR....................................................................................................18
LOAN PROGRAM.....................................................................................................18
   Underwriting Standards........................................................................................18
   Specific Underwriting Criteria; Underwriting Programs.........................................................20
   Summary of Underwriting Requirements by Program...............................................................20
   Qualifications of Sellers and Servicer........................................................................23
   Representations by Sellers; Repurchases.......................................................................23
DESCRIPTION OF THE SECURITIES....................................................................................24
   General.......................................................................................................25
   Distributions on Securities...................................................................................26
   Advances......................................................................................................28
   Reports to Securityholders....................................................................................29
   Categories of Classes of Securities...........................................................................30
   Indices Applicable to Floating Rate and Inverse Floating Rate Classes.........................................33
   Book-Entry Registration of Securities.........................................................................35
CREDIT ENHANCEMENT...............................................................................................39
   General.......................................................................................................39
   Subordination.................................................................................................39
   Letter of Credit..............................................................................................40
   Insurance Policies, Surety Bonds and Guaranties...............................................................41
   Over-Collateralization........................................................................................41
   Reserve Accounts..............................................................................................41
   Pool Insurance Policies.......................................................................................43
   Cross-Collateralization.......................................................................................44
YIELD AND PREPAYMENT CONSIDERATIONS..............................................................................45
THE AGREEMENTS...................................................................................................47
   Assignment of the Trust Fund Assets...........................................................................47
   Payments on Loans; Deposits to Security Account...............................................................48


                                       3



                                                                                                             
   Pre-Funding Account...........................................................................................50
   Sub-Servicing by Sellers......................................................................................51
   Collection Procedures.........................................................................................51
   Hazard Insurance..............................................................................................51
   Realization Upon Defaulted Loans..............................................................................53
   Servicing and Other Compensation and Payment of Expenses......................................................54
   Evidence as to Compliance.....................................................................................54
   Certain Matters Regarding the Servicer and the Depositor......................................................55
   Events of Default; Rights Upon Event of Default...............................................................56
   Amendment.....................................................................................................58
   Termination; Optional Termination.............................................................................59
   The Trustee...................................................................................................59
LEGAL ASPECTS OF THE LOANS.......................................................................................60
   General.......................................................................................................60
   Foreclosure/Repossession......................................................................................60
   Environmental Risks...........................................................................................61
   Rights of Redemption..........................................................................................63
   Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens.......................................................63
   Due-on-Sale Clauses...........................................................................................64
   Enforceability of Prepayment and Late Payment Fees............................................................64
   Equitable Limitations on Remedies.............................................................................64
   Applicability of Usury Laws...................................................................................65
   Service Members Civil Relief Act..............................................................................65
   Junior Mortgages; Rights of Senior Mortgagees.................................................................65
   The Title I Program...........................................................................................66
   Consumer Protection Laws......................................................................................69
FEDERAL INCOME TAX CONSEQUENCES..................................................................................71
   General.......................................................................................................71
   Taxation of Debt Securities...................................................................................71
   Taxation of the REMIC and its Holders.........................................................................76
   REMIC Expenses; Single Class REMICs...........................................................................76
   Taxation of the REMIC.........................................................................................77
   Administrative Matters........................................................................................82
   Financial Asset Securitization Investment Trust Qualification.................................................82
   Qualification as a FASIT......................................................................................82
   Consequences of Failing to Comply with FASIT Requirements.....................................................83
   Taxation of the FASIT.........................................................................................83
   Taxation of Regular Interest Holders..........................................................................83
   Taxation of Ownership Interest Holders........................................................................84
   Tax Status as a Grantor Trust.................................................................................84
   Sale or Exchange..............................................................................................87
   Miscellaneous Tax Aspects.....................................................................................87
   Tax Treatment of Foreign Investors............................................................................88
   Tax Characterization of the Trust Fund as a Partnership.......................................................89
   Tax Consequences to Holders of the Notes......................................................................89
   Tax Consequences to Holders of the Certificates Issued by a Partnership.......................................91
OTHER TAX CONSIDERATIONS.........................................................................................95
ERISA CONSIDERATIONS.............................................................................................96
LEGAL INVESTMENT.................................................................................................98
METHOD OF DISTRIBUTION...........................................................................................99
LEGAL MATTERS...................................................................................................100
FINANCIAL INFORMATION...........................................................................................100
RATING..........................................................................................................100
AVAILABLE INFORMATION...........................................................................................101
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.................................................................101
INDEX OF DEFINED TERMS..........................................................................................103


                                       4



                                  RISK FACTORS

     You should  carefully  consider the  following  risk  factors  prior to any
purchase of securities.

You will have only limited recourse to sellers, depositor and servicer.

     The only  obligations,  if any, of the  depositor to the  securities of any
series will be pursuant to representations and warranties made by the depositor.
The  depositor  does not have,  and is not  expected in the future to have,  any
significant  assets  with which to meet any  obligation  to  repurchase  primary
assets with  respect to which there has been a breach of any  representation  or
warranty.  If, for example,  the depositor were required to repurchase a primary
asset,  its only source of funds to make the repurchase  would be funds obtained
from the enforcement of a corresponding  obligation,  if any, on the part of the
originator of the primary assets,  the servicer or a seller, as the case may be,
or from a reserve fund established to provide funds for these repurchases.

     The only obligations of the servicer, other than its servicing obligations,
to the assets of the trust fund or the securities of any series will be pursuant
to  representations  and  warranties  made by the servicer.  The servicer may be
required  to   repurchase  or  replace  any  loan  with  respect  to  which  its
representations  and  warranties are breached.  There is no assurance,  however,
that the servicer  will have the financial  ability to effect any  repurchase or
substitution of loans.

     The only  obligations of any seller of loans (and Equity One,  Inc.,  where
the seller is a subsidiary  or  affiliate of Equity One,  Inc.) to assets of the
trust fund or the  securities of any series will be pursuant to  representations
and warranties made by the relevant entity and document delivery requirements. A
seller (and Equity One,  Inc.,  where the seller is a subsidiary or affiliate of
Equity One, Inc.) may be required to repurchase or replace any loan with respect
to which its  representations  and warranties or document delivery  requirements
are  breached.  There is no assurance,  however,  that a seller (and Equity One,
Inc.,  where the seller is a subsidiary  or affiliate of Equity One,  Inc.) will
have the financial ability to effect a repurchase or substitution.

     We refer you to "Loan Program--Representations by Sellers; Repurchases."

The depositor has limited assets.

     The depositor does not have,  nor is it expected to have,  any  significant
assets. The securities of a series will be payable solely from the assets of the
trust fund for those  securities.  There will be no recourse to the depositor or
any  other  person  for any  default  on the  notes or any  failure  to  receive
distributions on the certificates.

     Further,  unless otherwise stated in the related prospectus supplement,  at
the times set forth in the related  prospectus  supplement,  some of the primary
assets and any balance remaining in the security account or distribution account
immediately  after  making all  payments  due on the  securities  of the related
series and other payments specified in the related prospectus supplement, may be
promptly  released or remitted to the depositor,  the servicer,  the provider of
any credit  enhancement or any other person entitled  thereto and will no longer
be available for making payments to holders of securities. Consequently, holders
of  securities  of each series must rely solely upon  payments  from the primary
assets  and the  other  assets  constituting  the  trust  fund for a  series  of
securities,  including,  if applicable,  any amounts  available  pursuant to any
credit enhancement for that series, for the payment of principal of and interest
on the securities of that series.

     Holders of notes will be required  under the  indenture for their series to
proceed  only  against  the primary  assets and other  assets  constituting  the
related  trust  fund in the case of a default  on the notes and may not  proceed
against  any assets of the  depositor.  If payments  from the assets  securing a
series of notes,  including any credit enhancement,  were to become insufficient
to make payments on those notes,  no other assets would be available for payment
of the deficiency and you may experience a loss.

                                       5


Limited liquidity may result in delays in liquidation or lower returns.

     There will be no market  for the  securities  of any series  prior to their
issuance, and there can be no assurance that a secondary market will develop or,
if it does develop, that it will provide holders with liquidity of investment or
that any market will continue for the life of the securities of any series.  Any
underwriter(s)  specified  in  the  related  prospectus  supplement  may  make a
secondary  market in the  securities,  but have no obligation to do so. Absent a
secondary  market for the securities you may experience a delay if you choose to
sell your  securities  or the price you  receive  may be less than that which is
offered for a comparable liquid security.

Credit enhancement may not be sufficient to protect you from losses.

     Credit enhancement is intended to reduce the effect of loan losses.  Credit
enhancements  may benefit only some classes of a series of securities,  however,
and the amount of any credit  enhancement  will be limited as  described  in the
applicable prospectus supplement. The amount of a credit enhancement may decline
over time pursuant to a schedule or formula or otherwise,  and could be depleted
from payments or for other reasons before the  securities  covered by the credit
enhancement  are paid in full. In addition,  a credit  enhancement may not cover
all potential sources of loss. For example,  a credit enhancement may or may not
cover fraud or  negligence  by a loan  originator or other  parties.  Also,  the
trustee may be permitted to reduce,  substitute  for, or even eliminate all or a
portion of a credit  enhancement so long as the rating  agencies that have rated
the  securities  at the request of the  depositor  indicate  that that would not
cause them to change  adversely  their rating of the  securities.  Consequently,
securityholders  may suffer losses even though a credit  enhancement  exists and
its provider does not default.

     We refer you to "Credit Enhancement."

Prepayments  of loans  and other  factors  may  result  in a lower  yield on the
securities.

     The timing of  principal  payments  of the  securities  of a series will be
affected by a number of factors, including:

     o    the  extent of  prepayments  of the loans  underlying  that  series of
          securities, which may be influenced by a variety of factors (including
          prepayments resulting from refinancing or liquidations of loans due to
          defaults, casualties,  condemnations and repurchases by the depositor,
          the   servicer  or  a  seller  due  to  material   breaches  of  their
          representations and warranties regarding the loans);

     o    the  manner of  allocating  principal  payments  among the  classes of
          securities  of  a  series  as  specified  in  the  related  prospectus
          supplement;

     o    the  exercise by the party  entitled  thereto of any right of optional
          termination of a series of securities; and

     o    the rate and timing of payment  defaults  and losses  incurred  on the
          assets underlying the series.

The yields to maturity and weighted average lives of a series of securities will
be  affected  primarily  by the rate  and  timing  of  prepayment  of the  loans
representing  assets  underlying  a series.  The yields to maturity and weighted
average lives of securities will also be affected by the distribution of amounts
remaining in any  pre-funding  account  following the end of the related funding
period.  Any  reinvestment  risks resulting from a faster or slower incidence of
prepayments  of loans held by a trust fund will be borne entirely by the holders
of one or more classes of a related series of securities.

     We refer you to "Loan  Program--Representations  by Sellers;  Repurchases,"
"Yield and Prepayment Considerations" and "The Agreements--Pre-Funding Account."

     Interest  payable on the securities of a series on each  distribution  date
will include all  interest  accrued  during the period  specified in the related
prospectus supplement.  If interest accrues during the calendar month prior to a
distribution date, the effective yield to holders will be reduced from the yield
that would  otherwise be obtainable if

                                       6


interest  payable on the  security  were to accrue  through the day  immediately
preceding each  distribution  date, and the effective  yield (at par) to holders
will be less than the indicated coupon rate.

     We  refer  you  to   "Description  of  the   Securities--Distributions   on
Securities--Distributions of Interest."

Junior liens may result in losses in foreclosure proceedings.

     Some of the mortgages  serving as collateral  for your series of securities
may be junior liens subordinate to the rights of the mortgagee under the related
senior mortgage or mortgages.  The proceeds from any  liquidation,  insurance or
condemnation  proceedings  in  connection  with a mortgage  will be available to
satisfy the outstanding  balance of the junior mortgage only after the claims of
all  senior  mortgagees  have been  satisfied  in full,  including  any  related
foreclosure  costs.  In addition,  a junior  mortgagee  may not foreclose on the
property  securing a junior mortgage unless it forecloses  subject to the senior
mortgages,  in which case it must either pay the entire amount due on the senior
mortgages  to the  senior  mortgagees  at or  prior to the  foreclosure  sale or
undertake the  obligation to make payments on the senior  mortgages in the event
the mortgagor is in default thereunder.  The trust fund will not have any source
of funds to satisfy  any senior  mortgages  or make  payments  due to any senior
mortgagees  and may  therefore  be  prevented  from  foreclosing  on the related
underlying property.

     We refer you to "Legal Aspects of the  Loans--Junior  Mortgages;  Rights of
Senior Mortgagees."

Declines in property values may adversely affect you.

     The value of the properties underlying the loans held in the trust fund may
decline over time.  Among the factors that could  adversely  affect the value of
the properties are:

     o    an overall decline in the residential  real estate market in the areas
          in which they are located;

     o    a decline in their general  condition from the failure of borrowers to
          maintain their property adequately; and

     o    natural  disasters that are not covered by insurance like  earthquakes
          and floods.

In the case of home equity loans,  declining  property  values could diminish or
extinguish the value of a junior  mortgage before reducing the value of a senior
mortgage on the same property.

     If  property   values   decline,   the  actual   rates  of   delinquencies,
foreclosures,  and losses on all  underlying  loans  could be higher  than those
currently experienced in the mortgage lending industry in general. These losses,
to the extent not otherwise covered by credit enhancement,  will be borne by the
holder of one or more classes of securities.

     We refer you to "The Trust Fund--The Loans--Additional Information."

Delays in liquidation may adversely affect you.

     Even if the properties  underlying the loans held in the trust fund provide
adequate security for the loans, substantial delays could occur before defaulted
loans are  liquidated  and their  proceeds are forwarded to investors.  Property
foreclosure actions are regulated by state statutes and rules and are subject to
many of the delays and expenses of other  lawsuits if defenses or  counterclaims
are made,  sometimes requiring several years to complete.  Furthermore,  in some
states if the proceeds of the  foreclosure  are  insufficient to repay the loan,
the borrower is not liable for the deficit. Thus, if a borrower defaults,  these
restrictions  may impede the  trust's  ability  to dispose of the  property  and
obtain sufficient proceeds to repay the loan in full. In addition,  the servicer
will be entitled to deduct from  liquidation  proceeds all  expenses  reasonably
incurred in attempting to recover on the defaulted  loan,  including  legal fees
and  costs,  real  estate  taxes,  and  property  maintenance  and  preservation
expenses.

     We refer you to "Yield and Prepayment Considerations."

                                       7


The disproportionate impact of liquidation expenses on smaller loans may
adversely affect you.

     Liquidation expenses of defaulted loans generally do not vary directly with
the outstanding principal balance of the loan at the time of default. Therefore,
if a servicer takes the same steps for a defaulted loan having a small remaining
principal  balance  as it does for a  defaulted  loan  having a large  remaining
principal balance, the amount realized after expenses is smaller as a percentage
of the  outstanding  principal  balance  of the  small  loan  than it is for the
defaulted loan having a large remaining principal balance.

Consumer protection laws may adversely affect you.

     State laws generally  regulate  interest  rates and other charges,  require
specified  disclosures,  and require  licensing of mortgage 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 mortgage  loans.  Depending on the
particular law and the specific facts involved, violations may limit the ability
to collect all or part of the principal or interest on the underlying loans held
in the trust fund. In some cases,  the borrower may even be entitled to a refund
of amounts previously paid.

     The loans  held in the trust  fund may also be  subject  to  federal  laws,
including:

     o    the Federal  Truth in Lending Act and its  regulations,  which require
          disclosures to the borrowers regarding the terms of any mortgage loan;

     o    the Equal Credit  Opportunity Act and its regulations,  which prohibit
          discrimination  in the extension of credit 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; and

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

     Home Equity Loan Consumer Protection Act. For loans that were originated or
closed after November 7, 1989,  the Home Equity Loan Consumer  Protection Act of
1988, which requires additional application disclosures, limits changes that may
be made to the loan  documents  without the  borrower's  consent and restricts a
lender's  ability to  declare a default  or to  suspend  or reduce a  borrower's
credit limit.

     The  Riegle  Act.  Some  loans  may  be  subject  to the  Riegle  Community
Development  and Regulatory  Improvement  Act of 1994,  known as the Riegle Act,
which  incorporates the Home Ownership and Equity  Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specific statutory  liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
loans.  In addition,  any assignee of the creditor would generally be subject to
all claims and defenses  that the consumer  could assert  against the  creditor,
including the right to rescind the mortgage loan.

     Some  violations of these federal laws may limit the ability to collect the
principal or interest on the loans held in the trust fund, and in addition could
subject the trust fund to damages and administrative enforcement. Violations may
also result in a rescission  of the mortgage loan and a refund by the trust fund
to the  respective  borrower of all finance  charges  and  interest  paid by the
borrower in connection with the underlying  mortgage loan.  Losses on loans from
the  application  of those  laws  that  are not  otherwise  covered  by a credit
enhancement will be borne by the holders of one or more classes of securities.

     We refer you to "Legal Aspects of the Loans."

Balloon payment mortgages in the trust fund may pose a higher risk of loss.

                                       8


     Some  of the  mortgage  loans  held in the  trust  fund  may  not be  fully
amortizing  over their terms to maturity  and,  thus,  will require  substantial
principal  payments (that is, balloon payments) at their stated maturity.  Loans
with balloon  payments  involve a greater  degree of risk than fully  amortizing
loans because  typically the borrower must be able to refinance the loan or sell
the property to make the balloon payment at maturity.  The ability of a borrower
to do this will depend on various factors  including  mortgage rates at the time
of sale or  refinancing,  the  borrower's  equity in the property,  the relative
strength of the local housing market,  the financial  condition of the borrower,
and tax laws.  Losses on these loans that are not otherwise  covered by a credit
enhancement will be borne by the holders of one or more classes of certificates.

The liquidation proceeds of mixed use loans may take longer to recover.

     Mixed use loans are mortgage loans secured by  multi-family  properties and
structures  that  include  both  residential  dwelling  units and space used for
retail, professional or other commercial uses. Due to the limited market for the
type of properties  securing  mixed use loans,  in the event of a foreclosure we
expect that it will take longer to recover  proceeds from the  liquidation  of a
mixed  use  loan  than  it  would  for a  mortgage  loan  secured  by a one-  to
four-family dwelling.

     We refer you to "The Trust Fund--The Loans--General."

You could be adversely affected by violations of environmental laws.

     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  like those that secure the loans
held in the trust fund.  Failure to comply with these laws and  regulations  can
result in fines and penalties  that could be assessed  against the trust fund as
owner of the related  property.  In some  states,  a lien on the property due to
contamination  has  priority  over the lien of an  existing  mortgage.  Also,  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.

     We refer you to "Legal Aspects of the Loans--Environmental Risks."

The ratings of the securities do not assure their payment.

     Any class of securities  issued under this prospectus and the  accompanying
prospectus  supplement may be rated by one or more nationally  recognized rating
agencies. 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  underlying
loans will be made,  the degree to which the rate of  prepayments  might  differ
from that originally anticipated,  or the likelihood that the securities will be
redeemed  early.  A rating is not a  recommendation  to purchase,  hold, or sell
securities because it does not address the market price of the securities or the
suitability of the securities for any particular investor.

     A rating  may not  remain  in effect  for any given  period of time and the
rating  agency  could lower or withdraw the rating  entirely in the future.  For
example, the rating agency could lower or withdraw its rating due to:

     o    a 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.

     The amount, type, and nature of credit enhancement  established for a class
of securities  will be determined on the basis of criteria  established  by each
rating agency rating  classes of the  securities.  These  criteria are sometimes

                                       9


based upon an actuarial  analysis of the  behavior of similar  loans in a larger
group. That analysis is often the basis upon which each rating agency determines
the amount of credit  enhancement  required  for a class.  The  historical  data
supporting any actuarial  analysis may not accurately reflect future experience,
and the data  derived  from a large  pool of  similar  loans may not  accurately
predict the delinquency,  foreclosure, or loss experience of any particular pool
of  mortgage  loans.  Mortgaged  properties  may not  retain  their  values.  If
residential real estate markets experience an overall decline in property values
such that the outstanding  principal  balances of the loans held in a particular
trust fund and any  secondary  financing  on the  related  mortgaged  properties
become equal to or greater than the value of the mortgaged properties, the rates
of  delinquencies,  foreclosures,  and  losses  could be higher  than  those now
generally  experienced in the mortgage lending  industry.  In addition,  adverse
economic  conditions  may affect  timely  payment by  mortgagors  on their loans
whether or not the conditions affect real property values and, accordingly,  the
rates of delinquencies,  foreclosures, and losses in any trust fund. Losses from
this that are not  covered by a credit  enhancement  will be borne,  at least in
part, by the holders of one or more classes of securities.

     We refer you to "Rating."

Book-entry securities may pose limitations.

     If the  securities are issued in book-entry  form, you may have  difficulty
selling your  securities in the secondary  trading market since investors may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
certificates.  In addition,  since transactions in book-entry  securities can be
effected   only   through   The   Depository   Trust   Company's   participating
organizations, indirect participants and some banks, your ability to pledge your
securities  to persons or entities  that do not  participate  in The  Depository
Trust  Company  system  may be  limited  due to lack of a  physical  certificate
representing your securities.

     We refer you to "Description of the Securities--Book-Entry  Registration of
Securities."

Book-entry securities may result in delayed receipt of distributions.

     As a beneficial  owner of book-entry  securities,  you may experience  some
delay in receiving payments on your securities since these payments will be:

     o    forwarded by the trustee to The Depository Trust Company;

     o    credited  by The  Depository  Trust  Company  to the  accounts  of The
          Depository Trust Company's participants; and

     o    ultimately  credited to your  account by one of The  Depository  Trust
          Company's participants.

     We refer you to "Description of the Securities--Book-Entry  Registration of
Securities."

Bankruptcy or insolvency  may affect the timing and amount of  distributions  on
the securities.

     The servicer,  the sellers and the depositor will treat each  conveyance of
loans by the sellers to the depositor or, in the case of  subsequently  conveyed
loans,  the trust fund as a sale of those loans.  The depositor  will treat each
conveyance  of loans  from the  depositor  to the trust  fund as a sale of those
loans. If the conveyance of the loans by the sellers to the depositor or, in the
case of subsequently  conveyed loans, the trust fund is treated as a sale, those
loans would not be part of the related seller's  bankruptcy estate and would not
be  available  to that  seller's  creditors.  If a seller  becomes  bankrupt  or
insolvent,  however,  the bankruptcy trustee, a conservator or a receiver of the
seller or another person may attempt to recharacterize  the sale of the loans as
a borrowing by the seller, secured by a pledge of the loans.  Similarly,  if the
conveyance of the loans by the depositor to the trust fund is treated as a sale,
those loans would not be part of the depositor's bankruptcy estate and would not
be available to the  depositor's  creditors.  In the event of the  bankruptcy or
insolvency of the depositor, however, the bankruptcy trustee, a conservator or a
receiver of the depositor or another  person may attempt to  recharacterize  the
sale of the loans as a borrowing  by the  depositor,  secured by a pledge of the
loans. In either case,  this position,  if argued before or

                                       10


accepted  by a court,  could  prevent  timely  payments  of amounts  due on your
securities and result in a reduction of payments due on your securities.

     In addition,  we anticipate that the trustee will hold original  promissory
notes for each of the loans, together with assignments of each of the mortgages,
and the assignments of mortgages will be filed of public record.

     In the event of a bankruptcy or insolvency of the servicer,  the bankruptcy
trustee or a  conservator  or  receiver  of the  servicer  may have the power to
prevent the trustee or the securityholders from appointing a successor servicer.

     In  addition,  federal  and  state  statutory  provisions,   including  the
Bankruptcy  Reform Act of 1978, as amended,  and state laws affording  relief to
debtors,  may interfere with or affect the ability of a secured  mortgage lender
to realize upon its security.  For example, in a proceeding under the Bankruptcy
Reform Act of 1978,  as  amended,  a lender  may not  foreclose  on a  mortgaged
property  without the  permission  of the  bankruptcy  court.  If the  mortgaged
property is not the debtor's  principal  residence and the court determines that
the value of the mortgaged  property is less than the  principal  balance of the
mortgage loan,  the debtor's  proposed  rehabilitation  plan may provide for the
reduction of the secured  indebtedness to the value of the mortgaged property as
of the  date of the  commencement  of the  bankruptcy,  rendering  the  lender a
general  unsecured  creditor for the difference.  The debtor's proposed plan may
also reduce the monthly payments due under the mortgage loan, change the rate of
interest and/or alter the mortgage loan repayment  schedule.  These  proceedings
under the Bankruptcy  Reform Act of 1978, as amended,  including but not limited
to any  automatic  stay,  could cause delays in receiving  payments on the loans
underlying a series of securities and possible  reductions  in, or  eliminations
of, the aggregate amount of these payments.

The principal  amount of the securities may exceed the market value of the trust
fund assets.

     There is no assurance  that the market  value of the primary  assets or any
other assets for a series of securities  will at any time be equal to or greater
than the  aggregate  principal  amount of the  securities  of that  series  then
outstanding,  plus  accrued  interest  thereon.  In  addition,  upon an event of
default  under the  indenture  for a series of notes and a sale of the assets in
the  trust  fund or upon a sale of the  assets  of a trust  fund for a series of
certificates,  the trustee,  the servicer,  if any, the credit  enhancer and any
other service provider specified in the related prospectus  supplement generally
will be  entitled  to receive  the  proceeds of the sale to the extent of unpaid
fees and other amounts owing to those persons under the related  agreement prior
to distributions  to holders of securities.  Upon any sale of trust fund assets,
the proceeds from the sale may be  insufficient  to pay in full the principal of
and interest on the securities of the related series.

     Liquidation  expenses for  defaulted  loans do not vary  directly  with the
outstanding  principal  balance of the loan at the time of  default.  Therefore,
assuming that a servicer took the same steps in realizing  upon a defaulted loan
having  a  small  remaining  principal  balance  as it  would  in the  case of a
defaulted  loan having a larger  principal  balance,  the amount  realized after
expenses of  liquidation  would be smaller as a  percentage  of the  outstanding
principal balance of the smaller loan than would be the case with a larger loan.
Because  the  average  outstanding  principal  balances  of the  loans are small
relative  to the  size  of the  loans  in a  typical  pool of  first  mortgages,
realizations net of liquidation  expenses on defaulted loans may also be smaller
as a  percentage  of the  principal  amount of the  loans  than in the case of a
typical pool of first mortgage loans.  The payment of these expenses will reduce
the portion of the amount  realized  that will be available to make  payments on
the securities and may result in the related securityholders suffering a loss.

     We refer you to "Yield and Prepayment Considerations."

You may receive a prepayment of principal from unused amounts in any pre-funding
account.

     If the prospectus supplement relating to your series of securities provides
for  pre-funding,  on the closing  date the  depositor  will deposit a specified
amount of cash into a pre-funding account. The amount of cash deposited will not
exceed 25% of the initial  aggregate  principal  amount of the related series of
securities. The deposited cash will be used to purchase loans from the seller or
sellers specified in the related  prospectus  supplement,  or from the

                                       11


depositor  (which,  in turn, will acquire these loans from the seller or sellers
specified  in the related  prospectus  supplement),  during the funding  period,
which is a period  which will begin on the related  closing date and will end on
the date specified in the related prospectus supplement,  which in no event will
be later than the earliest to occur of:

     o    the date the amount on deposit in the pre-funding account is less than
          the minimum  dollar  amount,  if any,  specified  in the  agreement(s)
          relating to that series;

     o    the date an event of default occurs under the related agreement(s); or

     o    the date  which is the  later of three  months  or 90 days  after  the
          related closing date.

These  subsequently   purchased  loans  will  be  required  to  conform  to  the
requirements set forth in the related  agreement(s) and described in the related
prospectus supplement. The trustee will maintain the pre-funding account for the
related series of securities for the sole purpose of holding funds to be paid by
the trustee  during the  above-described  funding period to the depositor or the
applicable  seller(s)  to cover the  purchase  price of these  loans.  Monies on
deposit in the  pre-funding  account will not be available to cover losses on or
in respect of the related loans. To the extent that the entire amount of cash in
the  pre-funding  account has not been used to purchase  loans by the end of the
related funding period, any amounts remaining in the pre-funding account will be
distributed  as a  prepayment  of  principal  to  holders of  securities  on the
distribution  date immediately  following the end of the funding period,  in the
amounts and  pursuant  to the  priorities  set forth in the  related  prospectus
supplement.  The  holders  of the  related  class of  securities  will  bear any
reinvestment risk resulting from this prepayment.

Some of the securities may be issued with original issue discount.

     Some classes of securities  may be issued with original  issue discount for
federal income tax purposes.  If you hold securities  issued with original issue
discount,  you will be required to include  original  issue discount in ordinary
gross  income for  federal  income tax  purposes  as it  accrues,  in advance of
receipt of the cash attributable to that income.  Accrued but unpaid interest on
securities  that are accrual  securities  generally  will be treated as original
issue discount for this purpose.

     We  refer  you  to  "Federal  Income  Tax  Consequences--Taxation  of  Debt
Securities--Interest and Acquisition Discount" and "--Market Discount."


You may be  adversely  affected  if the  provider  of any  financial  instrument
defaults or is downgraded.

     The trust fund may  include  one or more  financial  instruments  including
interest  rate  or  other  swap  agreements  and  interest  rate  cap  or  floor
agreements.  These  financial  instruments may provide  protection  against some
types of risks or  provide  specific  cashflow  characteristics  for one or more
classes of a series of  securities.  The protection or benefit to be provided by
any specific financial  instrument will be dependent on, among other things, the
credit strength of the provider of that financial  instrument.  If that provider
were to be unable or unwilling to perform its  obligations  under the  financial
instrument,  the  securityholders  of the applicable class or classes would bear
that credit  risk.  This could cause a material  adverse  effect on the yield to
maturity,  the rating or the market  price and  liquidity  for that  class.  For
example,  if a  financial  instrument  is  designed  to cover  the risk that the
interest  rates on the  mortgage  assets that adjust  based on one index will be
less than the interest rate payable on the securities based on another index and
that financial  instrument  does not perform,  then the  securityholders  of the
applicable  class or classes of a series of securities  will bear basis risk, or
the risk that their yield will be reduced if the first index  declines  relative
to the  second.  Even if the  provider of a financial  instrument  performs  its
obligations  under that  financial  instrument,  a withdrawal  or reduction in a
credit rating  assigned to that provider may adversely  affect the rating or the
market  price and  liquidity of the  applicable  class or classes of a series of
securities.

                                       12


                                 THE TRUST FUND

General

     The certificates of each series will represent interests in the assets of a
related  trust fund,  and the notes of each series will be secured by the pledge
of the  assets  of a  related  trust  fund.  The  entity  named  in the  related
prospectus  supplement  as  trustee  will  hold the  trust  fund for a series of
securities for the benefit of the related securityholders.  Each trust fund will
consist of a group of assets  (the  "Trust  Fund  Assets"),  including a pool of
loans and  payments  in respect of these  loans,  as  specified  in the  related
prospectus  supplement.1  The pool of loans  will be created on the first day of
the month of the issuance of the related  series of  securities  or another date
specified in the related prospectus supplement.  The securities will be entitled
to payment  from the assets of the related  trust fund or funds or other  assets
pledged  for the benefit of the  securityholders,  as  specified  in the related
prospectus  supplement,  and will not be  entitled to payments in respect of the
assets of any other trust fund established by the depositor.

     The  depositor  will  acquire  the Trust Fund  Assets,  either  directly or
through  affiliates,  from  originators or sellers that may be affiliates of the
depositor  pursuant to a pooling and servicing  agreement  (each, a "Pooling and
Servicing  Agreement")  for a series  consisting  solely of  certificates,  or a
purchase  agreement  (each, a "Purchase  Agreement") for a series  consisting of
certificates  and notes.  The  depositor  will then convey the Trust Fund Assets
without  recourse to the related trust fund.  The  depositor  will acquire loans
that were either  originated  or  acquired by  affiliates  of the  depositor  in
accordance  with  the   underwriting   criteria   specified  below  under  "Loan
Program--Underwriting    Standards,"    "--Specific    Underwriting    Criteria;
Underwriting Programs" and "--Summary of Underwriting  Requirements by Program."
We refer you to "Loan Program--Underwriting Standards," "--Specific Underwriting
Criteria;  Underwriting Programs" and "--Summary of Underwriting Requirements by
Program."

     The  depositor  will  cause the Trust  Fund  Assets to be  conveyed  to the
trustee for the benefit of the holders of the securities of the related  series.
The entity named as servicer in the related prospectus supplement,  which may be
an  affiliate  of the  depositor,  will  service the Trust Fund  Assets,  either
directly or through other servicing institutions called sub-servicers,  pursuant
to a  Pooling  and  Servicing  Agreement  for  a  series  consisting  solely  of
certificates,  or a  master  servicing  agreement  (each,  a  "Master  Servicing
Agreement")  between the trust fund and the servicer for a series  consisting of
certificates and notes.  The servicer will receive a fee for these services.  We
refer you to "Loan Program" and "The Agreements." If the servicer services Trust
Fund Assets  through a  sub-servicer,  the servicer  will remain  liable for its
servicing  obligations under the related Agreement as if the servicer alone were
servicing the Trust Fund Assets.

     As used  herein,  "Agreement"  means,  for a series  consisting  solely  of
certificates,  the Pooling and Servicing Agreement,  and for a series consisting
of certificates and notes,  the Purchase  Agreement,  the Trust  Agreement,  the
Indenture and the Master Servicing Agreement, as the context requires.

     If so specified in the related prospectus supplement, a trust fund relating
to a series of securities  may be a business  trust formed under the laws of the
state  specified  in the  related  prospectus  supplement  pursuant  to a  trust
agreement (each, a "Trust  Agreement")  between the depositor and the trustee of
the trust fund.

     No trust  fund will have any  assets or  liabilities  prior to the  initial
offering  of the  related  series of  securities.  No trust fund is  expected to
engage in any activities other than purchasing, managing and holding the related
Trust Fund  Assets and other  assets  contemplated  herein or  specified  in the
related  prospectus  supplement and the proceeds


- ----------
* Whenever the terms "pool,"  "certificates,"  "notes" and "securities" are used
in this prospectus,  they will be deemed to apply,  unless the context indicates
otherwise,  to one specific pool and the securities of one series  including the
certificates  representing  certain undivided interests in, and/or notes secured
by the assets of, a single trust fund consisting  primarily of the loans in such
pool.  Similarly,  the term  "Pass-Through  Rate" will refer to the Pass-Through
Rate borne by the  certificates  and the term "interest  rate" will refer to the
interest rate borne by the notes of one specific series, as applicable,  and the
term "trust fund" will refer to one specific trust fund.

                                       13


thereof, issuing securities, making payments and distributions on securities and
related  activities.  No trust  fund is  expected  to have any source of capital
other than its assets and any related credit enhancement.

     Unless otherwise  specified in the applicable  prospectus  supplement,  the
depositor's  only  obligations with respect to a series of securities will be to
obtain specific representations and warranties from Equity One, Inc., a Delaware
corporation  ("Equity  One"),  and the  sellers and to assign to the trustee for
that  series  of   securities   the   depositor's   rights   relating  to  those
representations and warranties.  We refer you to "Loan  Program--Representations
by  Sellers;  Repurchases"  and "The  Agreements--Assignment  of the Trust  Fund
Assets." The servicer's  obligations  with respect to the Trust Fund Assets will
consist principally of its contractual  servicing  obligations under the related
Agreement   (including  its  obligation  to  enforce  the   obligations  of  the
sub-servicers  or sellers,  or both, as more fully described  herein under "Loan
Program--Representations      by     Sellers;      Repurchases"     and     "The
Agreements--Sub-Servicing  by  Sellers"  and  "--Assignment  of the  Trust  Fund
Assets")  and its  obligation,  if any,  to make cash  advances  in the event of
delinquencies  in  payments  on or with  respect  to the  loans  in the  amounts
described herein under "Description of the Securities--Advances." The servicer's
obligation  to make  advances  may be  subject  to  limitations,  to the  extent
provided herein and in the related prospectus supplement.

     The following is a brief  description of the assets expected to be included
in the trust funds. If specific information  respecting the Trust Fund 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  Securities  and  Exchange  Commission
("SEC") within fifteen days after the initial issuance of the securities. A copy
of the Agreement for each 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 loans
relating  to that series will be  attached  to the  Agreement  delivered  to the
trustee upon delivery of the securities.

The Loans

     General. Loans will consist of

     o    mortgage  loans secured by first and/or  subordinate  liens on one- to
          four-family residential properties,

     o    mortgage  loans  secured by first  and/or  subordinate  liens on mixed
          commercial/residential   use   properties   and   other   multi-family
          residential properties, and

     o    closed-end  and/or  revolving  home equity  loans or balances  thereof
          secured  by first  and/or  subordinate  liens  on one- to  four-family
          residential properties.

Except  with  respect  to  Subsequent  Loans,  as  described  herein  under "The
Agreements--Pre-Funding  Account," all loans will be purchased by the depositor,
either directly or through an affiliate,  from one or more sellers.  The sellers
will have either originated the loans or purchased the loans from other lenders.
As more fully described in the related prospectus  supplement,  the loans may be
"conventional"  loans or loans that are insured or guaranteed by a  governmental
agency like the Federal Housing Administration ("FHA") or Department of Veterans
Affairs ("VA").

     All of the  loans  will have  monthly  payments  due on a set day,  but not
necessarily  the first day, of each month.  The payment terms of the loans to be
included in a trust fund will be described in the related prospectus  supplement
and may include any of the following features (or a combination thereof), all as
described below or in the related prospectus supplement:

     o    Interest may be payable at a fixed rate, a rate  adjustable  from time
          to time in  relation  to an  index  (which  will be  specified  in the
          related prospectus  supplement),  a rate that is fixed for a period of
          time or under specific  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

                                       14


          principal of a loan for the periods and under the circumstances as may
          be specified in the related prospectus  supplement.  Loans may provide
          for the  payment  of  interest  at a rate  lower  than  the  specified
          interest  rate of 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 mortgaged property or another source.

     o    Principal  may be payable in equal  installments  over the term of the
          loan,  may be  calculated  on the basis of an assumed term to maturity
          that  is  significantly  longer  than  the  actual  term  to  maturity
          (resulting in the need to make a larger  "balloon"  payment upon final
          maturity)  or on an interest  rate that is  different  from the loan's
          specified interest rate, or may not be payable during all or a portion
          of the original term.  Payment of all or a substantial  portion of the
          principal may be due on maturity, called 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,  may  increase  over a  specified  period of time or may
          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.  Certain loans
          may provide for monthly  payments  that consist of interest only for a
          specified period of time.

     o    The  loans  generally  may be  prepaid  at any  time.  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 for  specific  periods,  which are  called
          lockout periods. Some loans may permit prepayments after expiration of
          the  applicable  lockout  period  and may  require  the  payment  of a
          prepayment  fee in connection  with any subsequent  prepayment.  Other
          loans may  permit  prepayments  without  payment  of a fee  unless the
          prepayment occurs during specified time periods. The loans may include
          "due on sale" clauses which permit the mortgagee to demand  payment of
          the entire loan in connection with the sale or transfer of the related
          mortgaged  property.  Other loans may be assumable by persons  meeting
          the then applicable underwriting standards of the related seller.

     The loans will be secured by mortgages  or deeds of trust or other  similar
security instruments  creating a lien on the related mortgaged property.  In the
case of home equity loans,  these liens generally will be subordinated to one or
more senior  liens on the  related  mortgaged  properties  as  described  in the
related prospectus supplement.

     Loans  with  specified  Combined   Loan-to-Value  Ratios  and/or  principal
balances  may be  covered  wholly or  partially  by  primary  mortgage  guaranty
insurance policies.  The existence,  extent and duration of any coverage will be
described in the applicable prospectus supplement.

     The aggregate  principal  balance of loans secured by mortgaged  properties
that are owner-occupied will be disclosed in the related prospectus  supplement.
The   applicable   prospectus   supplement   may   provide  for  the  basis  for
representations  relating to Single Family  Properties,  but if it does not, the
sole basis for a representation  that a given percentage of the loans is secured
by Single Family Properties that are owner-occupied will be either

     o    the making of a  representation  by the borrower at origination of the
          loan  that  the  underlying  mortgaged  property  will  be used by the
          borrower for a period of at least six months  every year,  or that the
          borrower intends to use the mortgaged property as a primary residence,
          or

     o    a finding that the address of the underlying mortgaged property is the
          borrower's mailing address.

     The  mortgaged  properties  relating to  residential  loans and home equity
loans will consist of detached or  semi-detached  one- to  four-family  dwelling
units, townhouses,  rowhouses, individual condominium units, individual units in
planned unit developments, and other types of one- to four-family dwelling units
("Single Family  Properties").  The mortgaged  properties  relating to mixed use
loans will consist of other multi-family properties and structures which include
residential  dwelling  units and space used for  retail,  professional  or other
commercial  uses

                                       15


("Mixed Use Properties").  Mortgaged  properties may include vacation and second
homes  and  investment  properties  and may be  located  in any one of the fifty
states,  the  District of Columbia,  Puerto Rico or any  territory of the United
States.

     Home  Equity  Loans.  Some of the loans  may be  non-purchase  money  loans
secured by the borrower's equity in his or her home. These home equity loans may
consist of closed-end  loans and/or  revolving  credit line loans. 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 a maximum  amount as set forth in the
related  prospectus  supplement) or repaid under each revolving credit line loan
from time to time, but may be subject to a minimum  periodic  payment.  The full
amount of a closed-end loan is advanced at the inception of the loan and, except
to the extent  provided  in the  related  prospectus  supplement,  generally  is
repayable in equal (or substantially  equal)  installments of an amount to fully
amortize the loan by 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 some  circumstances,  under
either a revolving  credit line loan or a closed-end loan, a borrower may choose
an  interest-only  payment  option  and is  obligated  to pay only the amount of
interest  which accrues 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 principal balance of the loan.

     Additional   Information.   Each   prospectus   supplement   will   contain
information, as of the date of that prospectus supplement and to the extent then
specifically known to the depositor, regarding the loans constituting Trust Fund
Assets of the related trust fund, including among other things:

     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  property   securing  the  loan  (e.g.,   Single  Family
          Properties, Mixed Use Properties, or other real property);

     o    the range of remaining terms to maturity of the loans;

     o    the range of  principal  balances  of the  loans as of the  applicable
          cut-off date;

     o    the earliest  origination  date and latest maturity date of any of the
          loans;

     o    the Combined Loan-to-Value Ratios of the loans;

     o    the stated interest rates or annual percentage rates ("APR"), or range
          of stated interest rates or APRs, of the loans;

     o    the range of  maximum  and  minimum  per annum  interest  rates of the
          adjustable rate loans, if any; and

     o    the geographic location of the mortgaged properties.

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  above  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  fifteen  days  after  the  initial  issuance  of the
securities.

     The  "Combined  Loan-to-Value  Ratio"  of a loan at any  given  time is the
fraction, expressed as a percentage,

     o    the numerator of which is the sum of

                                       16


          o    the  principal  balance  of that loan at the date of  origination
               (or,  in the case of a revolving  credit  line loan,  the maximum
               amount thereof available) plus

          o    the outstanding  principal balance, at the date of origination of
               the loan, of any senior  mortgage  loan(s) or, in the case of any
               open-ended  senior  mortgage loan, the maximum  available line of
               credit for that  mortgage  loan,  regardless of any lesser amount
               actually outstanding at the date of origination of the loan, and

     o    the  denominator  of which  is the  Collateral  Value  of the  related
          mortgaged property.

     The "Collateral Value" of the mortgaged property, other than for some loans
the proceeds of which were used to refinance an existing  mortgage loan (each, a
"Refinance Loan"), is the lesser of

     o    the appraised  value of that mortgaged  property based on an appraisal
          obtained by the originator at origination of that loan, and,

     o    if the loan was originated  either in connection  with the acquisition
          of the  mortgaged  property  by the  borrower or within one year after
          acquisition  of the mortgaged  property by the borrower,  the purchase
          price paid by the borrower for the mortgaged property.

     In the case of  Refinance  Loans,  the  "Collateral  Value" of the  related
mortgaged  property is the appraised  value  thereof  determined in an appraisal
obtained at the time of refinancing.

     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  experiences an overall
decline in property values causing the sum of the outstanding principal balances
of the loans and any primary or secondary financing on the mortgaged properties,
as applicable, in a particular trust fund to 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),  including
without limitation,  loss of employment,  illness or other personal difficulties
suffered by obligors on the loans, 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 on any group of loans. To
the extent that these  losses are not  covered by  subordination  provisions  or
alternative  arrangements,  the losses will be borne,  at least in part,  by the
holders of the securities of the related series.

Substitution of Trust Fund Assets

     Substitution of Trust Fund Assets will be permitted if the  representations
and  warranties  regarding any original  Trust Fund Asset are breached or if the
documentation  regarding any Trust Fund Asset is determined by the trustee to be
incomplete.  The related  prospectus  supplement  will  generally  set forth the
period  during which  substitution  will be  permitted.  Substituted  Trust Fund
Assets generally will comply with all of the  representations and warranties and
satisfy the criteria  set forth in the related  Agreement  and  described in the
related  prospectus  supplement as of the date of substitution.  We refer you to
"Loan    Program--Representations    by   Sellers;    Repurchases"    and   "The
Agreements--Assignment of the Trust Fund Assets."

                                       17


                                 USE OF PROCEEDS

     The depositor  will use all or  substantially  all of the net proceeds from
the sale of each series of securities for one or more of the following purposes:

     o    to purchase the related  Trust Fund Assets and to repay any  financing
          to which those Trust Fund Assets were  subject  prior to their sale to
          the depositor;

     o    to establish any pre-funding account,  capitalized interest account or
          reserve accounts described in the related prospectus supplement;

     o    to pay costs of structuring and issuing the securities,  including the
          costs of obtaining credit enhancement, if any; and

     o    to serve any other  corporate  purpose  specifically  permitted by its
          certificate of incorporation.

The depositor  expects 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 Trust Fund Assets acquired by the depositor,  prevailing
interest rates, availability of funds and general market conditions.


                                  THE DEPOSITOR

     Equity  One  ABS,  Inc.,  a  Delaware  corporation,   the  depositor,   was
incorporated in March of 1997 for the limited  purpose of acquiring,  owning and
transferring  Trust Fund Assets and selling  interests  therein or bonds secured
thereby.  The depositor is a limited purpose  wholly-owned finance subsidiary of
Equity One. Equity One is a wholly-owned  operating  subsidiary of Popular North
America,  Inc., a Delaware corporation ("PNA"). PNA is an indirect  wholly-owned
subsidiary of Popular, Inc., a diversified,  publicly owned bank holding company
incorporated under the General  Corporation Law of Puerto Rico ("Popular").  The
depositor and Equity One are subject to comprehensive regulation by the Board of
Governors of the Federal Reserve System ("Federal  Reserve").  No obligations of
the depositor are insured by any governmental  agency.  The depositor  maintains
its principal office at 103 Springer Building, 3411 Silverside Road, Wilmington,
Delaware 19810. Its telephone number is (302) 478-6160.

     Neither the depositor nor any of the depositor's  affiliates will insure or
guarantee distributions on the securities of any series.

                                  LOAN PROGRAM

     Except with respect to  Subsequent  Loans,  as described  herein under "The
Agreements--Pre-Funding  Account,"  the loans  will have been  purchased  by the
depositor,  either  directly  or  through  affiliates,  from  the  sellers.  The
applicable  prospectus supplement may provide for the underwriting criteria used
in  originating  the loans,  but if it does not,  the loans so  purchased by the
depositor  will have been  either  originated  or  acquired  by the  sellers  in
accordance with the underwriting  criteria  specified below under  "Underwriting
Standards," "Specific Underwriting Criteria; Underwriting Programs" and "Summary
of Underwriting  Requirements by Program." All of the loans will be underwritten
by Equity One's central credit office.

Underwriting Standards

     Each seller operates under  underwriting  standards that have been approved
by Equity  One and are  consistent  with  those  utilized  by  mortgage  lenders
generally  during  the period of  origination  for  similar  types of loans (the
"Equity One  Standards").  Equity One and each seller will represent and warrant
that all loans  conveyed by it to the  depositor or one of its  affiliates  have
been  underwritten in accordance  with the Equity One Standards.  As to any loan
insured by the FHA or partially guaranteed by the VA, each seller will represent
that it has  complied  with  underwriting  policies of the FHA or the VA, as the
case may be.

                                       18


     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the related  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  information regarding
the applicant's  liabilities,  income,  credit history,  including the principal
balance  and payment  history  regarding  any senior  mortgage,  and  employment
history, as well as other personal information which, to the extent specified in
the related prospectus  supplement,  has been verified by the related seller. In
addition,  to the extent specified in the related  prospectus  supplement,  each
seller, as part of its quality control system, will have reverified  information
regarding the foregoing  matters that has been provided by a mortgage  brokerage
company prior to funding a loan and  periodically  audit files based on a random
sample of closed  loans.  Each  borrower  is  generally  required  to provide an
authorization  to apply for a credit  report  which  summarizes  the  borrower's
credit history with local and national  merchants and lenders,  installment debt
payments  and any  record of  defaults,  bankruptcies,  repossessions,  suits or
judgments.  In most cases,  an  employment  verification  is obtained  either in
writing or verbally from the borrower's  employer,  which verification  reports,
among other things,  the length of  employment  with that  organization  and the
borrower's  current  salary.  If a prospective  borrower is  self-employed,  the
borrower may be required to submit copies of signed tax returns.

     In  determining  the adequacy of the property to be used as  collateral,  a
full or drive by appraisal  will  generally be made of each property  considered
for  financing  in an amount in excess of $15,000.  The  appraiser  is generally
required  to inspect  the  property,  issue a report on its  condition  and,  if
applicable,  verify construction,  if new, has been completed.  The appraisal 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 home. The
value of the property being  financed,  as indicated by the  appraisal,  must be
high enough to currently  support,  and be 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,  with  the  assistance  of  a
Debt-to-Income  Ratio,  as to whether the  prospective  borrower has  sufficient
monthly income available

     o    to meet the borrower's  monthly  obligations on the proposed  mortgage
          loan (generally determined on the basis of the monthly payments due in
          the year of  origination)  and other expenses  related to the property
          (such as property taxes and hazard insurance), and

     o    to meet other financial obligations and monthly living expenses.

The "Debt-to-Income Ratio" is the ratio of the borrower's total monthly payments
to the borrower's gross monthly income. The maximum monthly Debt-to-Income Ratio
varies depending upon a borrower's credit grade and loan documentation level (as
described  below) but does not generally  exceed 50%.  Variations in the monthly
Debt-to-Income  Ratio limit are permitted  based on  compensating  factors.  The
underwriting  standards applied by sellers,  particularly regarding the level of
loan  documentation and the borrower's income and credit history,  may be varied
in appropriate cases where factors such as a low Combined Loan-to-Value Ratio or
other favorable credit factors exist.

     Some of the  types  of  loans  that  may be  included  in a trust  fund are
recently  developed  and may  involve  additional  uncertainties  not present in
traditional  types of loans. For example,  some loans may provide for escalating
or variable  payments by the borrower.  These types of loans are underwritten on
the basis of a judgment that the borrowers  have the ability to make the monthly
payments required initially.  In some instances,  a borrower's income may not be
sufficient to permit continued loan payments as payment amounts increase.  These
types of loans may also be underwritten primarily upon the basis of low Combined
Loan-to-Value  Ratios or other favorable  credit factors.  A trust fund may also
include  both first and second lien loans made to a borrower at the same time on
the same mortgaged  property,  provided that each of those loans must separately
satisfy the Equity One Standards.

                                       19


Specific Underwriting Criteria; Underwriting Programs

     The Equity One Standards  allow for the  origination  and purchase of loans
generally under three underwriting  programs,  known as Grade A Credits, Grade B
Credits and Grade C Credits,  all of which are summarized below.  These programs
and their  underwriting  criteria may change from time to time.  Deviations from
the specific criteria of an underwriting  program are permitted to reflect local
economic  trends and real estate  valuations,  as well as other  credit  factors
specific to each loan application and/or each portfolio acquired. Some loans may
be to  borrowers  whose  creditworthiness  may not  coincide  with  all  program
criteria.  Overall,  the goal is to maintain the integrity of these programs and
simultaneously  provide  lending  officers and  correspondent  networks with the
flexibility to consider the specific circumstances of each loan.

     Under  the  Equity  One  Standards,  the  following  four  types of  income
documentation programs are used:

     o    full income documentation ("Full Doc");

     o    stated income ("SI");

     o    alternative income verification ("AIV"); and

     o    light income documentation ("Lite Doc").

     Under the Full Doc program,  income is verified by reviewing the borrower's
W-2s for the past two years and two of the borrower's  current  paystubs.  Under
the SI program, the borrower is not required to submit any income documentation.
Under the AIV program,  the borrower  must submit bank  statements  for the past
twenty-four  months to verify the  average  monthly  income  used to qualify the
borrower.  Under the Lite Doc program,  the borrower must submit bank statements
for the past six months. Tax returns are generally not required under any income
documentation program,  however, each lender always has the right to require tax
returns if that is the only means of verifying income or cash flow.

     Underwriting  with the SI, AIV or Lite Doc program is reserved  for Grade A
Credits and Grade B Credits,  as well as Grade C Credits  that meet the criteria
described  under  "--Grade  C Credits"  below,  and  offers an  alternative  for
self-employed and employed  applicants with supplemental  income, who are either
unable to or do not wish to produce income  documentation to substantiate all of
their income. For loans underwritten pursuant to the SI or Lite Doc program, the
Debt-to-Income  Ratio is based on a maximum of 50% of stated income as disclosed
on the loan application. For loans underwritten pursuant to the AIV program, the
Debt-to-Income Ratio is based on a maximum of 50% of average monthly income over
the past twenty-four months, as verified through monthly bank statements.

Summary of Underwriting Requirements by Program

     Grade A Credits.  For Grade A Credits,  the  following  criteria  generally
apply:

     o    An in-file  credit  report on the  borrower by an  independent  credit
          reporting agency reflecting the borrower's  complete credit history is
          required.  Typically,  a good to excellent  credit history of at least
          one year is  required,  and  prior  credit  history  may be rated on a
          case-by-case  basis.  The credit  history should reflect that existing
          and  previous  debts  were  paid  in a  timely  manner.  A  Chapter  7
          bankruptcy  that has been  discharged  for a minimum  of four years is
          acceptable if the borrower has since  established  a payment  history,
          notwithstanding  the  bankruptcy,  consistent  with this  underwriting
          program.  A  Chapter  13  bankruptcy  that has been  discharged  for a
          minimum  of  two  years  is  acceptable  if  the  borrower  has  since
          established  a  payment  history,   notwithstanding   the  bankruptcy,
          consistent  with  this  underwriting   program.   Unpaid  charge-offs,
          collections,  liens or judgments not on title may not exceed $3,000 in
          the  aggregate.  During the most recent 12 month period,  the borrower
          may not have more than one 30 day  delinquency  in his or her mortgage
          payment history  (consecutive 30 day  delinquencies are treated as one
          30 day account).

                                       20


     o    Generally, the borrower must have

          o    been  employed for not less than two years with the same employer
               or

          o    established comparable stability in a particular field of work.

     o    Combined  Loan-to-Value Ratios and Debt-to-Income  Ratios must conform
          to the  following  criteria  (except that the  Combined  Loan-to-Value
          Ratio may exceed the maximum  indicated  below up to a maximum of 100%
          solely as a result of including credit insurance premiums and discount
          points financed as part of the loan in the calculation of the ratio):



                                                Maximum Combined                         Maximum Debt-
           Property Type                       Loan-to-Value-Ratio                      to-Income Ratio
           -------------                       -------------------                      ---------------
                                                                                        
Owner occupied one- to four-family
dwellings, townhouses, condominiums,
true second homes                                      100%                                   50%

Non-owner occupied single family
dwellings, townhouses, condominiums                     85%                                   50%

Non-owner occupied two- to
four-family dwellings                                   85%                                   50%

Mixed use:        Purchase                              80%                       Minimum Debt
                  Refinance                             75%                       Service Coverage 1.00



     Grade B Credits.  For Grade B Credits,  the  following  criteria  generally
apply:

     o    An in-file  credit  report on the  borrower by an  independent  credit
          reporting agency reflecting the borrower's  complete credit history is
          required. Typically, a satisfactory to good credit history of at least
          one year is  required,  and  prior  credit  history  may be rated on a
          case-by-case  basis.  The credit  history should reflect that existing
          and  previous  debts were paid in a  predominately  timely  manner.  A
          Chapter 7 bankruptcy,  if discharged  for two years,  is acceptable if
          there  are two  years  of  re-established  credit  and a  satisfactory
          written  explanation.  A Chapter 13 bankruptcy with a minimum of a one
          year satisfactory payment plan and one year of reestablished credit is
          acceptable. Unpaid charge-offs, collections, liens or judgments not on
          title may not exceed $3,000 in the  aggregate.  During the most recent
          twelve month period,  the borrower may not have more than three 30 day
          delinquencies in his or her mortgage  payment history  (consecutive 30
          day delinquencies are treated as one 30 day account).

     o    Generally, the borrower must have

          o    been  employed for not less than two years with the same employer
               or

          o    established comparable stability in a particular field of work.

                                       21


     o    Combined  Loan-to-Value Ratios and Debt-to-Income  Ratios must conform
          to the  following  criteria  (except that the  Combined  Loan-to-Value
          Ratio may exceed the maximum  indicated  below up to a maximum of 100%
          solely as a result of including credit insurance premiums and discount
          points financed as part of the loan in the calculation of the ratio):




                                                  Maximum Combined                     Maximum Debt-
            Property Type                        Loan-to-Value-Ratio                  to-Income Ratio
            -------------                        -------------------                  ---------------
                                                                                        
Owner occupied one- to four-family
dwellings, townhouses, condominiums                    90%                                    50%

True second homes                                      90%                                    50%

Non-owner occupied single family
dwellings, townhouses, condominiums                    80%                                    50%

Non-owner occupied two- to
four-family dwellings                                  75%                                    50%

Mixed use:        Purchase                             75%                        Minimum Debt
                  Refinance                            70%                        Service Coverage 1.00



     Grade C Credits.  For Grade C Credits,  the  following  criteria  generally
apply:

     o    An in-file  credit  report on the  borrower by an  independent  credit
          reporting agency reflecting the borrower's  complete credit history is
          required. Typically, a fair to satisfactory credit history of at least
          one year is required.  A discharged Chapter 7 bankruptcy is acceptable
          with one year of  re-established  credit. A non-discharged  Chapter 13
          bankruptcy   will  be  considered   with  a  minimum  of  a  two  year
          satisfactory  payment plan.  Mortgage  payment history may not reflect
          any more than three 30 day  delinquencies  and one 60 day  delinquency
          during the most recent 12 months (consecutive 30 day delinquencies are
          treated as one 30 day  account).  In addition,  all accounts  that are
          delinquent  for 60 days or longer may be paid  current or paid in full
          from the proceeds.

     o    Generally, the borrower must have

          o    been  employed for not less than two years with the same employer
               or

          o    established comparable stability in a particular field of work.

     o    Combined  Loan-to-Value Ratios and Debt-to-Income  Ratios must conform
          to the  following  criteria  (except that the  Combined  Loan-to-Value
          Ratio may exceed the maximum  indicated  below up to a maximum of 100%
          solely as a result of including credit insurance premiums and discount
          points financed as part of the loan in the calculation of the ratio):

                                       22





                                                  Maximum Combined                     Maximum Debt-
            Property Type                        Loan-to-Value-Ratio                  to-Income Ratio
            -------------                        -------------------                  ---------------
                                                                                        
Owner occupied single family
dwellings, townhouses, condominiums                    90%                                    50%

Owner occupied two- to four-family
dwellings                                              85%                                    50%

True second homes                                      N/A                                    50%


     In  determining  the credit grade of the  borrower's  loan each seller will
also analyze  standardized  credit history data available from credit bureaus in
the form of a credit "score" of the borrower based on the borrower's past credit
history. Generally, a higher credit score signifies that a borrower has a better
credit history.  Currently,  the sellers employ the credit scoring system of the
Fair Isaac Credit Bureau,  known as FICO scores,  in assessing  borrowers  under
these  circumstances.  If a borrower's credit score becomes relevant because the
borrower's loan has a high Combined Loan-to-Value Ratio, the borrower's loan may
receive a lower  credit  grade from a seller if his or her credit score does not
meet a minimum threshold.  The sellers also periodically analyze the FICO scores
of borrowers after their loans have been underwritten  together with the payment
history of the borrowers on their loans as part of the continuing  assessment of
the accuracy and effectiveness of the Equity One Standards. Generally, a Grade C
Credit may be  underwritten  using the SI, AIV or Lite Doc program  only if that
Grade C Credit has a FICO score above a minimum level, and a maximum loan amount
below a maximum level, specified in the Equity One Standards.

Qualifications of Sellers and Servicer

     Each seller is required to be an  institution  experienced  in  originating
loans of the  type  contained  in the  related  trust  fund in  accordance  with
accepted  practices  and  prudent  guidelines  and  must  maintain  satisfactory
facilities  to  originate  those  loans.  The  servicer  is  required  to  be an
institution experienced in originating and servicing loans of the type contained
in the related  trust fund in  accordance  with  accepted  practices and prudent
guidelines  and must maintain  satisfactory  facilities to originate and service
those loans.  Each seller must  maintain all of the licenses  necessary  for the
conduct of its business.

Representations by Sellers; Repurchases

     Each seller (and Equity One, where a seller is a subsidiary or affiliate of
Equity One) will make  representations  and  warranties  in respect of the loans
sold by the seller to a trust fund.  These  representations  and  warranties may
include, among other things:

     o    that (except for certain loans specified in the applicable  Agreement)
          title  insurance  (or in the case of mortgaged  properties  located in
          areas where these policies are generally not available,  an attorney's
          certificate of title) and any required  hazard  insurance  policy were
          effective at origination of each loan and that the title insurance (or
          certificate of title as applicable)  remained in effect on the date of
          purchase of the loan from the seller by or on behalf of the depositor;

     o    that the  seller  had good  title to each  loan and that each loan was
          subject to no offsets, defenses, counterclaims or rights of rescission
          except to the extent  that any  buydown  agreement  may  forgive  some
          indebtedness of a borrower;

     o    that each loan  constituted  a valid lien on, or a perfected  security
          interest   attaching  to  the  mortgaged  property  (subject  only  to
          permissible   liens   disclosed,   if  applicable,   title   insurance
          exceptions, if

                                       23


          applicable,  and other exceptions described in the Agreement) and that
          the  mortgaged  property  was free from  damage and was in  acceptable
          condition;

     o    that there were no  delinquent  tax or  assessment  liens  against the
          mortgaged property;

     o    that no required payment on a loan was  contractually  delinquent more
          than  the  number  of  days   specified  in  the  related   prospectus
          supplement; and

     o    that each loan was made in compliance with all applicable local, state
          and federal laws and regulations in all material respects.

     The servicer or the trustee,  if the servicer is the seller,  will promptly
notify the  relevant  seller (and  Equity One, if it is not the  servicer or the
seller) of any breach of any representation or warranty made by it in respect of
a loan which  materially  and adversely  affects the interests of holders of the
securities  secured by the loan.  If the seller  cannot cure a breach  within 90
days following notice from the servicer or the trustee, as the case may be, then
the seller will be obligated either to

     o    repurchase  the loan from the  trust  fund at a price  (the  "Purchase
          Price") equal to 100% of the unpaid  principal  balance  thereof 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  loan's
          stated interest rate plus any costs and damages  incurred by the trust
          fund in connection  with such loan prior to its  repurchase  (less any
          advances or amount payable as related  servicing  compensation  if the
          seller is the servicer) or

     o    substitute for the loan a replacement loan that satisfies the criteria
          specified  in the  related  Agreement  and  described  in the  related
          prospectus supplement.

If a REMIC or FASIT  election is to be made for a trust fund,  the servicer or a
holder of the related  residual  certificate  generally will be obligated to pay
any prohibited transaction tax which may arise in connection with any repurchase
or  substitution  and the trustee must have received a  satisfactory  opinion of
counsel that the  repurchase  or  substitution  will not cause the trust fund to
lose its  status as a REMIC or FASIT or  otherwise  subject  the trust fund to a
prohibited  transaction tax. The servicer may be entitled to  reimbursement  for
any payment from the assets of the related  trust fund or from any holder of the
related   residual   certificate.   We  refer   you  to   "Description   of  the
Securities--General." Except in those cases in which the servicer is the seller,
the servicer  will be required  under the  applicable  Agreement to enforce this
obligation  for the benefit of the  trustee  and the holders of the  securities,
following the practices it would employ in its good faith business judgment were
it the  owner of the loan.  This  repurchase  or  substitution  obligation  will
constitute the sole remedy available to holders of securities or the trustee for
a breach of representation by a seller.

     If Equity One makes a  representation  or  warranty  on behalf of a seller,
Equity  One will be  obligated  to  purchase  or  substitute  a loan if a seller
defaults on its  obligation  to do so, but no assurance can be given that Equity
One will carry out its purchase or substitution  obligations for loans.  Neither
the  depositor  nor the  servicer  (unless  the  servicer  is a seller)  will be
obligated  to  purchase  or  substitute  a  loan  if a  seller  defaults  on its
obligation  to do so, and no assurance  can be given that sellers will carry out
their respective repurchase or substitution obligations for loans.

                          DESCRIPTION OF THE SECURITIES

     Each series of certificates will be issued pursuant to either

     o    a Pooling and Servicing  Agreement among the depositor,  the servicer,
          the trustee and the sellers, or

     o    a Trust Agreement between the depositor and the trustee.

Forms of Pooling and Servicing  Agreement and Trust Agreement have been filed as
exhibits to the  registration  statement of which this prospectus  forms a part.
Each series of notes will be issued  pursuant to an indenture  (an

                                       24


"Indenture") between the related trust fund established by the depositor and the
trustee,  and the related  loans will be serviced by the servicer  pursuant to a
Master Servicing  Agreement.  Forms of Indenture and Master Servicing  Agreement
have  been  filed as  exhibits  to the  registration  statement  of  which  this
prospectus  forms a part. A series of  securities  may consist of both notes and
certificates.  Each  Agreement,  dated as of the related  cut-off date,  will be
among various parties which may include, without limitation,  the depositor, the
servicer,  the sellers  and/or the trustee for the benefit of the holders of the
securities of that series.  The provisions of each Agreement will vary depending
upon the nature of the securities to be issued  thereunder and the nature of the
related trust fund. The following are  descriptions  of the material  provisions
which may appear in each  Agreement.  The  descriptions  are subject to, and are
qualified  in their  entirety  by  reference  to, all of the  provisions  of the
Agreement  for  each  series  of  securities  and  the   applicable   prospectus
supplement.

General

     The  securities  of each  series  will be  issued  in  book-entry  or fully
registered  form as  specified  in the  related  prospectus  supplement,  in the
authorized  denominations  specified in the related prospectus  supplement,  and
will, in the case of asset-backed  certificates,  evidence specified  beneficial
ownership interests in, and in the case of asset-backed notes, be secured by the
assets of the related trust fund created pursuant to each Agreement and will 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  affiliate of the  depositor.  Some of the loans may be
guaranteed or insured as set forth in the related prospectus supplement.  To the
extent provided in the related Agreement, each trust fund will consist of, among
other things:

     o    the Trust Fund Assets, as from time to time are subject to the related
          Agreement   (exclusive  of  any  amounts   specified  in  the  related
          prospectus  supplement (each, a "Retained  Interest")),  including all
          payments of  interest  and  principal  received on the loans after the
          cut-off  date (to the extent not applied in  computing  the  principal
          balance  of the  loans  as of the  cut-off  date  (the  "Cut-off  Date
          Principal Balance"));

     o    assets  that from time to time are  required  to be  deposited  in the
          various  accounts  maintained  by the servicer and the trustee for the
          benefit of the holders of securities of the related series;

     o    property  which  secured a loan and which is acquired on behalf of the
          holders of securities of the related  series by foreclosure or deed in
          lieu of foreclosure; and

     o    any insurance policies or other forms of credit  enhancement  required
          to be maintained pursuant to the related Agreement.

If so  specified  in the related  prospectus  supplement,  a trust fund may also
include reinvestment income on payments received on the Trust Fund Assets.

     Each series of securities will be issued in one or more classes. Each class
of asset-backed certificates of a series will evidence beneficial ownership of a
specified  percentage  (which may be 0%) or portion of future interest  payments
and a  specified  percentage  (which may be 0%) or  portion of future  principal
payments  on, and each class of  asset-backed  notes of a series will be secured
by, the related  Trust Fund Assets.  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 that series.  Some series or classes of securities  may be covered
by insurance  policies,  surety bonds or other forms of credit  enhancement,  in
each case as  described  under  "Credit  Enhancement"  herein and in the related
prospectus  supplement.  One or more  classes of  securities  of a series may be
entitled to receive  distributions  of  principal,  interest or any  combination
thereof.  Distributions  on one or more classes of a series of securities may be
made prior to one or more  other  classes,  after the  occurrence  of  specified
events,  in accordance with a schedule or formula or on the basis of collections
from  designated  portions of the  related  Trust Fund  Assets,  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.

                                       25


     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 (i.e.,  monthly,  quarterly,  semi-annually or at other
intervals and on other dates as specified in the related prospectus  supplement)
in proportion to the percentages specified in the related prospectus supplement.
Distributions  will be made to the  persons in whose  names the  securities  are
registered  at the close of  business  on the  dates  specified  in the  related
prospectus supplement (each, a "Record Date"). Distributions will be made in the
manner  specified in the related  prospectus  supplement to the persons entitled
thereto at the  address  appearing  in the  register  maintained  for holders of
securities;  provided, however, that the final distribution in retirement of the
securities 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 as set forth 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.

         An election may be made to treat the trust fund related to each series
or designated portions thereof as a "real estate mortgage investment conduit" or
"REMIC" or as a "financial asset securitization investment trust" or "FASIT,"
each as defined in the Code. The related prospectus supplement will specify
whether a REMIC or FASIT election is to be made. Alternatively, the Agreement
for a series may provide that a REMIC or FASIT election may be made at the
discretion of the depositor or the servicer and may only be made if specific
conditions are satisfied. The terms and provisions applicable to the making of a
REMIC or FASIT election for a particular series will be set forth in the related
prospectus supplement. If a REMIC or FASIT election is made for a series, one of
the classes will be designated as evidencing the sole class of "residual
interests" in the related REMIC or the sole ownership interest in the FASIT,
each as defined in the Code. All other classes of securities in that series will
constitute "regular interests" in the related REMIC or FASIT, as defined in the
Code. If a REMIC or FASIT election is made for a particular series, the servicer
or a holder of the related residual certificate, as specified in the related
Agreement, 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. The servicer, unless otherwise provided in the related
prospectus supplement, will be entitled to reimbursement for any 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
enhancement,  if any,  that is used for that  series.  We refer  you to  "Credit
Enhancement."

     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.

     Except  as  otherwise  provided  in  the  related  prospectus   supplement,
distributions allocable to principal and interest on the securities will be made
by the trustee out of, and only to the extent of, funds in the related  Security
Account,  including any funds transferred from any reserve account or other cash
account  established and available therefor.  The related prospectus  supplement
will describe the method for allocating  distributions  made on any distribution
date  among  securities  of  different  classes  and  between  distributions  of
principal (and, if applicable,  between distributions of Principal  Prepayments,
as defined  below,  and  scheduled  payments of  principal)  and  interest.  The
prospectus supplement will also describe the method for allocating distributions
among securities of a particular class.

     Available Funds. All distributions on the securities of each series on each
distribution  date will be made from the Available  Funds  described  below,  in
accordance  with the terms  described in the related  prospectus  supplement and
specified in the Agreement.  "Available  Funds" for each  distribution date will
generally  equal the

                                       26


amount on deposit in the related Security Account on that distribution date (net
of related  fees and  expenses  payable by the  related  trust  fund) other than
amounts to be held therein for distribution on future distribution dates.

     Distributions of Interest.  Interest will accrue on the aggregate principal
balance (or, in the case of securities entitled only to distributions  allocable
to interest, the aggregate notional amount) of each class of securities entitled
to  interest  from the date,  at the  Pass-Through  Rate or  interest  rate,  as
applicable  (which  in either  case may be a fixed  rate or rate  adjustable  as
specified in the related prospectus  supplement),  and for the periods specified
in the related prospectus supplement.  "Pass-Through Rate" means a rate equal to
the interest rate borne by the underlying  loans net of the aggregate  servicing
fees and any other amounts specified in the related  prospectus  supplement.  To
the extent funds are available therefor,  interest accrued during each specified
period on each class of securities  entitled to interest  (other than a class of
securities  that  provides  for  interest  that  accrues,  but is not  currently
payable, referred to hereafter as "Accrual Securities") will be distributable on
the distribution dates specified in the related prospectus  supplement until the
aggregate  principal balance of that class of securities has been distributed in
full or, in the case of securities  entitled only to distributions  allocable to
interest,  until the aggregate notional amount of those securities is reduced to
zero or for the period of time designated in the related prospectus  supplement.
The original aggregate  principal balance of each class of securities will equal
the  aggregate  distributions  allocable to principal to which that  security is
entitled.  Distributions  allocable  to  interest on each  security  that is not
entitled to distributions allocable to principal will be calculated based on the
notional  amount of that  security.  The notional  amount 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 other specified purposes.

     Interest payable on the securities of a series on a distribution  date will
include  all  interest  accrued  during  the  period  specified  in the  related
prospectus supplement. In the event interest accrues over a period ending two or
more days prior to a distribution  date, the effective yield to  securityholders
will be reduced from the yield that would  otherwise be  obtainable  if interest
payable on the security  were to accrue  through the day  immediately  preceding
that distribution date, and the effective yield (at par) to securityholders will
be less than the indicated coupon rate.

     If specified in the related  prospectus  supplement,  any interest that has
accrued on a class of Accrual Securities but is not paid on a given distribution
date will be added to the aggregate  principal  balance of that class of Accrual
Securities on that distribution date.  Distributions of interest on any class of
Accrual  Securities  will  commence  only  after the  occurrence  of the  events
specified in the related prospectus  supplement.  Until distribution of interest
commences,  the beneficial ownership interest in the trust fund or the principal
balance, as applicable,  of that class of Accrual  Securities,  will increase on
each  distribution  date by the amount of interest that accrued on that class of
securities during the preceding  interest accrual period but was not distributed
to that class on that distribution  date. Each class of Accrual  Securities will
thereafter accrue interest on its outstanding  aggregate principal balance as so
adjusted.

     Distributions of Principal.  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 principal
will be allocated among the classes of securities  entitled to  distributions of
principal.  The aggregate  principal balance of any class of securities entitled
to distributions of principal  generally will be the initial aggregate principal
balance  of  that  class  of  securities  specified  in the  related  prospectus
supplement,  reduced  by all  distributions  reported  to the  holders  of those
securities as allocable to principal and,

     o    in the case of Accrual  Securities,  increased by all interest accrued
          but not then distributable on the Accrual Securities, and

     o    in the case of adjustable  rate  securities,  subject to the effect of
          negative amortization, if applicable.

     If so provided in the related prospectus supplement, one or more classes of
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 these payments ("Principal  Prepayments") in the
percentages  and under the  circumstances  or for the periods  specified  in the
related  prospectus  supplement.  Any  allocation of Principal  Prepayments to a
class or  classes

                                       27


of securities  will have the effect of  accelerating  the  amortization of those
securities while increasing the interests evidenced by one or more other classes
of securities in the trust fund.  Increasing  the interests of the other classes
of  securities  relative to that of specific  securities is intended to preserve
the  availability of the  subordination  provided by the other  securities.  See
"Credit Enhancement--Subordination."

     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  below and in the prospectus  supplement.  If applicable,  the trustee
will be required to make 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 servicer determines that the funds available or anticipated to be
available from the Security Account and, if applicable, any reserve account, may
be  insufficient  to  make  required  distributions  on the  securities  on that
distribution date. The applicable  prospectus  supplement may provide for limits
on the amount of any unscheduled distribution, but if it does not, 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.  The  applicable  prospectus
supplement may specify whether unscheduled  distributions will include interest,
but if it does not,  unscheduled  distributions  will  include  interest  at the
applicable Pass-Through Rate (if any) or interest rate (if any) on the amount of
the  unscheduled  distribution  allocable to principal for the period and to the
date specified in the related prospectus supplement.

Advances

     To the extent provided in the related prospectus  supplement,  the servicer
will be required to advance on or before  each  distribution  date (from its own
funds, funds advanced by sub-servicers or funds held in the Security Account for
future  distributions  to the holders of securities of the related  series),  an
amount equal to the aggregate of payments of interest and/or principal that were
delinquent  on the  related  Determination  Date (as that term is defined in the
related prospectus supplement), subject to the servicer's determination that the
advances  may be  recoverable  out of late  payments by  borrowers,  Liquidation
Proceeds, Insurance Proceeds or otherwise.

     In making  advances,  the servicer will endeavor to maintain a regular flow
of  scheduled  interest  and  principal  payments to holders of the  securities,
rather than to guarantee or insure against  losses.  If advances are made by the
servicer from cash being held for future  distribution to  securityholders,  the
servicer will replace these funds on or before any future  distribution  date to
the extent that funds in the applicable  Security  Account on that  distribution
date would be less than the amount required to be available for distributions to
securityholders  on that date. Each advance will be reimbursable to the 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 the
depositor,  a  sub-servicer  or a seller  pursuant  to the  related  Agreement).
Advances  also  will  be  reimbursable  to  the  servicer  from  cash  otherwise
distributable to securityholders (including the holders of Senior Securities) to
the extent that the servicer  determines  that any advances  previously made are
not ultimately  recoverable as described  above.  To the extent  provided in the
related  prospectus  supplement,  the  servicer  also will be  obligated to make
advances,  to the extent  recoverable  out of  Insurance  Proceeds,  Liquidation
Proceeds  or  otherwise,  for some  taxes  and  insurance  premiums  not paid by
borrowers on a timely basis.  These advances are reimbursable to the servicer to
the extent permitted by the related  Agreement.  The obligations of the servicer
to make advances may be supported by a cash advance  reserve fund, a surety bond
or other arrangement of the type described herein under "Credit Enhancement," in
each case as described in the related prospectus supplement.

     In the event the servicer fails to make a required advance,  the applicable
prospectus  supplement  may specify  whether  another party will have  advancing
obligations,  but if it does not,  the  trustee  will be  obligated  to make the
advance in its capacity as successor servicer.  If the trustee makes an advance,
it will be  entitled  to be  reimbursed  for the  advance to the same extent and
degree as the servicer is entitled to be reimbursed  for advances.  We refer you
to "Description of the Securities--Distributions on Securities."

                                       28


Reports to Securityholders

     Prior to or concurrently  with the  distribution of funds on a distribution
date, the servicer or the trustee will furnish to each  securityholder of record
of the related  series (if  applicable to that series of securities) a statement
setting  forth  certain  specified  information  that may  include,  among other
things:

     o    the amount of the  distribution  allocable  to  principal,  separately
          identifying the aggregate  amount of any Principal  Prepayments and if
          so  specified in the related  prospectus  supplement,  any  applicable
          prepayment penalties included therein;

     o    the amount of the distribution allocable to interest;

     o    the amount of any advance;

     o    the aggregate amount

          o    otherwise   allocable   to   Subordinated   Securities   on  that
               distribution date, and

          o    withdrawn from the reserve  account,  if any, that is included in
               the amounts distributed to the Senior Securities;

     o    the outstanding  principal balance or notional amount of each class of
          the  related  series  after  giving  effect  to  the  distribution  of
          principal on that distribution date;

     o    the percentage of principal payments on the loans (excluding Principal
          Prepayments),  if any, which each class will be entitled to receive on
          the following distribution date;

     o    the percentage of Principal  Prepayments  on the loans,  if any, which
          each class will be entitled to receive on the  following  distribution
          date;

     o    the related amount of the servicing compensation retained or withdrawn
          from  the  Security  Account  by  the  servicer,  and  the  amount  of
          additional   servicing   compensation   received   by   the   servicer
          attributable to penalties, fees, excess Liquidation Proceeds and other
          similar charges and items;

     o    the number and aggregate principal balances of loans

          o    contractually delinquent (exclusive of loans in foreclosure)

               o    1 to 30 days,

               o    31 to 60 days,

               o    61 to 90 days, and

               o    91 or more days, and

          o    in foreclosure and contractually delinquent

               o    1 to 30 days,

               o    31 to 60 days,

               o    61 to 90 days, and

               o    91 or more days,

          as of the  close of  business  on the last day of the  calendar  month
          preceding that distribution date;

     o    the book value of any real  estate  acquired  through  foreclosure  or
          grant of a deed in lieu of foreclosure;

     o    the  Pass-Through  Rate or interest rate, as  applicable,  if adjusted
          from the date of the  last  statement,  of any  class  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 the distribution date;

                                       29


     o    the Pass-Through  Rate or interest rate, as applicable,  as of the day
          prior to the immediately preceding distribution date; and

     o    any amounts remaining under letters of credit,  pool policies or other
          forms of credit enhancement.

     Where  applicable,  any amount set forth above may be expressed as a dollar
amount per single security of the relevant class having the Percentage  Interest
specified in the related  prospectus  supplement.  The report to securityholders
for any series of securities  may include  additional or other  information of a
similar nature to that specified above.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar year,  the servicer or the trustee will furnish to each  securityholder
of record at any time during that calendar year a report

     o    as to the  aggregate  of amounts  reported  pursuant  to the first two
          items above for that  calendar year or, in the event that person was a
          securityholder  of record during a portion of that calendar  year, for
          the applicable portion of that year, and

     o    other  customary   information   deemed  necessary  or  desirable  for
          securityholders to prepare their tax returns.

Categories of Classes of Securities

     The  securities of any series may be comprised of one or more classes.  The
different  classes  of  securities  in a  series,  in  general,  will  fall into
different categories.  The following chart identifies and generally defines some
of the more  typical  categories.  The  prospectus  supplement  for a series  of
securities  may identify the classes which  comprise that series by reference to
the following categories.

Categories of Classes                          Definition

                                               PRINCIPAL TYPES

Accretion Directed Class............    A class that receives principal payments
                                        from   the   accreted    interest   from
                                        specified Accrual Classes.  An accretion
                                        directed    class   also   may   receive
                                        principal  payments from  principal paid
                                        on the underlying  Trust Fund Assets for
                                        the related series.

Component Class.....................    A class consisting of "components."  The
                                        components of a component class may have
                                        different   principal   and/or  interest
                                        payment   characteristics  but  together
                                        constitute   a   single   class.    Each
                                        component  of a  component  class may be
                                        identified  as falling  into one or more
                                        of the categories in this chart.

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

Planned Principal Class
 (also sometimes referred to as
  a "PAC").... .....................    A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  derived by
                                        assuming two constant  prepayment  rates
                                        for the  underlying  Trust Fund  Assets.
                                        These two rates  are the  endpoints  for
                                        the

                                       30


                                        "structuring   range"  for  the  planned
                                        principal class.  The planned  principal
                                        classes in any series of securities  may
                                        be subdivided into different  categories
                                        (e.g.,    primary   planned    principal
                                        classes,   secondary  planned  principal
                                        classes and so forth)  having  different
                                        effective    structuring    ranges   and
                                        different  principal payment priorities.
                                        The structuring  range for the secondary
                                        planned  principal  class of a series of
                                        securities  will be  narrower  than that
                                        for the primary planned  principal class
                                        of   that   series.    The    prospectus
                                        supplement   relating  to  each  planned
                                        principal   class  will   disclose   the
                                        principal balance schedule pertaining to
                                        that   class   and   the   pricing   and
                                        prepayment  assumptions based upon which
                                        the  schedule  will have been  prepared,
                                        including the actual  characteristics of
                                        the underlying  loans,  the  assumptions
                                        regarding  original  terms to  maturity,
                                        the  remaining  terms to  maturity,  and
                                        interest rates of the underlying  loans,
                                        and the  assumptions  some  the  rate of
                                        prepayment on the underlying loans.

Scheduled Principal Class...........    A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  but is not
                                        designated as a planned  principal class
                                        or  targeted  principal  class.  In many
                                        cases,   the   schedule  is  derived  by
                                        assuming two constant  prepayment  rates
                                        for the  underlying  Trust Fund  Assets.
                                        These two rates  are the  endpoints  for
                                        the   "structuring    range"   for   the
                                        scheduled principal class.

Sequential Pay Class................    Classes that receive principal  payments
                                        in a  prescribed  sequence,  that do not
                                        have  predetermined   principal  balance
                                        schedules    and    that    under    all
                                        circumstances    receive   payments   of
                                        principal  continuously  from the  first
                                        distribution  date on which they receive
                                        principal  until  they  are  retired.  A
                                        single  class  that  receives  principal
                                        payments   before  or  after  all  other
                                        classes in the same series of securities
                                        may be  identified  as a sequential  pay
                                        class.

Strip Class.........................    A  class   that   receives   a  constant
                                        proportion, or "strip," of the principal
                                        payments  on the  underlying  Trust Fund
                                        Assets.

Support Class (also
sometimes referred to
as a "Companion Class").............    A class that receives principal payments
                                        on  any   distribution   date   only  if
                                        scheduled  payments  have  been  made on
                                        specified  planned  principal   classes,
                                        targeted    principal   classes   and/or
                                        scheduled principal classes.

Targeted Principal Class

                                       31


(also sometimes
referred to as a "TAC").............    A class  that  is  designed  to  receive
                                        principal payments using a predetermined
                                        principal  balance  schedule  derived by
                                        assuming  a single  constant  prepayment
                                        rate  for  the  underlying   Trust  Fund
                                        Assets.   The   prospectus    supplement
                                        relating  to  each  targeted   principal
                                        class  will   disclose   the   principal
                                        balance  schedule   pertaining  to  that
                                        class  and the  pricing  and  prepayment
                                        assumptions   based   upon   which   the
                                        schedule   will  have   been   prepared,
                                        including the actual  characteristics of
                                        the underlying  loans,  the  assumptions
                                        regarding  original  terms to  maturity,
                                        the  remaining  terms to  maturity,  and
                                        interest rates of the underlying  loans,
                                        and the  assumptions  regarding the rate
                                        of prepayment on the underlying loans.

Non-amortizing Sequential Class.....    A  class  that  generally   receives  no
                                        principal   payments  for  a  designated
                                        number  of  distribution  dates and then
                                        receives a  disproportionately  small or
                                        large portion of the funds available for
                                        principal    payments   on    subsequent
                                        distribution dates.

                                                            INTEREST TYPES

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

Floating Rate Class.................    A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        directly with changes in that index.

Inverse Floating Rate Class.........    A  class  with  an  interest  rate  that
                                        resets   periodically   based   upon   a
                                        designated   index   and   that   varies
                                        inversely with changes in that index.

Variable Rate Class.................    A  class  with  an  interest  rate  that
                                        resets periodically and is calculated by
                                        reference   to  the  rate  or  rates  of
                                        interest  applicable to specified assets
                                        or instruments (e.g., the interest rates
                                        borne by the underlying loans).

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

                                       32


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

Partial Accrual Class...............    A class  that  accretes a portion of the
                                        amount  of  accrued  interest   thereon,
                                        which   amount  will  be  added  to  the
                                        principal  balance of that class on each
                                        applicable  distribution  date, with the
                                        remainder  of  accrued  interest  to  be
                                        distributed  currently  as  interest  to
                                        that class.  This accretion may continue
                                        until a specified  event has occurred or
                                        until  the  partial   accrual  class  is
                                        retired.

Accrual Class.......................    A class  that  accretes  the  amount  of
                                        accrued interest otherwise distributable
                                        on the class, which amount will be added
                                        as principal to the principal balance of
                                        the    class    on    each    applicable
                                        distribution  date.  This  accretion may
                                        continue until some specified  event has
                                        occurred or until the  accrual  class is
                                        retired.


Indices Applicable to Floating Rate and Inverse Floating Rate Classes

     General.   Except  as  otherwise   specified  in  the  related   prospectus
supplement,  the indices  applicable to Floating Rate and Inverse  Floating Rate
Classes will be limited to the indices described below.

     LIBOR.  The applicable  prospectus  supplement may specify some other basis
for determining  LIBOR, but if it does not, on the LIBOR  Determination Date (as
this term is defined in the  related  prospectus  supplement)  for each class of
securities of a series as to which the applicable  interest rate or Pass-Through
Rate is determined  by reference to an index  denominated  as LIBOR,  the person
designated  in the related  Agreement as the  calculation  agent will  determine
LIBOR in accordance  with one of the two methods  described  below (which method
will be specified in the related prospectus supplement):

     LIBO Method. If using this method to calculate LIBOR, the calculation agent
will determine LIBOR by reference to the quotations, as set forth on the Reuters
Screen  LIBO  Page  (as  defined  in the  International  Swaps  and  Derivatives
Association,  Inc. Code of Standard  Wording,  Assumptions  and  Provisions  for
Swaps,  1986  Edition),  offered by the  principal  London office of each of the
designated  reference  banks  meeting the  criteria  set forth herein for making
United States dollar deposits of the applicable duration in leading banks in the
London  Interbank   market,  as  of  11:00  a.m.  (London  time)  on  the  LIBOR
Determination  Date. In lieu of relying on the  quotations  for those  reference
banks that appear at that time on the Reuters Screen LIBO Page, the  calculation
agent will request each of the reference banks to provide the offered quotations
at that time.

     LIBOR  will  be  established  by  the  calculation   agent  on  each  LIBOR
Determination Date as follows:

     o    If on any LIBOR Determination Date two or more reference banks provide
          offered  quotations,  LIBOR for the next interest accrual period shall
          be the arithmetic mean of the offered  quotations  (rounded upwards if
          necessary to the nearest whole multiple of 1/32%).

     o    If on any LIBOR  Determination  Date only one or none of the reference
          banks provides offered quotations, LIBOR for the next interest accrual
          period shall be whichever is the higher of

          o    LIBOR as determined on the previous LIBOR Determination Date, or

          o    the reserve interest rate.

     The reserve interest rate shall be the rate per annum which the calculation
agent determines to be either

                                       33


          o    the arithmetic mean (rounded  upwards if necessary to the nearest
               whole  multiple of 1/32%) of the  one-month  United States dollar
               lending   rates  that  New  York  City  banks   selected  by  the
               calculation   agent   are   quoting,   on  the   relevant   LIBOR
               Determination  Date, to the principal  London offices of at least
               two of the reference banks to which these  quotations are, in the
               opinion of the calculation agent, being so made, or

          o    if the calculation  agent can not determine the arithmetic  mean,
               the lowest  one-month United States dollar lending rate which New
               York City banks selected by the calculation  agent are quoting on
               that LIBOR Determination Date to leading European banks.

     o    If on any  LIBOR  Determination  Date  for a  class  specified  in the
          related prospectus  supplement,  the calculation agent is required but
          is  unable  to  determine  the  reserve  interest  rate in the  manner
          provided  above,  LIBOR for the next interest  accrual period shall be
          LIBOR as determined on the preceding LIBOR  Determination Date, or, in
          the case of the first LIBOR  Determination Date, LIBOR shall be deemed
          to  be  the  per  annum  rate  specified  in  the  related  prospectus
          supplement.

     Each reference bank

     o    must be a leading bank engaged in transactions in Eurodollar  deposits
          in the international Eurocurrency market,

     o    may not control, be controlled by, or be under common control with the
          calculation agent, and

     o    must have an established place of business in London.

If any  reference  bank is  unwilling  or unable to act in that  capacity  or if
appointment of any reference bank is  terminated,  another  leading bank meeting
the criteria specified above will be appointed.

     BBA Method.  If using this method of  determining  LIBOR,  the  calculation
agent will  determine  LIBOR on the basis of the  British  Bankers'  Association
"Interest  Settlement  Rate" for one-month  deposits in United States dollars as
found  on  Telerate  page  3750 as of  11:00  a.m.  London  time  on each  LIBOR
Determination  Date.  Interest  Settlement  Rates  currently  are based on rates
quoted by eight British Bankers'  Association  designated banks as being, in the
view of those  banks,  the offered  rate at which  deposits  are being quoted to
prime  banks in the  London  interbank  market.  Interest  Settlement  Rates are
calculated  by  eliminating  the two  highest  rates and the two  lowest  rates,
averaging  the  four  remaining  rates,  carrying  the  result  (expressed  as a
percentage) out to six decimal places, and rounding to five decimal places.

     If on any LIBOR  Determination  Date,  the  calculation  agent is unable to
calculate  LIBOR in  accordance  with the  method  set forth in the  immediately
preceding  paragraph,  LIBOR  for the  next  interest  accrual  period  shall be
calculated in  accordance  with the LIBOR method  described  above under "--LIBO
Method."

     The  establishment  of  LIBOR  on  each  LIBOR  Determination  Date  by the
calculation agent and its calculation of the rate of interest for the applicable
classes  for the  related  interest  accrual  period  shall (in the  absence  of
manifest error) be final and binding.

     Treasury Index. The applicable prospectus supplement may specify some other
basis for determining  and defining the Treasury  Index,  but if it does not, on
the Treasury  Index  Determination  Date (as this term is defined in the related
prospectus  supplement) for each class of securities of a series as to which the
applicable interest rate is determined by reference to an index denominated as a
"Treasury  Index," the  calculation  agent will ascertain the Treasury Index for
U.S. Treasury  securities of the maturity and for the period (or, if applicable,
date) specified in the related prospectus supplement. The Treasury Index for any
period  means the average of the yield for each  business  day during the period
specified therein (and for any date means the yield for that date), expressed as
a per  annum  percentage  rate,  on U.S.  Treasury  securities  adjusted  to the
"constant  maturity"  (as  further  described  below)  specified  in the related
prospectus  supplement  or if no  "constant  maturity"  is  so  specified,  U.S.
Treasury  securities  trading  on  the  secondary  market  having  the  maturity
specified in the related prospectus supplement, in each case as published by the
Federal  Reserve Board in its  Statistical  Release No. H.15 (519).  Statistical
Release No. H.15 (519) is published on Monday or Tuesday of each week and may be
obtained  by writing  or calling  the  Publications  Department  at the Board of
Governors of the Federal Reserve System,  21st and C Streets,  Washington,  D.C.
20551

                                       34


(202)  452-3244.  If the  calculation  agent  has not yet  received  Statistical
Release No. H.15 (519) for that week, then it will use the  Statistical  Release
from the immediately preceding week.

     Yields on U.S. Treasury  securities at "constant maturity" are derived from
the U.S.  Treasury's daily yield curve. This curve, which relates the yield on a
security to its time to maturity,  is based on the closing  market bid yields on
actively traded U.S. Treasury securities in the  over-the-counter  market. These
market yields are  calculated  from  composites  of quotations  reported by five
leading U.S.  government  securities  dealers to the Federal Reserve Bank of New
York. This method provides a yield for a given maturity even if no security with
that  exact  maturity  is  outstanding.  If  the  Treasury  Index  is no  longer
published,  a new index  based  upon  comparable  data and  methodology  will be
designated in accordance with the Agreement relating to the particular series of
securities. The calculation agent's determination of the Treasury Index, and its
calculation of the rates of interest for the applicable  classes for the related
interest  accrual  period shall (in the absence of manifest  error) be final and
binding.

     Prime Rate.  The  applicable  prospectus  supplement  may specify the party
responsible  for  determining  the Prime Rate,  but if it does not, on the Prime
Rate  Determination  Date (as this term is  defined  in the  related  prospectus
supplement)  for each class of securities of a series as to which the applicable
interest rate is determined  by reference to an index  denominated  as the Prime
Rate,  the  calculation  agent will  ascertain  the Prime  Rate for the  related
interest accrual period.  The applicable  prospectus  supplement may provide for
the means for determining the Prime Rate, but if it does not, the Prime Rate for
an interest  accrual  period will be the "Prime Rate" as published in the "Money
Rates"  section of The Wall Street  Journal (or if not so published,  the "Prime
Rate" as  published  in a  newspaper  of  general  circulation  selected  by the
calculation   agent  in  its  sole   discretion)   on  the  related  Prime  Rate
Determination  Date.  If a prime  rate range is given,  then the  average of the
range will be used. If the Prime Rate is no longer published,  a new index based
upon comparable  data and methodology  will be designated in accordance with the
Agreement  relating to the  particular  series of  securities.  The  calculation
agent's  determination  of the Prime  Rate and its  calculation  of the rates of
interest  for the  related  interest  accrual  period  shall (in the  absence of
manifest error) be final and binding.

     The interest rate index or indices  applicable to floating rate and inverse
floating rate classes of any series (the "Securities Index") may not be equal to
the  actual  index or  indices  employed  under  applicable  loan  documents  in
calculating  the  interest  rates on loans in the  relevant  class or classes of
securities (the "Loan Indices").  If this type of interest rate mismatch occurs,
the amounts  available for payment of interest on the relevant  class or classes
of securities may increase or decrease  depending  upon the  divergence  between
performance of the applicable  Securities Index and the composite performance of
the applicable  Loan Indices.  While it might be possible,  through the use of a
reserve account,  interest rate swaps,  financial  derivative contracts or other
means, to hedge against the risk that  divergences  between the Securities Index
and the Loan  Indices  might  result in  insufficient  interest  payments  being
generated  from loans backing the relevant class or classes of securities to pay
the interest accruing on those class or classes of securities,  the availability
of interest  rate hedging  protection,  if any, will only be as disclosed in the
related prospectus supplement.

Book-Entry Registration of Securities

     As described in the related prospectus  supplement,  if not issued in fully
registered  form,  each class of  securities  will be  registered  as book-entry
securities.  Persons  acquiring  beneficial  ownership  interests in  book-entry
securities  ("Beneficial  Owners") will hold their book-entry securities through
The  Depository  Trust  Company  ("DTC") in the United  States,  or  Clearstream
Banking,  Luxembourg,  S.A.  ("Clearstream,  Luxembourg")  or  Euroclear  System
("Euroclear")  in  Europe,  if  they  are  participants  of  those  systems,  or
indirectly  through  organizations  which  are  participants  in those  systems.
Book-entry securities will be issued in one or more certificates which equal the
aggregate  principal  balance  of the  relevant  class  of  securities  and will
initially  be  registered  in the  name  of  Cede & Co.,  the  nominee  of  DTC.
Clearstream,  Luxembourg and Euroclear will hold omnibus  positions on behalf of
their  participants  through  customers'  securities  accounts  in  Clearstream,
Luxembourg's and Euroclear's names on the books of their respective depositories
which in turn will hold omnibus positions in customers'  securities  accounts in
the  depositories'  names  on the  books  of DTC.  Citibank,  N.A.,  will act as
depository  for  Clearstream,  Luxembourg  and  JPMorgan  Chase Bank will act as
depository for Euroclear. Except as described below, no Beneficial Owner will be
entitled to receive a physical  certificate  representing  his or her  security.
Unless and until physical  certificates  are issued,  it is anticipated that the
only record  holder of book-entry

                                       35


securities  will be Cede & Co.,  as nominee of DTC.  Beneficial  Owners are only
permitted to exercise their rights in book-entry  securities  indirectly through
DTC participants and DTC.

     Each Beneficial Owner's ownership of a book-entry security will be recorded
on the  records  of the  brokerage  firm,  bank,  Thrift  Institution  or  other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
Beneficial   Owner's   account  for  that  purpose.   In  turn,   the  Financial
Intermediary's  ownership  of a  book-entry  security  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, Luxembourg or Euroclear, as appropriate).

     Beneficial  Owners will  receive all  distributions  of  principal  of, and
interest  on,  book-entry  securities  from  the  trustee  through  DTC  and DTC
participants.   While  the   securities  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 for
book-entry  securities and is required to receive and transmit  distributions of
principal  of, and interest on,  book-entry  securities.  DTC  participants  and
indirect  participants  with whom  Beneficial  Owners  have  accounts  for their
book-entry  securities are similarly  required to make book-entry  transfers and
receive and  transmit  distributions  on behalf of their  respective  Beneficial
Owners.  Accordingly,  although  Beneficial  Owners  will not  possess  physical
certificates,  the Rules  provide a mechanism  by which  Beneficial  Owners will
receive distributions and will be able to transfer their interest. The Rules are
on file with the SEC.

     Beneficial  Owners  will not  receive or be  entitled  to receive  physical
certificates  representing their respective interests in the securities,  except
under the limited  circumstances  described below. Unless and until certificated
securities  are  issued,  Beneficial  Owners  who are not DTC  participants  may
transfer  ownership of  securities  only through DTC  participants  and indirect
participants  by  instructing  DTC  participants  and indirect  participants  to
transfer securities, by book-entry transfer,  through DTC for the account of the
purchasers of the securities,  which account is maintained with their respective
DTC  participants.   Under  the  Rules  and  in  accordance  with  DTC's  normal
procedures,  transfers of ownership of securities  will be executed  through DTC
and  the  accounts  of the  respective  DTC  participants  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 Beneficial Owners.

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

     Transfers between DTC participants will occur in accordance with the Rules.
Transfers between Clearstream,  Luxembourg customers 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,
Luxembourg customers or Euroclear  participants,  on the other, will be effected
by DTC in  accordance  with the Rules on behalf of  Clearstream,  Luxembourg  or
Euroclear,  as the case may be, by its depository.  However,  these cross-market
transactions will require delivery of instructions to Clearstream, Luxembourg or
Euroclear,  as the case may be, by the counterparty in that system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  If the  transaction  meets  its  settlement  requirements,  Clearstream,
Luxembourg or Euroclear,  as the case may be, will deliver  instructions  to its
depository 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.

                                       36


Clearstream,  Luxembourg  customers and Euroclear  participants  may not deliver
instructions directly to the depositories.

     DTC is a limited  purpose  trust  company  organized  under the laws of the
State of New  York,  and is a member of the  Federal  Reserve  System.  DTC is a
"clearing  corporation"  within the meaning of the New York  Uniform  Commercial
Code  and a  "clearing  agency"  registered  pursuant  to  Section  17A  of  the
Securities  and  Exchange  Act of 1934,  as  amended.  DTC was  created  to hold
securities for its  participants  and to facilitate the clearance and settlement
of securities  transactions between  participants through electronic  book-entry
changes in  participants'  accounts,  thereby  eliminating the need for physical
movement of securities.  Direct  participants of DTC include  securities brokers
and dealers  (who may include the  underwriters  of any  series),  banks,  trust
companies, clearing corporations and some other organizations. DTC is owned by a
number of its direct participants and by the New York Stock Exchange,  Inc., the
Nasdaq-Amex  Market Group and the National  Association  of Securities  Dealers,
Inc.  Indirect  access to the DTC system is also  available to others  including
Financial Intermediaries that clear through or maintain a custodial relationship
with a direct DTC participant, either directly or indirectly.

     Clearstream,  Luxembourg holds securities for its customers and facilitates
the clearance and  settlement of securities  transactions  between  Clearstream,
Luxembourg  customers  through  electronic  book-entry  changes in  accounts  of
Clearstream,  Luxembourg  customers,  thereby  eliminating the need for physical
movement of securities.  Transactions may be settled by Clearstream,  Luxembourg
in any of over 40  currencies,  including  United States  dollars.  Clearstream,
Luxembourg  provides  to  its  customers,   among  other  things,  services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities and securities  lending and borrowing.  Clearstream,  Luxembourg also
deals with domestic  securities markets in over 30 countries through established
depository and custodial relationships. Clearstream, Luxembourg is registered as
a bank in Luxembourg, subject to regulation by the Commission de Surveillance du
Secteur Financier, which supervises Luxembourg banks. Clearstream,  Luxembourg's
customers  are  world-wide  financial   institutions   including   underwriters,
securities   brokers  and  dealers,   banks,   trust   companies   and  clearing
corporations.  Clearstream,  Luxembourg's United States customers are limited to
securities brokers and dealers and banks. Currently, Clearstream, Luxembourg has
approximately 2,500 customers located in over 80 countries,  including all major
European  countries,   Canada,  and  the  United  States.   Indirect  access  to
Clearstream, Luxembourg is available to other institutions that clear through or
maintain  a  custodial  relationship  with an  account  holder  of  Clearstream,
Luxembourg.  Clearstream,  Luxembourg has established an electronic  bridge with
Euroclear  Bank  S.A./N.V.  in Brussels as the operator of the Euroclear  System
(the   "Euroclear   Operator")  to  facilitate   settlement  of  trades  between
Clearstream, Luxembourg and Euroclear.

     Clearstream,  Luxembourg and Euroclear  customers are world-wide  financial
institutions,  including  underwriters,  securities brokers and dealers,  banks,
trust  companies  and clearing  corporations.  Indirect  access to  Clearstream,
Luxembourg and Euroclear is available to other  institutions  that clear through
or maintain a custodial relationship with an account holder of either system.

     Euroclear was created in 1968 to hold securities for its  participants  and
to  clear  and  settle  transactions  between  Euroclear   participants  through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the  need  for  physical  movement  of  securities  and any  risk  from  lack of
simultaneous  transfers of securities and cash.  Transactions  may be settled in
any of over 40 currencies,  including United States dollars.  Euroclear includes
various  other  services,   including   securities  lending  and  borrowing  and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market  transfers with DTC described above. The Euroclear
Operator,  a market  owned bank  incorporated  under the laws of the  Kingdom of
Belgium and licensed by the Belgian Banking and Finance Commission,  assumed the
operating and banking  functions of the Euroclear  System as of January 1, 2001.
All  operations  are  conducted by the  Euroclear  Operator,  and all  Euroclear
securities  clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator.  The Euroclear Operator  establishes policy for Euroclear on
behalf of Euroclear participants.  Euroclear participants include central banks,
commercial  banks,   securities  brokers  and  dealers  and  other  professional
financial  intermediaries.  Indirect  access to Euroclear  is also  available to
other  firms that clear  through or  maintain a  custodial  relationship  with a
Euroclear participant, either directly or indirectly.

                                       37


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

     Under a book-entry format,  Beneficial Owners of the book-entry  securities
may  experience  some delay in their receipt of payments,  since these  payments
will be forwarded by the trustee to Cede & Co., as nominee of DTC. Distributions
on securities held through Clearstream, Luxembourg or Euroclear will be credited
to  the  cash  accounts  of  Clearstream,   Luxembourg  customers  or  Euroclear
participants in accordance with the relevant  system's rules and procedures,  to
the extent received by the applicable  depository.  These  distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  See  "Federal  Income Tax  Consequences--Tax  Treatment of Foreign
Investors" and "--Tax Consequences to Holders of the Notes--Backup Withholding."
Because DTC can only act on behalf of Financial Intermediaries, the ability of a
Beneficial Owner to pledge book-entry  securities to persons or entities that do
not  participate  in the  Depository  system may be  limited  due to the lack of
physical certificates for book-entry  securities.  In addition,  issuance of the
book-entry  securities  in  book-entry  form may reduce the  liquidity  of these
securities  in the  secondary  market  since  some  potential  investors  may be
unwilling  to  purchase   securities  for  which  they  cannot  obtain  physical
certificates.

     Monthly  and annual  reports on the trust fund will be  provided  to Cede &
Co., as nominee of DTC, and may be made  available  by Cede & Co. to  Beneficial
Owners  upon  request,  in  accordance  with  the  Rules,  and to the  Financial
Intermediaries to whose DTC accounts the book-entry securities of the Beneficial
Owners are credited.

     DTC has advised the trustee that, unless and until certificated  securities
are issued, DTC will take any action permitted to be taken by the holders of the
book-entry  securities  under the applicable  Agreement only at the direction of
one or more  Financial  Intermediaries  to whose  DTC  accounts  the  book-entry
securities are credited, to the extent that these actions are taken on behalf of
Financial   Intermediaries   whose  holdings  include   book-entry   securities.
Clearstream, Luxembourg or the Euroclear Operator, as the case may be, will take
any other action permitted to be taken by a  securityholder  under the Agreement
on behalf of a Clearstream, Luxembourg customer or Euroclear participant only in
accordance  with its relevant rules and procedures and subject to the ability of
its  depository to effect these actions on its behalf  through DTC. DTC may take
actions,  at the direction of the related DTC participants,  for some securities
which conflict with actions taken for other securities.

     Certificated securities will be issued to securityholders only if

     o    the servicer advises the applicable  trustee in writing that DTC is no
          longer willing or able to discharge properly its  responsibilities  as
          depository  for the  securities  and the trustee is unable to locate a
          qualified successor,

     o    the servicer at its option,  elects to terminate the book-entry system
          through DTC, or

     o    after the  occurrence  of an Event of  Default or the  resignation  or
          removal of the servicer for these securities,  holders representing at
          least a majority of the  outstanding  principal  amount of the related
          securities of that series advise DTC,  either  directly or through DTC
          participants,  in writing (with  instructions to notify the applicable
          trustee in  writing)  that the  continuation  of a  book-entry  system

                                       38


          through DTC (or a successor thereto) for those securities is no longer
          in the best interest of the holders of the securities.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  the trustee  will be  required  to notify all  Beneficial
Owners  of the  occurrence  of the  event and the  availability  through  DTC of
certificated  securities.  Upon  surrender by DTC of the global  certificate  or
certificates   representing  the  book-entry  securities  and  instructions  for
re-registration,  the trustee will issue certificated securities, and thereafter
the  trustee  will  recognize  the  holders of the  certificated  securities  as
securityholders under the applicable Agreement.

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

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

                               CREDIT ENHANCEMENT

General

     Credit  enhancement  may be provided for one or more classes of a series of
securities or for the related Trust Fund Assets.  Credit  enhancement  may be in
the form of a limited financial guaranty policy issued by an entity named in the
related prospectus  supplement,  the subordination of one or more classes of the
securities of that series,  the  establishment of one or more reserve  accounts,
the use of a  cross-collateralization  feature, use of a mortgage pool insurance
policy,  FHA insurance,  VA guaranty,  bankruptcy bond, special hazard insurance
policy,   surety  bond,  letter  of  credit,   guaranteed  investment  contract,
over-collateralization,  or another  method of credit  enhancement  contemplated
herein and described in the related prospectus supplement, or any combination of
the foregoing.  To the extent  described in the related  prospectus  supplement,
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 thereon.  If losses occur which exceed the amount covered by credit
enhancement or which are not covered by the credit enhancement,  securityholders
will bear their allocable share of any deficiencies.

Subordination

     If so specified in the related prospectus  supplement,  one or more classes
of a series of securities  (the "Senior  Securities")  may be credit enhanced by
granting Senior  Securities the preferential  right to receive  distributions of
scheduled principal, Principal Prepayments,  interest or any combination thereof
prior to  holders of one or more other  classes  of that  series  ("Subordinated
Securities") as specified in the related prospectus  supplement.  Protection may
also be afforded to the holders of Senior Securities of a series by:

     o    reducing  the  ownership  interest  (if  applicable)  of  the  related
          Subordinated Securities;

     o    a  combination  of the  immediately  preceding  sentence and the first
          bullet above; or

     o    as further described in the related prospectus supplement.

If so  specified  in the  related  prospectus  supplement,  delays in receipt of
scheduled payments on the loans and losses on defaulted loans may 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 the related prospectus supplement. The aggregate
distributions  in respect of delinquent  payments on the loans over the lives of
the  securities  or at any time,  the  aggregate  losses in respect of defaulted
loans  which  must  be  borne  by  the  Subordinated  Securities  by  virtue  of
subordination and the amount of the distributions otherwise distributable to the
holders of  Subordinated  Securities  that will be  distributable  to holders of
Senior  Securities on any  distribution  date may be limited as specified in the
related  prospectus  supplement.   If  aggregate  distributions  in  respect  of
delinquent

                                       39


payments on the loans or aggregate losses in respect of the loans were to exceed
an amount  specified  in the related  prospectus  supplement,  holders of Senior
Securities would experience losses on the securities.

     In addition to or in lieu of the foregoing,  if so specified in the related
prospectus supplement,  all or any portion of distributions otherwise payable to
holders of  Subordinated  Securities  on any  distribution  date may  instead be
deposited  into one or more  reserve  accounts  established  with the trustee or
distributed to holders of Senior Securities.  These deposits may be made on each
distribution  date,  for  specified  periods or until the balance in the reserve
account has reached a specified amount and,  following payments from the reserve
account to holders of Senior  Securities or otherwise,  thereafter to the extent
necessary to restore the balance in the reserve account to required  levels,  in
each case as specified in the related prospectus supplement.  Amounts on deposit
in the  reserve  account  may be  released  to the  holders  of some  classes of
securities  at the times and under the  circumstances  specified  in the related
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  some  distributions  to other  classes  of Senior  and
Subordinated  Securities,   respectively,   through  a   cross-collateralization
mechanism or otherwise.

     Distributions may be allocated among classes of Senior Securities and among
classes of Subordinated Securities

     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

     o    otherwise,  in  each  case  as  specified  in the  related  prospectus
          supplement.

Letter of Credit

     The letter of credit,  if any, for a series of securities will be issued by
the bank or financial institution specified in the related prospectus supplement
(the "L/C Bank").  Under the letter of credit, the L/C Bank will be obligated to
honor  drawings   thereunder  in  an  aggregate  fixed  dollar  amount,  net  of
unreimbursed  payments  thereunder,  equal to the  percentage  specified  in the
related prospectus supplement of the aggregate principal balance of the loans on
the  related  cut-off  date or of one or more  classes of  securities  (the "L/C
Percentage").  If so specified in the related prospectus supplement,  the letter
of credit may permit  drawings in the event of losses not  covered by  insurance
policies or other  credit  support,  including  losses  arising  from damage not
covered  by  standard  hazard  insurance  policies,  losses  resulting  from the
bankruptcy  of a  borrower  and  the  application  of  some  provisions  of  the
Bankruptcy  Reform  Act of 1978,  as  amended,  and  related  rules  promulgated
thereunder  (collectively,  the  "Bankruptcy  Code"),  or losses  resulting from
denial of insurance  coverage due to  misrepresentations  in connection with the
origination of a loan. The amount  available under the letter of credit will, in
all cases, be reduced to the extent of the unreimbursed payments thereunder. The
obligations  of the L/C Bank  under  the  letter of  credit  for each  series of
securities  will  expire at the  earlier of the date  specified  in the  related
prospectus supplement or the termination of the related trust fund. We refer you
to "The Agreements--Termination;  Optional Termination." A copy of the letter of
credit  for a series,  if any,  will be filed  with the SEC as an  exhibit  to a
Current  Report  on Form  8-K to be  filed  within  15 days of  issuance  of the
securities of the related series.

                                       40


Insurance Policies, Surety Bonds and Guaranties

     If so provided in the  prospectus  supplement  for a series of  securities,
deficiencies in amounts  otherwise  payable on those  securities or some classes
thereof will be covered by insurance  policies  and/or surety bonds  provided by
one or more insurance companies or sureties.  These instruments may cover timely
distributions of interest and/or full distributions of principal for one or more
classes  of  securities  of the  related  series on the basis of a  schedule  of
principal  distributions  set forth in or determined in the manner  specified in
the related  prospectus  supplement.  In  addition,  if specified in the related
prospectus  supplement,  a trust fund may also include bankruptcy bonds, special
hazard insurance policies, other insurance or guaranties for the purpose of

     o    maintaining timely payments or providing additional protection against
          losses on the assets included in the trust fund,

     o    paying administrative expenses, or

     o    establishing  a  minimum  reinvestment  rate on the  payments  made in
          respect of those assets or principal payment rate on those assets.

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 related  prospectus  supplement.  A copy of any
instrument  for a series  will be filed  with the SEC as an exhibit to a Current
Report on Form 8-K to be filed  with the SEC within 15 days of  issuance  of the
securities of the related series.

Over-Collateralization

     If so provided in the prospectus  supplement for a series of securities,  a
portion of the  interest  payment  on each loan may be applied as an  additional
distribution  in  respect of  principal  to reduce  the  principal  balance of a
specific  class or classes  of  securities  and,  thus,  accelerate  the rate of
payment of principal on those securities.  Reducing the principal balance of the
securities  without a  corresponding  reduction in the principal  balance of the
underlying Trust Fund Assets will result in over-collateralization.

Reserve Accounts

     If specified in the related prospectus supplement, credit enhancement for a
series of securities will be provided by the  establishment and maintenance with
the trustee  for that series of  securities,  in trust,  of one or more  reserve
accounts for that series. The related prospectus supplement will specify whether
or not any reserve accounts will be included in the trust fund for that series.

     The reserve account for a series will be funded

     o    by the deposit therein of cash, U.S. Treasury securities,  instruments
          evidencing  ownership  of  principal  or  interest  payments  thereon,
          letters  of  credit,  demand  notes,  certificates  of  deposit  or  a
          combination  thereof in the aggregate  amount specified in the related
          prospectus supplement,

     o    by the deposit  therein from time to time of amounts,  as specified in
          the related prospectus supplement to which the holders of Subordinated
          Securities, if any, would otherwise be entitled, or

     o    in another manner specified in the related prospectus supplement.

     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" which may include

     o    obligations of the United States or any agency thereof, provided these
          obligations  are  backed by the full  faith and  credit of the  United
          States,

     o    general  obligations of or obligations  guaranteed by any state of the
          United  States or the  District  of  Columbia  receiving  the  highest
          long-term  debt rating of each Rating Agency rating the related series
          of

                                       41


          securities,  or a lower rating that will not result in the downgrading
          or withdrawal  of the ratings then assigned to the  securities by each
          Rating Agency,

     o    commercial  or  finance  company  paper  which is then  receiving  the
          highest  commercial  or finance  company  paper  rating of each Rating
          Agency,  or a lower rating that will not result in the  downgrading or
          withdrawal  of the ratings then  assigned to that  securities  by each
          Rating Agency,

     o    certificates  of  deposit,   demand  or  time  deposits,  or  bankers'
          acceptances  issued by any  depository  institution  or trust  company
          incorporated  under  the laws of the  United  States  or of any  state
          thereof and subject to supervision  and  examination by federal and/or
          state banking  authorities,  provided that the commercial paper and/or
          long term unsecured debt obligations of that depository institution or
          trust company (or in the case of the principal depository  institution
          in a  holding  company  system,  the  commercial  paper  or  long-term
          unsecured  debt  obligations  of that  holding  company,  but  only if
          Moody's Investors Service, Inc. ("Moody's") is not a Rating Agency for
          that  series of  securities)  are then  rated  one of the two  highest
          long-term and the highest short-term ratings of each Rating Agency for
          those  securities,  or any lower  ratings  that will not result in the
          downgrading  or  withdrawal  of the  rating  then  assigned  to  those
          securities by any Rating Agency,

     o    demand or time deposits or  certificates of deposit issued by any bank
          or  trust  company  or  savings  institution  to the  extent  that the
          deposits are fully insured by the FDIC,

     o    guaranteed  reinvestment  agreements  issued  by any  bank,  insurance
          company or other corporation  containing,  at the time of the issuance
          of the  agreements,  terms and conditions  that will not result in the
          downgrading  or  withdrawal  of the  rating  then  assigned  to  those
          securities by any Rating Agency,

     o    repurchase  obligations  for any  security  described in the first two
          bullets  above,   in  either  case  entered  into  with  a  depository
          institution  or trust company  (acting as principal)  described in the
          fourth bullet above,

     o    securities (other than stripped bonds, stripped coupons or instruments
          sold at a purchase price in excess of 115% of the face amount thereof)
          bearing  interest  or sold at a  discount  issued  by any  corporation
          incorporated  under the laws of the United States or any state thereof
          which,  at the time of that  investment,  have one of the two  highest
          ratings of each Rating Agency  (except if the Rating Agency is Moody's
          or Standard & Poor's Ratings  Services,  a division of The McGraw-Hill
          Companies  ("S&P"),  the rating shall be the highest  commercial paper
          rating of Moody's or S&P, as applicable,  for those securities),  or a
          lower rating that will not result in the  downgrading or withdrawal of
          the rating then assigned to those securities by any Rating Agency,  as
          evidenced by a signed writing delivered by each Rating Agency,

     o    interests in any money market fund which at the date of acquisition of
          the interests in the fund and throughout the time those  interests are
          held in the fund has the  highest  applicable  rating  by each  Rating
          Agency or a lower  rating that will not result in the  downgrading  or
          withdrawal  of the ratings then  assigned to those  securities by each
          Rating Agency,

     o    short term investment funds sponsored by any trust company or national
          banking  association  incorporated under the laws of the United States
          or any state thereof which on the date of  acquisition  has been rated
          by each Rating Agency in their respective  highest  applicable  rating
          category or a lower rating that will not result in the  downgrading or
          withdrawal  of the ratings then  assigned to those  securities by each
          Rating Agency, and

     o    other  investments  having a  specified  stated  maturity  and bearing
          interest or sold at a discount  acceptable  to each  Rating  Agency as
          will not result in the  downgrading  or  withdrawal of the rating then
          assigned to those  securities by any Rating Agency,  as evidenced by a
          signed  writing  delivered  by each Rating  Agency;  provided  that no
          instrument shall be a Permitted Investment if the instrument evidences
          the  right  to  receive  interest-only  payments  on  the  obligations
          underlying that instrument;  and provided further,  that no investment
          specified  in the  ninth or tenth  bullet  above  will be a  Permitted
          Investment  for any  pre-funding  account or any  related  capitalized
          interest account.

If a letter of credit is deposited  with the trustee,  the letter of credit will
be irrevocable.  Any instrument  deposited therein will name the trustee, in its
capacity as trustee for the holders of the  securities,  as beneficiary and will
be

                                       42


issued by an entity  acceptable to each Rating Agency that rates the  securities
of the related series. Additional information regarding instruments deposited in
the reserve accounts will be set forth in the related prospectus supplement.

     Any amounts so deposited and payments on  instruments  so deposited will be
available  for  withdrawal  from the  reserve  account for  distribution  to the
holders of securities of the related series for the purposes,  in the manner and
at the times specified in the related prospectus supplement.

Pool Insurance Policies

     If  specified  in  the  related  prospectus  supplement,  a  separate  pool
insurance  policy will be obtained for the loans in a particular  trust fund and
issued by the  insurer  (the "Pool  Insurer")  named in the  related  prospectus
supplement.  Each  pool  insurance  policy  will,  subject  to  the  limitations
described  below,  cover  loss by reason of  default  in payment on loans in the
trust  fund  in an  amount  equal  to a  percentage  specified  in  the  related
prospectus  supplement  of the aggregate  principal  balance of the loans on the
cut-off  date  which are not  covered  as to the  entire  outstanding  principal
balances by primary mortgage insurance policies.  As more fully described below,
the servicer  will present  claims  thereunder  to the Pool Insurer on behalf of
itself, the trustee and the holders of the securities of the related series. The
pool insurance policies,  however,  are not blanket policies against loss, since
claims  thereunder may only be made  respecting  particular  defaulted loans and
only  upon  satisfaction  of  the  conditions  precedent  described  below.

     The applicable prospectus supplement may provide for the extent of coverage
provided by the related  pool  insurance  policy,  but if it does not,  the pool
insurance  policies will not cover losses due to a failure to pay or denial of a
claim under a primary  mortgage  insurance  policy.  The  applicable  prospectus
supplement may provide for the conditions for the presentation of claims under a
pool  insurance  policy,  but if it does not,  the pool  insurance  policy  will
provide that no claims may be validly presented unless

     o    any required  primary  mortgage  insurance policy is in effect for the
          defaulted loan and a claim thereunder 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,
          it 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   specific   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 principal  balance  thereof plus accrued and unpaid interest at
          the loan's  interest  rate to the date of the purchase  and  specified
          expenses  incurred  by the  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's interest
          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 specified  amounts paid or assumed to have been paid under
the  related  primary  mortgage  insurance  policy.  If any  mortgaged  property
securing a defaulted  loan is damaged  and  proceeds,  if any,  from the related
hazard  insurance  policy or the applicable  special hazard insurance policy are
insufficient to restore the damaged mortgaged property to a condition sufficient
to permit  recovery  under the pool insurance  policy,  the servicer will not be
required  to expend  its own funds to restore  the  damaged  mortgaged  property
unless it determines that

     o    restoration   will  increase  the  proceeds  to   securityholders   on
          liquidation  of the loan after  reimbursement  of the servicer for its
          expenses, and

                                       43


     o    these expenses will be recoverable by it through  proceeds of the sale
          of the  mortgaged  property or proceeds of the related pool  insurance
          policy or any related primary mortgage insurance policy.

     The  applicable  prospectus  supplement  may provide  for a pool  insurance
policy  covering  losses  resulting from defaults,  but if it does not, the pool
insurance policy will not insure (and many primary mortgage  insurance  policies
do not insure)  against  losses  sustained by reason of a default  arising from,
among other things,

     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 thereof, or

     o    failure to construct any building or structure  located on a mortgaged
          property in accordance with plans and specifications.

A failure of coverage  attributable to one of the foregoing  events might result
in a breach of the related  seller's  representations  described above and might
give rise to an obligation on the part of the seller to repurchase the defaulted
loan if the breach cannot be cured by the seller.  No pool insurance policy will
cover (and many  primary  mortgage  insurance  policies do not cover) a claim in
respect of a defaulted  loan  occurring  when the servicer of that loan,  at the
time of default or thereafter, was not approved by the applicable insurer.

     The  applicable  prospectus  supplement  may provide  for a pool  insurance
policy featuring a fixed amount of coverage over the life of the policy,  but if
it does not, the original  amount of coverage under each 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 some expenses  incurred by the servicer as well as accrued interest
on  delinquent  loans to the  date of  payment  of the  claim.  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 home by the related securityholders.

Cross-Collateralization

     If specified in the related prospectus supplement, different classes of the
related series of securities may hold the sole beneficial  ownership interest in
separate groups of Trust Fund Assets.  In this case,  credit  enhancement may be
provided by a  cross-collateralization  feature requiring that  distributions be
made on securities evidencing a beneficial ownership interest in, or secured by,
one or more asset groups  within the same trust fund prior to  distributions  to
Subordinated  Securities  evidencing  a  beneficial  ownership  interest  in, or
secured   by,  one  or  more  other  asset   groups   within  that  trust  fund.
Cross-collateralization may be provided by

     o    the allocation of some excess  amounts  generated by one or more asset
          groups to one or more other asset groups within the same trust fund or

     o    the  allocation  of losses on one or more asset  groups to one or more
          other asset groups within the same trust fund.

These excess  amounts  will be applied  and/or these losses will be allocated to
the class or classes of  Subordinated  Securities  of the  related  series  then
outstanding having the lowest rating assigned by any Rating Agency or the lowest
payment priority, in each case to the extent and in the manner more specifically
described in the related prospectus supplement.  The prospectus supplement for a
series which includes a cross-collateralization feature will describe the manner
and conditions for applying this cross-collateralization feature.


     If specified in the related prospectus supplement, the coverage provided by
one or more of the forms of credit enhancement  described in this prospectus may
apply  concurrently  to two or more separate  trust funds.  If  applicable,  the
related prospectus  supplement will identify the trust funds to which the credit
enhancement  relates  and the  manner of  determining  the  amount  of  coverage
provided to those trust funds thereby and of the application of that coverage to
the identified trust funds.

                                       44



                       YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the securities will be
affected primarily by the amount and timing of principal payments received on or
in respect of the Trust Fund  Assets  included in the  related  trust fund.  The
original  terms  to  maturity  of the  loans in a given  trust  fund  will  vary
depending upon the type of loans included  therein.  Each prospectus  supplement
will contain  information  regarding the type and maturities of the loans in the
related  trust  fund.  The  related  prospectus   supplement  will  specify  the
circumstances,  if any,  under  which  the  related  loans  will be  subject  to
prepayment  penalties.  The  prepayment  experience on the loans in a trust fund
will affect the weighted average life of the related series of securities.

     The rate of  prepayment on the loans cannot be  predicted.  The  prepayment
experience  of the  related  trust  fund may be  affected  by a wide  variety of
factors, including general economic conditions, prevailing interest rate levels,
the availability of alternative financing and homeowner mobility.  Other factors
that might be  expected to affect the  prepayment  rate of a pool of home equity
loans  include the  amounts of, and  interest  rates on, the  underlying  senior
mortgage loans,  and the use of first mortgage loans as long-term  financing for
home purchase and  subordinate  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 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 the loans.  The  enforcement of a
"due-on-sale"  provision  (as  described  below)  will have the same effect as a
prepayment  of  the  related  loan.  We  refer  you  to  "Legal  Aspects  of the
Loans--Due-on-Sale  Clauses."  In  addition,  the  servicer  and its  affiliates
periodically  conduct mass mailings to their existing  customers with respect to
the refinancing of existing mortgage loans. Although these marketing efforts are
not  specifically  directed to customers who have mortgage  loans  included in a
trust fund,  these  customers may receive the  marketing  materials as part of a
broader  mailing,  which may result in an increase in the rate of prepayments of
mortgage  loans included in a trust fund through  refinancings.  The yield to an
investor who purchases  securities in the secondary market at a price other than
par will vary from the anticipated  yield if the rate of prepayment on the loans
is actually  different than the rate anticipated by the investor at the time the
securities were purchased.

     Collections  on 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 some revolving
          credit  line loans  with  respect  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 the fees and charges thereon.

It is possible that borrowers may fail to make the required  periodic  payments.
In addition,  collections  on the loans may vary due to seasonal  purchasing and
the payment habits of borrowers.

     To the extent specified in the related prospectus supplement,  conventional
loans will contain due-on-sale provisions permitting the mortgagee to accelerate
the  maturity  of the loan upon sale or some  transfers  by the  borrower of the
related mortgaged property. Loans insured by the FHA, and loans on Single Family
Properties partially guaranteed by the VA, are assumable with the consent of the
FHA and the VA,  respectively.  Thus, the rate of prepayments on these loans may
be lower than that of conventional loans bearing comparable  interest rates. The
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;
provided,  however,  that the servicer will not take any enforcement action that
would  impair or threaten  to impair any  recovery  under any related  insurance
policy.  We refer  you to "The  Agreements--Collection  Procedures"  and  "Legal
Aspects of the Loans" for a description of some provisions of each Agreement and
some legal developments that may affect the prepayment experience on the loans.

     The rate of  prepayments  on  conventional  mortgage  loans has  fluctuated
significantly   in  recent  years.   In  general,   if  prevailing   rates  fall
significantly  below the interest  rates borne by the loans,  the loans are more
likely to be subject to higher  prepayment  rates  than if  prevailing  interest
rates  remain  at or above  those  interest  rates.

                                       45


Conversely,  if prevailing  interest rates rise  appreciably  above the interest
rates  borne by the  loans,  the loans are more  likely  to  experience  a lower
prepayment rate than if prevailing  rates remain at or below those loan interest
rates. However, there can be no assurance that this will be the case.

     When a full prepayment is made on a loan, the borrower is charged  interest
on the  principal  amount of the loan so prepaid  only for the number of days in
the month actually  elapsed up to the date of the prepayment,  rather than for a
full month.  The effect of  prepayments  in full will be to reduce the amount of
interest  passed through or paid in the following month to holders of securities
because  interest on the principal  amount of any loan so prepaid will generally
be paid only to the date of prepayment. Partial prepayments in a given month may
be applied to the outstanding  principal balances of the loans so prepaid on the
first day of the month of receipt or the month following receipt.  In the latter
case, partial  prepayments will not reduce the amount of interest passed through
or paid in that month.  Prepayments  will be passed through or paid as described
in the related prospectus supplement.

     Even assuming that the mortgaged  properties  provide adequate security for
the loans,  substantial  delays  could be  encountered  in  connection  with the
liquidation  of  defaulted  loans and  corresponding  delays in the  receipt  of
related  proceeds by  securityholders  could occur.  An action to foreclose on a
mortgaged  property securing a loan is regulated by state statutes and rules and
is subject to many of the delays and  expenses of other  lawsuits if defenses or
counterclaims  are interposed,  sometimes  requiring  several years to complete.
Furthermore,  in some  states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a property.  In the event of a default
by a borrower,  these restrictions among other things, may impede the ability of
the  servicer  to  foreclose  on or sell the  mortgaged  property  or to  obtain
Liquidation Proceeds sufficient to repay all amounts due on the related loan. In
addition,  the  servicer  will be entitled to deduct  from  related  Liquidation
Proceeds all expenses  reasonably  incurred in attempting to recover amounts due
on defaulted loans and not yet repaid, including payments to senior lienholders,
legal fees and costs of legal  action,  real estate  taxes and  maintenance  and
preservation expenses.

     Liquidation expenses for defaulted mortgage loans do not vary directly with
the outstanding principal balance of the loan at the time of default. Therefore,
assuming  that a servicer  took the same  steps in  realizing  upon a  defaulted
mortgage loan having a small remaining principal balance as it would in the case
of a defaulted  mortgage loan having a large remaining  principal  balance,  the
amount  realized after expenses of liquidation  would be smaller as a percentage
of the remaining  principal balance of the small mortgage loan than would be the
case with the other defaulted  mortgage loan having a large remaining  principal
balance.

     Applicable state laws generally  regulate interest rates and other charges,
require  specified  disclosures,  and require  licensing of some originators and
servicers of loans. In addition, most have other laws, public policy and general
principles  of equity  relating  to the  protection  of  consumers,  unfair  and
deceptive practices and practices which may apply to the origination,  servicing
and  collection of the loans.  Depending on the provisions of the applicable law
and the specific  facts and  circumstances  involved,  violations of these laws,
policies and  principles may limit the ability of the servicer to collect all or
part of the principal of or interest on the loans, may entitle the borrower to a
refund of amounts  previously paid and, in addition,  could subject the servicer
to damages and administrative sanctions.

     If the rate at which  interest is passed  through or paid to the holders of
securities of a series is calculated on a loan-by-loan  basis,  disproportionate
principal  prepayments among loans with different interest rates will affect the
yield on those securities. In most cases, the effective yield to securityholders
will be lower than the yield otherwise  produced by the applicable  Pass-Through
Rate or interest rate and purchase price,  because while interest will accrue on
each loan in each month,  the  distribution of interest will not be made earlier
than the month following the month of accrual.

     Under  some  circumstances,  the  servicer,  the  holders  of the  residual
interests in a REMIC or ownership interest in a FASIT or any person specified in
the related prospectus  supplement may have the option to purchase the assets of
a trust  fund  thereby  causing  earlier  retirement  of the  related  series of
securities. We refer you to "The Agreements--Termination; Optional Termination."

                                       46


     The relative  contribution of the various factors affecting  prepayment may
vary from time to time.  There can be no  assurance as to the rate of payment of
principal  of the  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 those securities.

                                 THE AGREEMENTS

     Set  forth  below  is a  description  of the  material  provisions  of each
Agreement which is not described  elsewhere in this prospectus.  The description
is subject to, and qualified in its entirety by reference to, the  provisions of
each Agreement.  Where particular provisions or terms used in the Agreements are
referred to, the provisions or terms are as specified in the Agreements.

Assignment of the Trust Fund Assets

     Conveyance  of the Loans.  At the time of issuance of the  securities  of a
series,  the depositor will cause the loans comprising the related trust fund to
be conveyed to the trustee,  without  recourse,  together with all principal and
interest  received by or on behalf of the  depositor on or 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.  The trustee  will,  concurrently  with the  conveyance,
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.  This  schedule  will  include  information  as  to  the  outstanding
principal  balance of each loan after  application  of payments due on or before
the cut-off date, as well as information regarding the interest rate or APR, the
maturity of the loan, the Combined  Loan-to-Value Ratio at origination and other
specified information.

     If stated in the accompanying prospectus supplement, and in accordance with
the  rules  of  membership  of  MERSCORP,   Inc.  and/or   Mortgage   Electronic
Registration Systems,  Inc. or, MERS(R),  assignments of mortgages for any loans
in the related trust fund will be registered  electronically through the MERS(R)
system. For mortgages registered through the MERS(R) system, MERS(R) 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  mortgages
or the related loans.

     The Agreement will require that, within the time period specified  therein,
the  depositor  will also deliver or cause to be delivered to the trustee (or to
the custodian hereinafter referred to) as to each loan, among other things:

     o    the mortgage note or contract endorsed without recourse in blank or to
          the order of the trustee;

     o    the mortgage,  deed of trust or similar instrument (a "Mortgage") with
          evidence of recording  indicated  thereon (except for any Mortgage not
          returned from the public recording office, in which case the depositor
          will deliver or cause to be delivered a copy of the Mortgage  together
          with a  certificate  stating  that the  original of the  Mortgage  was
          delivered to that recording office);

     o    except  in  the  case  of  a  mortgage  registered  with  MERS(R),  an
          assignment of the Mortgage to the trustee, which assignment will be in
          recordable form;

     o    other   assignments   deemed  necessary  by  the  trustee,   including
          assignments  of  title  insurance   policies  covering  the  mortgaged
          properties; and

     o    any other security  documents,  including those relating to any senior
          interests  in the  mortgaged  property,  as may  be  specified  in the
          related prospectus supplement or the related Agreement.

     The trustee (or the  custodian  hereinafter  referred to) will review these
loan  documents  within the time  period  specified  in the  related  prospectus
supplement after receipt  thereof,  and the trustee will hold those documents in
trust for the benefit of the related securityholders.  If certain loan documents
are found to be missing or defective in any  material  respect,  the trustee (or
the custodian) will notify the servicer and the depositor, and the servicer will

                                       47


notify the related  seller.  If the seller  cannot  cure the  omission or defect
within the time period  specified  in the related  prospectus  supplement  after
receipt of the notice, the seller will be obligated to either

     o    purchase the related  loan from the trust fund at the Purchase  Price,
          or

     o    if so specified in the related prospectus supplement,  remove the loan
          from the trust  fund and  substitute  in its  place one or more  other
          loans that meets the requirements  set forth in the related  Agreement
          and described in the related prospectus supplement.

There  can  be no  assurance  that  a  seller  will  fulfill  this  purchase  or
substitution obligation.  Although the servicer may be obligated to enforce this
obligation to the extent described above under "Loan Program--Representations by
Sellers;  Repurchases," neither the servicer nor the depositor will be obligated
to purchase or replace the loan if the seller  defaults on its  obligation.  The
applicable prospectus supplement may provide other remedies, but if it does not,
this  obligation  to cure,  purchase or substitute  constitutes  the sole remedy
available to the  securityholders  or the trustee for omission of, or a material
defect in, a loan document.

     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.

     Notwithstanding the foregoing provisions,  no purchase or substitution of a
loan will be made for a trust fund which has made a REMIC or FASIT  election  if
the purchase or substitution would result in a prohibited  transaction tax under
the Code.

     No Recourse to Sellers,  Depositor  or Servicer.  As described  above under
"--Conveyance  of the Loans," the depositor will cause the loans  comprising the
related  trust fund to be conveyed to the trustee,  without  recourse.  However,
each seller (and Equity One,  where the seller is a  subsidiary  or affiliate of
Equity One) will be obligated to  repurchase  or  substitute  for any loan as to
which  certain  representations  and  warranties  are breached or for failure to
deliver  certain  documents  relating  to the loans as  described  herein  under
"--Conveyance  of the  Loans"  and "Loan  Program--Representations  by  Sellers;
Repurchases." The applicable  prospectus  supplement may provide other remedies,
but if it does not, these  obligations to purchase or substitute  constitute the
sole  remedy  available  to the  securityholders  of the  related  series or the
trustee  for a  breach  of any  representation  or  failure  to  deliver  a loan
document.

Payments on Loans; Deposits to Security Account

     The servicer  will  establish and maintain or cause to be  established  and
maintained  for the related  trust fund a separate  account or accounts  for the
collection  of payments on the related  Trust Fund Assets in the trust fund (the
"Security Account").  The applicable prospectus supplement may provide for other
requirements for the Security Account,  but if it does not, the Security Account
must be one of the following:

     o    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 the Rating Agency or
          Rating  Agencies that rated one or more classes of the related  series
          of securities;

     o    an account or accounts the deposits in which are fully  insured by the
          Bank Insurance Fund (the "BIF") of the FDIC or the Savings Association
          Insurance Fund (as successor to the Federal Savings and Loan Insurance
          Corporation (the "SAIF"));

     o    an account or accounts the deposits in which are insured by the BIF or
          the SAIF (to the limits  established  by the FDIC),  and the uninsured
          deposits in which are  otherwise  secured so that,  as evidenced by an
          opinion of counsel,  the securityholders  have a claim on the funds in
          the Security Account or a perfected first priority  security  interest
          against any  collateral  securing  these 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; or

     o    an account or accounts otherwise acceptable to each Rating Agency.

                                       48


The collateral  eligible to secure amounts in the Security Account is limited to
Permitted   Investments.   A  Security   Account   may  be   maintained   as  an
interest-bearing  account or the funds held therein may be invested pending each
succeeding  distribution  date in  Permitted  Investments.  The  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 servicer or with a
depository  institution that is an affiliate of the servicer,  provided it meets
the standards set forth above.

     The servicer will deposit or cause to be deposited in the Security  Account
for each trust fund, to the extent applicable and provided in the Agreement, the
following payments and collections  received or advances made by or on behalf of
it  subsequent  to the cut-off  date (other than  payments  due on or before the
cut-off date and exclusive of any amounts representing Retained Interest):

     o    all payments on account of principal,  including Principal Prepayments
          and, if specified in the related prospectus supplement, any applicable
          prepayment penalties, on the loans;

     o    all  payments on account of interest on the loans,  net of  applicable
          servicing compensation;

     o    all  proceeds  (net  of  unreimbursed   payments  of  property  taxes,
          insurance  premiums and similar items ("Insured  Expenses")  incurred,
          and unreimbursed advances made, by the servicer, if any) of the hazard
          insurance policies and any primary mortgage insurance policies, to the
          extent  these  proceeds  are not  applied  to the  restoration  of the
          property  or  released  to  the  mortgagor  in  accordance   with  the
          servicer's  normal  servicing  procedures  (collectively,   "Insurance
          Proceeds")  and all other cash amounts (net of  unreimbursed  expenses
          incurred in connection with  liquidation or foreclosure  ("Liquidation
          Expenses") and  unreimbursed  advances made, by the servicer,  if any)
          received and retained in connection  with the liquidation of defaulted
          loans, by foreclosure or otherwise ("Liquidation Proceeds"),  together
          with any net proceeds  received on a monthly  basis on any  properties
          acquired on behalf of the  securityholders  by  foreclosure or deed in
          lieu of foreclosure;

     o    all proceeds of any loan or property in respect  thereof  purchased by
          the  servicer,  the  depositor or any seller as described  under "Loan
          Program--Representations by Sellers;  Repurchases" or "--Assignment of
          the Trust Fund  Assets" and all  proceeds of any loan  repurchased  as
          described under "--Termination; Optional Termination";

     o    all payments required to be deposited in the Security Account in order
          to satisfy  any  deductible  clause in any  blanket  insurance  policy
          described under "--Hazard Insurance";

     o    any amount required to be deposited by the servicer in connection with
          losses  realized on  investments  for the  benefit of the  servicer of
          funds held in the Security Account and, to the extent specified in the
          related prospectus supplement, any payments required to be made by the
          servicer in connection with prepayment interest shortfalls; and

     o    all other  amounts  required to be deposited  in the Security  Account
          pursuant to the Agreement.

     The servicer (or the depositor, as applicable) may from time to time direct
the institution  that maintains the Security  Account to withdraw funds from the
Security Account for the following purposes:

     o    to pay to the servicer  the  servicing  fees  described in the related
          prospectus  supplement  (subject  to  reduction)  and,  as  additional
          servicing  compensation,  earnings on or investment income on funds in
          the amounts in the Security Account credited thereto;

     o    to reimburse  the servicer for advances,  this right of  reimbursement
          for any loan being  limited to amounts  received that  represent  late
          recoveries  of payments of principal  and/or  interest on the loan (or
          Insurance Proceeds or Liquidation  Proceeds with respect thereto) with
          respect to which that advance was made;

     o    to reimburse the servicer for any advances  previously  made which the
          servicer has determined to be nonrecoverable;

                                       49


     o    to  reimburse  the  servicer  from  Insurance  Proceeds  for  expenses
          incurred  by  the  servicer  and  covered  by  the  related  insurance
          policies;

     o    to reimburse the servicer for unpaid  servicing fees and  unreimbursed
          out-of-pocket  costs and  expenses  incurred  by the  servicer  in the
          performance of its servicing  obligations,  the right of reimbursement
          being limited to amounts received  representing late recoveries of the
          payments for which the advances were made;

     o    to pay to the servicer,  for each loan or property acquired in respect
          thereof  that has  been  purchased  by the  servicer  pursuant  to the
          Agreement,  all amounts received thereon and not taken into account in
          determining the principal balance of the repurchased loan;

     o    to reimburse the servicer or the  depositor for expenses  incurred and
          reimbursable pursuant to the Agreement;

     o    to  withdraw  any amount  deposited  in the  Security  Account and not
          required to be deposited therein; and

     o    to clear and terminate the Security  Account upon  termination  of the
          Agreement.

     In addition,  on or prior to the business day  immediately  preceding  each
distribution  date, the servicer  shall  withdraw from the Security  Account the
amount of Available  Funds, to the extent on deposit,  for deposit in an account
maintained by the trustee for the related series of securities.

Pre-Funding Account

     If so provided in the related  prospectus  supplement,  the  servicer  will
establish and maintain a pre-funding account, in the name of the related trustee
on behalf of the related securityholders,  into which the depositor will deposit
cash in an amount (the "Pre-Funded  Amount") specified in the related prospectus
supplement  on the  related  closing  date.  The  pre-funding  account  will  be
maintained with the trustee for the related series of securities and is designed
solely to hold  funds to be applied by the  trustee  during the period  from the
related  closing date to a date specified in the related  prospectus  supplement
(the "Funding Period") to pay to the depositor or the applicable sellers, as the
case may be,  the  purchase  price for  subsequent  loans  ("Subsequent  Loans")
acquired as Trust Fund Assets.  Subsequent  Loans will be required to conform to
the requirements set forth in the related Agreement and described in the related
prospectus supplement.  Monies on deposit in the pre-funding account will not be
available to cover losses on or in respect of the related loans.  The Pre-Funded
Amount  will not exceed 25% of the  initial  aggregate  principal  amount of the
certificates and notes of the related series. The Pre-Funded Amount will be used
by the related  trustee to purchase  Subsequent  Loans from the depositor or the
applicable  sellers,  as the case may be,  from time to time  during the Funding
Period.  The Funding Period,  if any, for a trust fund will begin on the related
closing  date  and  will end on the date  specified  in the  related  prospectus
supplement,  which in no event will be later than the date that is the  earliest
to occur of

     o    the date the amount on deposit in the pre-funding account is less than
          the minimum dollar amount, if any, specified in the related Agreement;

     o    the  date on  which  an event of  default  occurs  under  the  related
          Agreement, or

     o    the date  which is the  later of three  months  or 90 days  after  the
          related closing date.

Monies on  deposit in the  pre-funding  account  may be  invested  in  Permitted
Investments  under the  circumstances and in the manner described in the related
Agreement.  Earnings on investment of funds in the  pre-funding  account will be
deposited into the related Security  Account or another trust account  specified
in the related  prospectus  supplement  and losses  will be charged  against the
funds on  deposit in the  pre-funding  account.  Any  amounts  remaining  in the
pre-funding  account at the end of the Funding Period 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.

                                       50


     In addition,  if so provided in the related prospectus  supplement,  on the
related  closing  date the  depositor  will  deposit in a  capitalized  interest
account  cash in the amount  necessary  to cover  shortfalls  in interest on the
related  series of securities  that may arise as a result of  utilization of the
pre-funding  account as described above. The capitalized  interest account shall
be  maintained  with the  trustee for the related  series of  securities  and is
designed  solely to cover the  above-mentioned  interest  shortfalls.  Monies on
deposit in the  capitalized  interest  account  will not be  available  to cover
losses on or in  respect of the  related  loans.  To the extent  that the entire
amount on deposit in the  capitalized  interest  account has not been applied to
cover  shortfalls in interest on the related  series of securities by the end of
the Funding Period any amounts  remaining in the  capitalized  interest  account
will be paid to the depositor.

Sub-Servicing by Sellers

     Each  seller  of a loan  or  any  other  servicing  entity  may  act as the
sub-servicer for the loan pursuant to a sub-servicing agreement,  which will not
contain  any  terms  inconsistent  with  the  related   Agreement.   While  each
sub-servicing  agreement will be a contract  solely between the servicer and the
sub-servicer,  the Agreement  pursuant to which a series of securities is issued
will provide  that,  if for any reason the servicer for the series of securities
is no longer the  servicer of the related  loans,  the trustee or any  successor
servicer must  recognize the  sub-servicer's  rights and  obligations  under the
sub-servicing agreement.  Notwithstanding any sub-servicing arrangement,  unless
otherwise  provided in the related  prospectus  supplement,  the  servicer  will
remain  liable  for its  servicing  duties  and  obligations  under  the  Master
Servicing Agreement as if the servicer alone were servicing the loans.

Collection Procedures

     The  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 and any pool insurance  policy,  primary mortgage
insurance  policy,  FHA insurance,  VA guaranty,  bankruptcy bond or alternative
arrangements,   follow  collection  procedures  that  are  customary  for  loans
comparable  to the loans.  Consistent  with the above,  the servicer may, in its
discretion, waive any assumption fee, late payment or other charge in connection
with a loan and, to the extent not inconsistent with the coverage of the loan by
a pool insurance policy,  primary mortgage insurance policy,  FHA insurance,  VA
bond or  alternative  arrangements,  if  applicable,  arrange  with a borrower a
schedule for the liquidation of delinquencies  running for no more than 125 days
after the  applicable  due date for each payment.  To the extent the servicer is
obligated  to make or cause to be made  advances,  the  obligation  will  remain
during any period of this arrangement.

     In any case in which property  securing a loan has been, or is about to be,
conveyed by the  mortgagor or obligor,  the servicer  will, to the extent it has
knowledge  of the  conveyance  or proposed  conveyance,  exercise or cause to be
exercised  its  rights  to  accelerate  the  maturity  of  the  loan  under  any
due-on-sale clause applicable thereto,  but only if the exercise of these 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 servicer reasonably believes it is unable under applicable law
to enforce the  due-on-sale  clause or if the loan is a mortgage loan insured by
the FHA or partially guaranteed by the VA, the servicer will enter into or cause
to be entered into an assumption and  modification  agreement with the person to
whom the property  has been or is about to be  conveyed,  pursuant to which that
person becomes liable for repayment of the loan and, to the extent  permitted by
applicable law, the mortgagor remains liable thereon. Any fee collected by or on
behalf  of the  servicer  for  entering  into an  assumption  agreement  will be
retained by or on behalf of the servicer as additional  servicing  compensation.
We refer you to "Legal Aspects of the Loans--Due-on-Sale Clauses." In connection
with any  assumption  of this  type,  the terms of the  related  loan may not be
changed.

Hazard Insurance

     Except as otherwise  specified in the related  prospectus  supplement,  the
servicer will require the mortgagor or obligor on each loan 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 in which that  mortgaged  property  is located.  Except as
otherwise specified in the related prospectus supplement,  this coverage will be
in an amount equal to at least the lesser of

                                       51


     o    the sum of the original principal balance of the loan and the original
          principal  balance of any other loan on the mortgaged  property having
          lien priority over the loan, if any, and

     o    the greater of

          o    the maximum  insurable value of the improvements on the mortgaged
               property and

          o    an amount  sufficient  to ensure that the  proceeds of the policy
               will prevent the mortgagor  and/or the mortgagee  from becoming a
               co-insurer.

     All amounts  collected by the servicer  under any hazard policy (except for
amounts to be applied to the restoration or repair of the mortgaged  property or
released to the mortgagor or obligor in accordance  with the  servicer's  normal
servicing  procedures) will be deposited in the related Security Account. In the
event that the  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  relating to the  maintenance of hazard
insurance.  This blanket policy may contain a deductible  clause,  in which case
the  servicer  will be required  to deposit  from its own funds into the related
Security  Account the amounts  which would have been  deposited  therein but for
this clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical damage to or destruction of the  improvements  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 terms thereof are dictated by respective state laws, and most of these
policies 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 some
cases,  vandalism.  The  foregoing  list is merely  indicative  of some 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 servicer will require the mortgagor or obligor
to obtain and maintain flood insurance.

     The hazard insurance policy covering each mortgaged  property securing each
loan  typically  contains a clause  which in effect  requires the insured at all
times to carry insurance in an amount which is the lesser of

     o    the replacement value of the mortgaged property, or

     o    the principal amount of the loan.

Most  insurance  policies  provide that if the insured's  coverage falls below a
specified  percentage  (usually 80% to 90%), 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, or

     o    the same  proportion  of the loss as the amount of  insurance  carried
          bears to the  specified  percentage  of the full  replacement  cost of
          these improvements.

Since the amount of hazard  insurance the servicer may cause to be maintained on
the  improvements  securing the loans  declines as the principal  balances owing
thereon  decrease,  and since improved real estate  generally has appreciated in
value  over time in the past,  the  effect of this  requirement  in the event of
partial  loss may be that hazard  insurance  proceeds  will be  insufficient  to
restore  fully the damaged  property.  If  specified  in the related  prospectus
supplement, a special hazard insurance policy will be obtained to insure against
some  of  the  uninsured  risks  described   above.  We  refer  you  to  "Credit
Enhancement."

                                       52


     If the  mortgaged  property  securing  a  defaulted  loan  is  damaged  and
proceeds,  if any, from the related hazard  insurance policy are insufficient to
restore the damaged mortgaged  property,  the servicer is not required to expend
its own funds to restore the damaged mortgaged property unless it determines

     o    that the restoration will increase the proceeds to  securityholders on
          liquidation  of the loan after  reimbursement  of the servicer for its
          expenses, and

     o    that these expenses will be  recoverable by it from related  Insurance
          Proceeds or Liquidation Proceeds.

     If recovery on a defaulted loan under any related  insurance  policy is not
available  for the  reasons  set  forth in the  preceding  paragraph,  or if the
defaulted  loan is not covered by an  insurance  policy,  the  servicer  will be
obligated to follow or cause to be followed normal practices and procedures that
it deems  necessary  or advisable to realize  upon the  defaulted  loan.  If the
proceeds of any  liquidation  of the mortgaged  property  securing the defaulted
loan are less  than the  principal  balance  of the loan plus  interest  accrued
thereon that is payable to  securityholders,  the trust fund will realize a loss
in the amount of the difference  plus the aggregate of expenses  incurred by the
servicer in connection with these  proceedings and which are reimbursable  under
the  Agreement.  In the unlikely  event that any  proceedings  result in a total
recovery  which is,  after  reimbursement  to the servicer of its  expenses,  in
excess of the principal  balance of the loan plus interest  accrued thereon that
is payable to  securityholders,  the  servicer  will be  entitled to withdraw or
retain from the  Security  Account  amounts  representing  its normal  servicing
compensation  for the loan and amounts  representing  the balance of the excess,
exclusive of any amount required by law to be forwarded to the related borrower,
as additional servicing compensation.

     If the servicer or its designee  recovers  Insurance  Proceeds which,  when
added to any  related  Liquidation  Proceeds  and  after  deduction  of  certain
expenses  reimbursable to the servicer,  exceed the principal  balance of a loan
plus interest accrued thereon that is payable to  securityholders,  the servicer
will be  entitled  to  withdraw  or retain  from the  Security  Account  amounts
representing its normal servicing  compensation resulting from that loan. In the
event  that the  servicer  has  expended  its own funds to restore  the  damaged
mortgaged  property and these funds have not been  reimbursed  under the related
hazard  insurance  policy,  it will be entitled to  withdraw  from the  Security
Account  out of related  Liquidation  Proceeds or  Insurance  Proceeds an amount
equal to the expenses  incurred by it, in which event the trust fund may realize
a loss up to the amount so  charged.  Since  Insurance  Proceeds  cannot  exceed
deficiency claims and certain expenses  incurred by the servicer,  no payment or
recovery will result in a recovery to the trust fund which exceeds the principal
balance of the defaulted loan together with accrued interest  thereon.  We refer
you to "Credit Enhancement."

     The  proceeds  from  any  liquidation  of a loan  will  be  applied  in the
following order of priority:

     o    first,  to  reimburse  the  servicer  for  any  unreimbursed  expenses
          incurred  by it to restore  the  related  mortgaged  property  and any
          unreimbursed  servicing  compensation payable to the servicer relating
          to the loan;

     o    second,  to  reimburse  the  servicer  for any  unreimbursed  advances
          relating to the loan;

     o    third,  to accrued and unpaid  interest  (to the extent no advance has
          been made for this amount) on the loan; and

     o    fourth, as a recovery of principal of the loan.


Realization Upon Defaulted Loans

     FHA Insurance,  VA Guaranties.  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.  In addition to the Title I
Program of the FHA (see "Certain  Legal Aspects of the  Loans--Title I Program")
some 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.
Loans  insured  by  the  FHA  generally   require  a  minimum  down  payment  of
approximately  5% of the original  principal  amount of the loan. No

                                       53


FHA-insured  loans  relating to a series may have an  interest  rate or original
principal  amount exceeding the applicable FHA limits at the time of origination
of the loan.

     Loans designated in the related prospectus  supplement as guaranteed by the
VA will be partially  guaranteed by the VA under the  Serviceman's  Readjustment
Act of 1944, as amended. The Serviceman's  Readjustment Act of 1944, as amended,
permits a veteran  (or in some  instances  the spouse of a veteran)  to obtain a
mortgage  loan  guaranty by the VA covering a portion of the mortgage  financing
for the purchase or  refinancing  of a dwelling to be used as the veteran's home
at interest  rates  permitted  by the VA.  Loans made under the  program  cannot
exceed the reasonable  value of the property or certain lower limits in the case
of refinancing  loans.  The program  requires no down payment from the purchaser
and permits the guaranty of mortgage loans of up to 30 years' duration.  No loan
guaranteed by the VA will have an original  principal  amount  greater than five
times the partial VA guaranty  for the loan.  The maximum  guaranty  that may be
issued by the VA under a VA  guaranteed  mortgage loan depends upon the original
principal amount of the mortgage loan, as further  described in 38 United States
Code Section 3703, as amended.

     Primary  Mortgage  Insurance  Policies.  If so  specified  in  the  related
prospectus supplement,  the servicer will maintain or cause to be maintained, as
the case may be, in full force and effect, a primary  mortgage  insurance policy
with regard to each loan for which the  coverage is required.  Primary  mortgage
insurance  policies  reimburse certain losses sustained by reason of defaults in
payments  by  borrowers.  The  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 replacement  primary mortgage  insurance policy
for a  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 that have been rated.

Servicing and Other Compensation and Payment of Expenses

     The principal servicing  compensation to be paid to the servicer in respect
of its servicing  activities for each series of securities  will be equal to the
percentage per annum described in the related  prospectus  supplement (which may
vary under some  circumstances)  of the  outstanding  principal  balance of each
loan, and this  compensation will be retained by it from collections of interest
on the loan in the related trust fund. As compensation for its servicing duties,
a sub-servicer or, if there is no sub-servicer, the servicer will be entitled to
a monthly servicing fee as described in the related  prospectus  supplement.  In
addition,  the  servicer or  sub-servicer  will retain all  prepayment  charges,
assumption  fees  and  late  payment  charges,  to  the  extent  collected  from
borrowers,  and any  benefit  that may accrue as a result of the  investment  of
funds in the applicable Security Account.

     The  servicer  will  pay or  cause  to be  paid  certain  ongoing  expenses
associated  with each  trust  fund and  incurred  by it in  connection  with its
responsibilities  under the  related  Agreement,  which  expenses  may  include,
without  limitation,  fees  or  other  amounts  payable  in  respect  of  credit
enhancement  arrangements,  fees and disbursements of the trustee, any custodian
appointed by the trustee,  the  certificate  registrar or any paying agent,  and
expenses incurred in enforcing the obligations of sub-servicers and sellers. The
servicer will be entitled to reimbursement of expenses incurred in enforcing the
obligations of sub-servicers and sellers under limited circumstances.

Evidence as to Compliance

     Each  Agreement  will  provide  that on or before a specified  date in each
year, a firm of independent  public  accountants will furnish a statement to the
trustee  to the  effect  that,  on the  basis of the  examination  by that  firm
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for the
Federal Home Loan Mortgage Corporation ("FHLMC" or "Freddie Mac"), the servicing
by or on  behalf of the  servicer  of  mortgage  loans or  private  asset-backed
securities,  or under pooling and servicing agreements  substantially similar to
each other  (including the related  Agreement) was conducted in compliance  with
these  agreements  except for any  significant  exceptions  or errors in records
that, in the opinion of the firm,  the Audit Program for Mortgages  serviced for
FHLMC, or the Uniform Single  Attestation  Program for Mortgage  Bankers,  it is
required to report.  In rendering its statement the firm may rely, as to matters
relating to the direct  servicing  of loans by  sub-servicers,  upon  comparable
statements  for  examinations  conducted

                                       54


substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of the  statement) of firms of  independent  public  accountants
with respect to the related sub-servicer.

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

     Copies of the annual  accountants'  statement and the statement of officers
of the servicer may be obtained by securityholders of the related series without
charge  upon  written  request to the  servicer  at the address set forth in the
related prospectus supplement.

Certain Matters Regarding the Servicer and the Depositor

     The servicer under each Pooling and Servicing Agreement or Master Servicing
Agreement,  as applicable,  will be named in the related prospectus  supplement.
The entity serving as servicer may have normal business  relationships  with the
depositor or the depositor's affiliates.

     Each  Agreement  will  provide  that the  servicer  may not resign from its
obligations and duties under the Agreement except upon a determination  that its
duties  thereunder are no longer  permissible under applicable law. The servicer
may,  however,  be removed from its  obligations  and duties as set forth in the
Agreement. No resignation will become effective until the trustee or a successor
servicer has assumed the servicer's obligations and duties under the Agreement.

     Each  Agreement  will  further  provide  that  neither  the  servicer,  the
depositor nor any director,  officer,  employee, or agent of the servicer or the
depositor   will  be  under  any   liability  to  the  related   trust  fund  or
securityholders  for any action taken or for  refraining  from the taking of any
action in good faith  pursuant  to the  Agreement,  or for  errors in  judgment;
provided,  however,  that neither the servicer,  the depositor nor any director,
officer,  employee,  or agent of the servicer or the depositor will be protected
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
thereunder  or by  reason  of  reckless  disregard  of  obligations  and  duties
thereunder. Each Agreement will further provide that the servicer, the depositor
and any  director,  officer,  employee or agent of the servicer or the depositor
will be entitled to  indemnification  by the related trust fund and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal action relating to the Agreement or the  securities,  other than any loss,
liability  or expense  related to any specific  loan or loans  (except any loss,
liability or expense otherwise  reimbursable  pursuant to the Agreement) and any
loss, liability or expense incurred by reason of willful misfeasance,  bad faith
or gross  negligence  in the  performance  of duties  thereunder or by reason of
reckless  disregard of  obligations  and duties  thereunder.  In addition,  each
Agreement will provide that neither the servicer nor the depositor will be under
any  obligation to appear in,  prosecute or defend any legal action which is not
incidental to its respective  responsibilities  under the Agreement and which in
its  opinion may involve it in any  expense or  liability.  The  servicer or the
depositor may, however, 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 thereto and the interests of the securityholders  thereunder.  If
this  occurs,  the legal  expenses  and costs of the  action  and any  liability
resulting  therefrom will be expenses,  costs and  liabilities of the trust fund
and the  servicer or the  depositor,  as the case may be, will be entitled to be
reimbursed therefor out of funds otherwise distributable to securityholders.

     Except as otherwise  specified in the related  prospectus  supplement,  any
person  into which the  servicer  may be merged or  consolidated,  or any person
resulting from any merger or  consolidation to which the servicer is a party, or
any person succeeding to the business of the servicer,  will be the successor of
the servicer under each Agreement, provided that the person is qualified to sell
mortgage loans to, and service mortgage loans on behalf of, the Federal National
Mortgage Association ("FNMA" or "Fannie Mae") or FHLMC and further provided that
the merger,  consolidation  or  succession  does not  adversely  affect the then
current  rating or ratings of the class or classes of  securities of that series
that have been rated.

                                       55


Events of Default; Rights Upon Event of Default

     Pooling and Servicing  Agreement;  Master  Servicing  Agreement.  Except as
otherwise  specified  in the related  prospectus  supplement,  events of default
under each Agreement will consist of

     o    any failure by the servicer to distribute  or cause to be  distributed
          to  securityholders  of any class any required  payment (other than an
          advance) which continues  unremedied for five days after the giving of
          written  notice of  failure  to the  servicer  by the  trustee  or the
          depositor,  or to the  servicer,  the depositor and the trustee by the
          holders of  securities of that class  evidencing  not less than 25% of
          the  total   distributions   allocated  to  that  class   ("Percentage
          Interests"),

     o    any failure by the  servicer to make an advance as required  under the
          Agreement, unless cured as specified therein,

     o    any failure by the servicer duly to observe or perform in any material
          respect any of its other  covenants  or  agreements  in the  Agreement
          which continues unremedied for thirty days after the giving of written
          notice of failure to the servicer by the trustee or the depositor,  or
          to the  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    certain events of  insolvency,  readjustment  of debt,  marshalling of
          assets and  liabilities or similar  proceedings and certain actions by
          or on behalf of the servicer indicating its insolvency, reorganization
          or inability to pay its obligations.

     If specified  in the related  prospectus  supplement,  the  Agreement  will
permit the trustee to sell the Trust Fund Assets and the other assets of a trust
fund described under "Credit  Enhancement" herein if payments from these sources
are insufficient to make all payments required in the Agreement. The assets of a
trust fund will be sold only under the circumstances and in the manner specified
in the related prospectus supplement.

     Unless otherwise provided in the related prospectus supplement,  so long as
an event of default under an Agreement remains unremedied,  the trustee may, and
at the direction of holders of securities of any class  evidencing not less than
25%  of  the  aggregate  Percentage  Interests  under  any  other  circumstances
specified in the Agreement shall, terminate all of the rights and obligations of
the servicer  under the Agreement  relating to that trust fund and in and to the
related  Trust  Fund  Assets,  The  trustee  will  then  succeed  to  all of the
responsibilities,  duties and  liabilities  of the servicer under the Agreement,
including, if specified in the related prospectus supplement,  the obligation to
make advances, and will be entitled to similar compensation arrangements. If the
trustee is unwilling or unable so to act, it may appoint, or petition a court of
competent  jurisdiction  for the  appointment  of,  a  mortgage  loan  servicing
institution with a net worth of at least  $10,000,000 to act as successor to the
servicer under the Agreement. Pending this appointment, the trustee is obligated
to act as a successor  to the  servicer.  The trustee and any  successor  to the
servicer may agree upon the servicing compensation to be paid, which in no event
may be  greater  than  the  compensation  payable  to  the  servicer  under  the
Agreement.

     Unless  otherwise  provided  in  the  related  prospectus  supplement,   no
securityholder,  solely by virtue of its status as a  securityholder,  will have
any right  under any  Agreement  to  institute  any  proceeding  relating to the
Agreement,  unless the holder previously has given to the trustee written notice
of default  and unless the  holders of  securities  of any class of that  series
evidencing not less than 25% of the aggregate Percentage Interests  constituting
the class have made a written request of the trustee to institute the proceeding
in its own name as trustee thereunder and have offered to the trustee reasonable
indemnity, and the trustee for 60 days has neglected or refused to institute the
proceeding.

     Indenture.   Except  as  otherwise  specified  in  the  related  prospectus
supplement,   events  of  default   under  the  Indenture  for  each  series  of
asset-backed notes shall include:

     o    a default in the payment of any  principal  of or interest on any note
          of that series which continues  unremedied for five days after written
          notice of  default is given as  specified  in the  related  prospectus
          supplement;

                                       56


     o    failure to perform in any material  respect any other  covenant of the
          depositor or the trust fund in the  Indenture  which  continues  for a
          period of thirty (30) days after notice thereof is given in accordance
          with the procedures described in the related prospectus supplement;

     o    certain events of bankruptcy, insolvency,  receivership or liquidation
          of the depositor or the trust fund; or

     o    any other event of default provided for notes of that series including
          but not limited to certain defaults on the part of the issuer, if any,
          of a credit enhancement instrument supporting the notes.

     If an event of default  on the notes of any series at the time  outstanding
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 (or, if the notes of that series have an interest  rate of 0%,
the portion of the  principal  amount as may be  specified  in the terms of that
series,  as provided in the related  prospectus  supplement) of all the notes of
that  series to be due and  payable  immediately.  The  declaration  may,  under
certain circumstances, be rescinded and annulled by the holders of more than 50%
of the Percentage Interests of the notes of that series.

     If, following an event of default on any series of notes, the notes of that
series  have been  declared  to be due and  payable,  the  trustee  may,  in its
discretion,  notwithstanding  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  if the collateral  continues to provide  sufficient  funds for the
payment of  principal  of and interest on the notes of that series 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, other than a default in the payment of any
principal or interest on any notes of that series for five days or more, unless

     o    the holders of 100% of the  Percentage  Interests of the notes of that
          series consent to the sale,

     o    the proceeds of the sale or liquidation  are sufficient to pay in full
          the  principal  of  and  accrued  interest,  due  and  unpaid,  on the
          outstanding notes of that series at the date of the sale, or

     o    the trustee  determines that the collateral would not be sufficient on
          an ongoing  basis to make all payments on the notes as these  payments
          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 Interests of the notes of that series.

     If the trustee  liquidates  the  collateral in connection  with an event of
default involving a default for five days or more in the payment of principal of
or interest on the notes of a series,  the  Indenture  provides that the trustee
will have a prior lien on the  proceeds of any  liquidation  for unpaid fees and
expenses.  As a  result,  upon  the  occurrence  of a  payment-related  event of
default,  the amount available for distribution to the holders of notes would be
less than would otherwise be the case. However,  the trustee may not institute a
proceeding  for  the  enforcement  of  its  lien  except  in  connection  with a
proceeding  for the  enforcement of the lien of the Indenture for the benefit of
the holders of notes after the occurrence of this type of an event of default.

     Except as otherwise specified in the related prospectus supplement,  if the
principal  of the notes of a series is declared  due and  payable,  as described
above, the holders of any notes issued at a discount from par may be entitled to
receive no more than the unpaid  principal amount thereof less the amount of the
discount that is unamortized.

     Subject to the  provisions of the  Indenture  relating to the duties of the
trustee, in case an event of default relating to a series of notes occurs and is
continuing, the trustee will have no obligation to exercise any of the rights or
powers under the  Indenture at the request or direction of any of the holders of
notes of that  series,  unless the  holders  offer to the  trustee  security  or
indemnity  satisfactory to it against the costs,  expenses and liabilities which
might be incurred by it in complying  with the request or direction.  Subject to
these provisions for indemnification and specific  limitations  contained in the
Indenture, the holders of a majority of the then aggregate outstanding amount of
the notes of that  series  shall have the right to direct  the time,  method and
place of conducting any

                                       57


proceeding  for any remedy  available to the trustee or exercising  any trust or
power  conferred on the trustee  relating to the notes of that  series,  and the
holders of a majority of the then aggregate  outstanding  amount of the notes of
that series may, in some cases, waive any default with respect thereto, except a
default in the  payment of  principal  or  interest or a default in respect of a
covenant or  provision  of the  Indenture  that  cannot be modified  without the
waiver or consent of all the  holders of the  outstanding  notes of that  series
affected thereby.

Amendment

     Except as otherwise  specified in the related prospectus  supplement,  each
Agreement may be amended by the  depositor,  the servicer and the trustee,  with
the consent of the  provider  of credit  enhancement  for the related  series of
securities, if any, but without the consent of any of the securityholders,

     o    to cure any ambiguity,

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

     o    to conform the Agreement to the final prospectus  supplement  provided
          to  investors  in  accordance   with  the  initial   offering  of  the
          securities, or

     o    to make any other revisions  relating to matters or questions  arising
          under the Agreement which are not inconsistent with its provisions,

provided that the amendment  will not adversely  affect in any material  respect
the  interests  of any  securityholder.  An  amendment  will  be  deemed  not to
adversely affect in any material respect the interests of the securityholders if
the person  requesting  the  amendment  obtains a letter from each Rating Agency
requested to rate the class or classes of securities of that series stating that
the amendment will not result in the downgrading or withdrawal of the respective
ratings then assigned to those securities.

     In addition, to the extent provided in the related Agreement,  an Agreement
may be amended without the consent of any of the  securityholders  to change the
manner in which the Security  Account is  maintained,  provided  that the change
does not  adversely  affect the then  current  rating on the class or classes of
securities of that series that have been rated. In addition, if a REMIC or FASIT
election  is made for a trust  fund,  the  related  Agreement  may be amended to
modify,  eliminate or add to any of its  provisions  to the extent  necessary to
maintain the  qualification  of the related trust fund as a REMIC or FASIT or to
avoid or  minimize  the risk of  imposition  of any tax on the  REMIC or  FASIT,
provided  that the trustee has received an opinion of counsel to the effect that
the action is  necessary  or helpful to  maintain  the  qualification,  avoid or
minimize that risk or comply with those requirements, as applicable.

     Except as otherwise  specified in the related prospectus  supplement,  each
Agreement  may also be amended by the  depositor,  the  servicer and the trustee
with consent of holders of  securities of that series  evidencing  not less than
66% of the aggregate Percentage Interests of each class affected thereby for the
purpose of adding any provisions to or changing in an 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; provided, however, that no amendment may

     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 the security, or

     o    reduce the aforesaid percentage of securities of any class the holders
          of which are required to consent to the amendment  without the consent
          of  the  holders  of all  securities  of  that  class  covered  by the
          Agreement then outstanding.

If a REMIC or FASIT  election is made for a trust fund,  the trustee will not be
entitled to consent to an  amendment  to the related  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 or FASIT.

                                       58


Termination; Optional Termination

     Pooling  and  Servicing  Agreement;   Trust  Agreement.   Unless  otherwise
specified in the related Agreement,  the obligations created by each Pooling and
Servicing  Agreement and Trust  Agreement for each series of  certificates  will
terminate upon the payment to the related holders of certificates of all amounts
held in the Security  Account or by the servicer and required to be paid to them
pursuant to that Agreement following the later of

     o    the final  payment  of or other  liquidation  of the last of the Trust
          Fund  Assets  subject  thereto  or the  disposition  of  all  property
          acquired upon  foreclosure  of any Trust Fund Assets  remaining in the
          trust fund, or

     o    the purchase by the servicer or, if REMIC or FASIT  treatment has been
          elected and if specified in the related prospectus supplement,  by the
          holder of the residual interest in the REMIC or ownership  interest in
          the FASIT from the related  trust fund of all of the  remaining  Trust
          Fund Assets and all  property  acquired in respect of those Trust Fund
          Assets.

     Unless  otherwise  specified  in the  related  prospectus  supplement,  any
purchase  of Trust Fund  Assets and  property  acquired in respect of Trust Fund
Assets  evidenced by a series of asset-backed  certificates  will be made at the
option of the servicer, the holders of certificates or, if applicable,  a holder
of the REMIC residual interest or FASIT ownership interest, at a price specified
in the related  prospectus  supplement.  The  exercise of this right will effect
early retirement of the asset-backed  certificates of that series, but the right
of the servicer, the holders of certificates or, if applicable,  a holder of the
REMIC residual interest or FASIT ownership  interest,  to so purchase is subject
to the  principal  balance of the related  Trust Fund Assets being less than the
percentage  specified  in the related  prospectus  supplement  of the  aggregate
principal  balance of the Trust Fund Assets at the cut-off  date for the series.
The foregoing is subject to the provision  that if a REMIC or FASIT  election is
made for a trust fund, any purchase  pursuant to the second bullet above will be
made only in  connection  with a "qualified  liquidation"  of the REMIC or FASIT
within the meaning of Section  860F(a)(4) of the Code,  as made  applicable to a
FASIT through Section 860L(e)(3)(A)(i) of the Code.

     Indenture.  The Indenture  will be discharged for a series of notes (except
for  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.

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

The Trustee

     The trustee under each Agreement will be named in the applicable prospectus
supplement.  The  commercial  bank or trust company  serving as trustee may have
normal banking  relationships with the depositor,  the servicer and any of their
respective affiliates.

                                       59


                           LEGAL ASPECTS OF THE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain legal matters relating to the loans.  Because these legal aspects are
governed   primarily   by   applicable   state  law   (which   laws  may  differ
substantially),  the  descriptions do not,  except as expressly  provided below,
reflect the laws of any  particular  jurisdiction,  or encompass the laws of all
jurisdictions in which the security for the loans is situated.  The descriptions
are qualified in their entirety by reference to applicable  federal laws and the
appropriate laws of the jurisdictions in which loans may be originated.

General

     The  loans  for a series  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  that is
generally 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 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 title to, as opposed to merely  creating a
lien upon,  the subject  property to the grantee  until 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, for some deeds of trust,  the directions of
the beneficiary.

Foreclosure/Repossession

     Deeds of Trust  and  Security  Deeds.  Foreclosure  of a deed of trust or a
security deed is generally  accomplished by a non-judicial sale under a specific
provision in the deed of trust or security deed which  authorizes the trustee or
grantee to sell the  property  at public  auction  upon any  default by borrower
under the terms of the note,  deed of trust or security  deed.  In some  states,
foreclosure also may be accomplished by judicial sale in the manner provided for
foreclosure of mortgages.

     Mortgages.  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 real property.

     Actions prior to Commencement of Foreclosure.  Many states require notices,
sometimes in prescribed  form, be given to borrowers  prior to  commencement  of
foreclosure  proceedings in addition to any notice requirements contained in the
mortgage or deed of trust. In some states,  a notice of default must be recorded
and a copy sent to the  borrower  and any other  party with an  interest  in the
property.  In some states,  the borrower has the right to reinstate  the loan at
any time  following  default until shortly  before the sale. If a deed of trust,
security deed or mortgage is not reinstated within any applicable cure period, a
notice of sale must be posted in a public place and, in most  states,  published
for a 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 of record in the real property.

     Foreclosure  Proceedings.  In the case of  foreclosure  of a security deed,
deed  of  trust  or  mortgage,  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, but when
the mortgagee's right to foreclose is contested, the legal proceedings necessary
to  resolve  the issue can be time  consuming.  After  completion  of a judicial
foreclosure proceeding, the court generally issues a judgment of foreclosure and
the court either appoints or directs a referee,  sheriff, or other court officer
to conduct  the sale of the  property.  In some  states,  mortgages  may

                                       60


also be foreclosed by advertisement, pursuant to a power of sale provided in the
mortgage.  Deeds of trust and security  deeds are  generally  foreclosed  by the
trustee or grantee in a non-judicial sale.

     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  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,  referee,  sheriff, or other court officer,  for an amount equal to the
principal amount outstanding under the loan, accrued and unpaid interest and the
expenses  of   foreclosure  in  which  event  the   mortgagor's   debt  will  be
extinguished.  However,  the lender  may  purchase  for a lesser  amount in some
jurisdictions which only require a minimum bid, or, in states where a deficiency
judgment  is  available,  in order to  preserve  its right to seek a  deficiency
judgment.  Thereafter,  subject to the right of the  borrower  in some states to
remain in possession  during the redemption  period,  the lender will assume the
burden of ownership,  including  obtaining  hazard  insurance and making repairs
necessary  to render the  property  suitable  for sale at its own  expense.  The
lender will  commonly  obtain the  services of a real estate  broker and pay the
broker's commission in connection with the sale of the property.  Depending upon
market  conditions,  the  ultimate  proceeds of the sale of the property may not
equal the lender's  investment in the  property.  Any loss may be reduced by the
receipt of any mortgage guaranty insurance proceeds.

     Courts  have  imposed  equitable  principles  upon  foreclosure,  which are
generally  designed to mitigate  the legal  consequences  to the borrower of the
borrower's  default under the loan  documents.  Some courts have been faced with
the issue of whether federal or state constitutional  provisions  reflecting due
process  concerns for fair notice  require that  borrowers  under deeds of trust
receive notice longer than that prescribed by statute.  For the most part, these
cases have upheld the notice  provisions as being  reasonable or have found that
the sale by a trustee  under a deed of trust does not involve  sufficient  state
action to afford constitutional protection to the borrower.

     Right of  Redemption.  In many states,  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 attorney's 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.

     When the  beneficiary  under a junior  mortgage  or deed of trust cures the
default  and  reinstates  or  redeems  by paying  the full  amount of the senior
mortgage  or deed of trust,  the amount  paid by the  beneficiary  so to cure or
redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. We refer you to "--Junior Mortgages; Rights of Senior Mortgagees."

Environmental Risks

     Real property  pledged as security to a lender may be subject to unforeseen
environmental risks. Under the laws of some 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 this lien has priority over the lien of an existing
mortgage  against the  property.  In addition,  under the federal  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act of 1980,  as amended
("CERCLA"), the United States Environmental Protection Agency ("EPA") may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to preexisting, perfected security interests.

     Under the laws of some states,  and under CERCLA,  it is conceivable that a
secured  lender may be held liable as an "owner" or "operator"  for the costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
mortgaged property, even though the environmental damage or threat was caused by
a prior or current owner or operator.  CERCLA imposes  liability for these costs
on any and all  "responsible  parties,"  including  an owner or operator as that
term  is  therein  defined.  In  1996,   however,   Congress  passed  the  Asset
Conservation,  Lender  Liability and Deposit  Insurance  Protection Act of 1996,
which  substantially  modified  the  definition  of "owner or

                                       61


operator"  to make  several  important  exclusions  relating to persons who hold
indicia of facility  ownership  primarily  as a means to protect  that  person's
security  interest in the facility  (the  "Secured  Creditor  Exclusion").  This
exclusion contains several restrictions, however, under which the lender holding
the security  interest must operate to insure that it is not  "participating  in
management" of the facility. Thus, if a lender's activities begin to encroach on
the actual management of a contaminated  facility or property while the borrower
is still in  possession  of the  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,  or fails to market
or lease the property at the earliest practicable, commercially reasonable time,
on  commercially  reasonable  terms,  taking into account market  conditions and
legal and regulatory requirements.

     This new  legislation  also  provides  that in order to be  deemed  to have
participated in the management of a mortgaged  property,  a lender must actually
participate  in the  operational  affairs of the property or the  borrower.  The
legislation  provides that  participation in the management of the property does
not include  "merely having the capacity to influence,  or unexercised  right to
control"  operations,  which had been one of the major concerns arising from the
Eleventh Circuit's decision in U.S. v. Fleet Factors Corp., 901 F. 2d 1550 (11th
Cir. 1990). A lender does not  "participate in the management," the standard for
incurring owner and operator liability under CERCLA, unless it:

     o    exercises   decision-making  control  over  environmental   compliance
          related to the property  while the borrower is still in  possession of
          the property or facility;

     o    actually  participates in the management or operational affairs of the
          facility; or

     o    exercises  control  over  substantially  all of the  non-environmental
          compliance  operational  functions  of the  property  (as  opposed  to
          financial or administrative functions).

These amendments do not, however, affect the potential for liability under other
federal or state laws which impose liability on "owners or operators" but do not
provide any protection for secured creditors.

     If a lender is or becomes liable,  it can bring an action for  contribution
against any other "responsible parties," including a previous owner or operator,
who created  the  environmental  hazard,  but those  persons or entities  may be
bankrupt or otherwise  judgment-proof.  The costs associated with  environmental
cleanup  may be  substantial.  It is  conceivable  that costs  arising  from the
circumstances set forth above would result in a loss to securityholders.

     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  ("RCRA"),  which  regulates  underground  petroleum  storage tanks
(except  heating oil tanks).  The EPA has  adopted a lender  liability  rule for
underground  storage  tanks  under  Subtitle  I of RCRA  which  also  contains a
liability exclusion  analogous to the Secured Creditor  Exclusion.  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.  Moreover,  several  states  impose  strict  liability  upon
homeowners and property  owners for discharges of oil from  residential  heating
oil tanks that are not governed by CERCLA or RCRA, and the  remediation of these
tanks can impose a significant  economic burden upon a borrower.  It is possible
that if a lender  forecloses  and takes  ownership of a property  impacted by an
underground  storage  tank,  it could be held  directly  liable  for the cost of
remediation since the statutory  protections  afforded to lenders under RCRA and
CERCLA do not  extend to tanks that are not  within  the  jurisdiction  of those
statutes.

     In  the  case  of  residential  loans,  at  the  time  of  origination,  no
environmental  assessment of the mortgaged properties was conducted. In the case
of mixed use loans,  except as  otherwise  specified  in the related  prospectus
supplement,  at the time of  origination,  no  environmental  assessment  of the
mortgaged properties was conducted.

                                       62


Rights of Redemption

     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 property from the foreclosure  sale. In some other
states,  this  right of  redemption  applies  only to sales  following  judicial
foreclosure,  and not to sales pursuant to a non-judicial power of sale. In most
states where the right of  redemption  is available,  statutory  redemption  may
occur upon  payment of the  foreclosure  purchase  price,  accrued  interest and
taxes. In other states, redemption may be authorized if the former borrower pays
only a portion of the sums due. The effect of a statutory right of redemption is
to  diminish  the  ability of the lender to sell the  foreclosed  property.  The
exercise of a right of redemption  would defeat the title of any purchaser  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. In some states, there is no right to redeem property.

Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens

     Some states have imposed statutory  restrictions that limit the remedies of
a  beneficiary  under a deed of trust or a mortgagee  under a mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against 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 at the time of the foreclosure  sale.
As a result of these prohibitions,  it is anticipated that in most instances the
servicer  will  utilize the  non-judicial  foreclosure  remedy and will not seek
deficiency judgments against defaulting borrowers.

     Some state  statutes  require the  beneficiary  or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In some other  states,  the lender has the option of bringing a personal  action
against the borrower on the debt without first exhausting the security, however,
in some of these states, the lender,  following judgment on the personal action,
may be deemed to have  elected a remedy  and may be  precluded  from  exercising
remedies  relating to the security.  Consequently,  the practical  effect of the
election  requirement,  when  applicable,  is that lenders will usually  proceed
first against the security  rather than bringing a personal  action  against the
borrower.  In  some  states,  exceptions  to the  anti-deficiency  statutes  are
provided for in certain  instances where the value of the lender's  security has
been impaired by acts or omissions of the borrower, for example, in the event of
waste of the property.  Finally, other statutory provisions limit any deficiency
judgment against the former borrower  following a foreclosure sale to the excess
of the  outstanding  debt over the fair market value of the property at the time
of the public  sale.  The purpose of these  statutes is  generally  to prevent a
beneficiary or a mortgagee from obtaining a large  deficiency  judgment  against
the former borrower as a result of low or no bids at the foreclosure sale.

     In addition to  anti-deficiency  and related  legislation,  numerous  other
federal and state statutory  provisions,  including the federal bankruptcy laws,
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 a mortgaged  property  without the  permission of the bankruptcy  court.  The
rehabilitation  plan  proposed  by the  debtor  may  provide,  if the  mortgaged
property is not the debtor's  principal  residence and the court determines that
the value of the mortgaged  property is less than the  principal  balance of the
mortgage loan, for the reduction of the secured indebtedness to the value of the
mortgaged  property  as of the  date  of  the  commencement  of the  bankruptcy,
rendering the lender a general unsecured  creditor for the difference,  and also
may reduce the monthly payments due under the mortgage loan,  change the rate of
interest  and alter the  mortgage  loan  repayment  schedule.  The effect of any
proceedings  under  the  Bankruptcy  Code,  including  but  not  limited  to any
automatic  stay,  could  result  in delays in  receiving  payments  on the loans
underlying a series of  securities  and  possible  reductions  in the  aggregate
amount of these payments.

     The federal tax laws provide priority to certain tax liens over the lien of
a mortgage or secured party.

                                       63


Due-on-Sale Clauses

     To the extent specified in the related prospectus supplement,  conventional
loans will contain  due-on-sale clauses which will generally provide that if the
mortgagor or obligor  sells,  transfers or conveys the mortgaged  property,  the
loan or contract may be  accelerated  by the mortgagee or secured  party.  Court
decisions and  legislative  actions have placed  substantial  restriction on the
right of lenders to enforce these clauses in many states.  However,  the Garn-St
Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act"), subject
to certain  exceptions,  preempts state  constitutional,  statutory and case law
prohibiting the  enforcement of due-on-sale  clauses.  As a result,  due-on-sale
clauses  have  become  generally   enforceable  except  in  those  states  whose
legislatures  exercised their authority to regulate the  enforceability of these
clauses over mortgage loans that were

     o    originated  or assumed  during the "window  period"  under the Garn-St
          Germain Act which ended in all cases not later than  October 15, 1982,
          and

     o    originated  by lenders  other than  national  banks,  federal  savings
          institutions and federal credit unions.

Freddie Mac has taken the position in its published mortgage servicing standards
that,  out of a total of eleven "window  period  states," five states  (Arizona,
Michigan,  Minnesota,  New Mexico and Utah) have enacted statutes extending,  on
various  terms and for  varying  periods,  the  prohibition  on  enforcement  of
due-on-sale  clauses for certain  categories of window period loans.  Also,  the
Garn-St Germain Act does  "encourage"  lenders to permit  assumption of loans at
the original rate of interest or at some other rate less than the average of the
original rate and the market rate.

     As to loans secured by an owner-occupied residence, the Garn-St Germain Act
sets forth nine specific  instances in which a mortgagee covered  thereunder 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 related 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 federal bankruptcy law,  due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain  circumstances,  be
eliminated in any modified mortgage resulting from the bankruptcy proceeding.

Enforceability of Prepayment and Late Payment Fees

     Forms of notes,  mortgages  and deeds of trust used by lenders  may contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely  made,  and in some  circumstances  may  provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity. In some states, there are
or may be specific  limitations upon the late charges which a lender may collect
from a borrower for delinquent payments. Some states also limit the amounts that
a lender may  collect  from a borrower  as an  additional  charge if the loan is
prepaid.  Under some state laws,  prepayment  charges may not be imposed after a
specified  period of time  following the  origination of mortgage loans when the
prepayments  are  made on loans  secured  by  liens  encumbering  owner-occupied
residential  properties.   Since  many  of  the  mortgaged  properties  will  be
owner-occupied,  it is anticipated that prepayment charges may not be imposed on
many of the loans.  The absence of a restraint on  prepayment,  particularly  on
fixed rate loans having higher  interest  rates,  may increase the likelihood of
refinancing or other early retirement of these loans or contracts.  Late charges
and prepayment fees are typically retained by servicers as additional  servicing
compensation.

Equitable Limitations on Remedies

     In connection with lenders' attempts to realize upon their security, courts
have  invoked  general  equitable  principles.   The  equitable  principles  are
generally  designed to relieve the  borrower  from the legal  effect of defaults

                                       64


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 a borrower suffering from temporary financial  disability.  In other
cases,  courts have  limited the right of a lender to realize  upon the lender's
security if the default under the security  agreement is not  monetary,  such as
the  borrower's  failure to adequately  maintain the property or the  borrower's
execution of secondary  financing affecting the property.  Finally,  some courts
have been faced with the issue of whether or not federal or state constitutional
provisions  reflecting  due process  concerns for adequate  notice  require that
borrowers  under  security   agreements  receive  notices  in  addition  to  the
statutorily-prescribed  minimums. For the most part, these cases have upheld the
notice  provisions  as  being  reasonable  or have  found  that,  in 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 protection to the borrower.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980,  enacted in March 1980, as amended  ("Title V") provides that state
usury limitations shall not apply to certain types of residential first mortgage
loans  originated by certain  lenders after March 31, 1980. 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  the  states  to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  which  expressly  rejects an application of the federal law.  Fifteen
states  adopted  this  type of law  prior to the  April  1,  1983  deadline.  In
addition, even where Title V was not so rejected, any state is authorized by the
law to adopt a provision  limiting  discount points or other charges on mortgage
loans  covered by Title V. Some  states have taken  action to reimpose  interest
rate limits and/or to limit discount points or other charges.

Service Members Civil Relief Act

     Generally,  under the terms of the  Service  Members  Civil  Relief Act, as
amended (the "Relief  Act"),  a borrower who enters  military  service after the
origination of the borrower's  loan (including a borrower who is a member of the
National  Guard or is in reserve  status at the time of the  origination  of the
loan and is later  called to active duty) may not be charged  interest  above an
annual rate of 6% during the period of the borrower's active duty status, unless
a court orders otherwise upon application of the lender. It is possible that the
interest rate limitation could have an effect,  for an  indeterminate  period of
time, on the ability of the servicer to collect full amounts of interest on some
of the 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  securityholders.  The  Relief  Act also
imposes  limitations which would impair the ability of the servicer to foreclose
on an  affected  loan  during  the  borrower's  period  of active  duty  status.
Moreover,  the Relief Act permits the  extension  of a loan's  maturity  and the
re-adjustment of its payment schedule beyond the completion of military service.
Thus, in the event that a loan goes into default, there may be delays and losses
occasioned by the  inability to realize upon the mortgaged  property in a timely
fashion.

Junior Mortgages; Rights of Senior Mortgagees

     To the  extent  that the loans  comprising  a 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 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 a 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.

                                       65


     The  standard  form of the  mortgage  used by  most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds  collected under
any hazard insurance policy and all awards made in connection with  condemnation
proceedings,  and to apply these proceeds and awards to any indebtedness secured
by the mortgage,  in the order  determined by the mortgagee.  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  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 thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon a
failure of the mortgagor to perform any of these  obligations,  the mortgagee is
given the right under certain mortgages to perform the obligation itself, at its
election,  with the  mortgagor  agreeing to reimburse the mortgagee for any sums
expended by the  mortgagee on behalf of the  mortgagor.  All sums so expended by
the mortgagee become part of the indebtedness secured by the mortgage.

The Title I Program

     General.  Some of the loans  contained in a trust fund may be loans insured
under the Title I Credit  Insurance  program created  pursuant to Sections I and
2(a) of the  National  Housing Act of 1934,  as amended (the "Title I Program").
Under the Title I Program,  the Secretary of the Department of Housing and Urban
Development  ("HUD") is  authorized  and empowered to insure  qualified  lending
institutions against losses on eligible loans. The Title I Program operates as a
coinsurance  program in which the  Secretary of HUD 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 insurance coverage reserve account.  The owner of the loan bears
the uninsured loss on each loan.

     The types of loans which are eligible for insurance by the Secretary of HUD
under  the  Title  I  Program  include  property  improvement  loans  ("Property
Improvement Loans" or "Title I Loans").  A Property  Improvement Loan or Title I
Loan means a loan made to finance actions or items that substantially protect or
improve the basic livability or utility of a property and includes single family
improvement loans.

     There are two basic  methods of lending or  originating  these  loans which
include a "direct  loan" or a "dealer  loan." For 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.  For 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 lender and the lender
may distribute  proceeds  solely to the dealer or the borrower or jointly to the
borrower  and the dealer or other  parties.  For 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  in order to correspond with the borrower's  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 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  on a simple  interest
basis.  The lender must assure that the note and all other documents  evidencing
the loan are in compliance with applicable federal, state and local laws.

                                       66


     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.

     Under the Title I Program,  the Secretary of HUD does not review or approve
for qualification  for insurance the individual loans insured  thereunder at the
time of approval by the lending  institution (as is typical) 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
Secretary  of HUD. In this 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 the material  misstatement 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 the 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 on multiple  properties,  and a borrower may obtain more
than one  Title I Loan on 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.  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 the list of items and activities.  Before the lender may disburse funds on
any dealer  Title I Loan,  the lender must have in its  possession  a completion
certificate on a HUD approved form, signed by the borrower and the dealer. For a
direct Title I Loan, the lender is required to obtain,  promptly upon completion
of the improvements but not later than six months after disbursement of the loan
proceeds with one six 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.

     HUD  Insurance  Coverage.  Under the Title I Program the  Secretary  of HUD
establishes an insurance coverage reserve account for each lender which has been
granted a Title I insurance  contract.  The amount of insurance coverage in this
account is 10% of the amount  disbursed,  advanced  or expended by the lender in
originating or purchasing  eligible loans  registered  with the Secretary of HUD
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
required  to  pay.  Loans  to be  insured  under  the  Title I  Program  will be
registered  for  insurance by the  Secretary of HUD and the  insurance  coverage
attributable to these loans will be included in the insurance  coverage  reserve
account for the  originating  or  purchasing  lender  following  the receipt and
acknowledgment  by the  Secretary  of HUD of a timely  filed loan  report on the
prescribed  form  pursuant  to the Title I  regulations.  The  Secretary  of HUD
charges a fee of 1.00% of the loan amount  multiplied  by the number of years in
the loan term for any eligible loan so reported and  acknowledged for insurance.
For loans with maturities of 25 months or less,  payment of the

                                       67


entire insurance  premium is due 25 days after the Secretary of HUD acknowledges
the loan  report.  For loans with a term longer  than 25 months,  payment of the
insurance  premium is made in annual  installments  beginning  25 days after the
Secretary of HUD  acknowledges  the loan  report.  If an insured loan is prepaid
during the year, FHA will not refund or abate portions of the insurance  premium
already paid. Refunds and abatements are allowed only in limited circumstances.

     Under the Title I Program the  Secretary  of HUD will reduce the  insurance
coverage  available in the lender's insurance coverage reserve account for loans
insured under the lender's contract of insurance by

     o    the amount of  insurance  claims  approved  for  payment  relating  to
          insured loans and

     o    the amount of insurance coverage attributable to insured loans sold by
          the lender.

The balance of the lender's  insurance  coverage reserve account will be further
adjusted as required under Title I or by the Secretary of HUD.  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  eligible loans registered with
the Secretary of HUD for insurance  under the Title I Program.  The Secretary of
HUD may transfer  insurance coverage between insurance coverage reserve accounts
with earmarking  relating to a particular insured loan or group of insured loans
when a determination is made that it is in the Secretary of HUD's interest to do
so.

     The lender may transfer insured loans and loans reported for insurance only
to another  qualified lender under a valid Title I contract of insurance (except
as collateral in a bona fide transaction). Unless an insured loan is transferred
with recourse or with a guaranty or repurchase agreement,  the Secretary of HUD,
upon receipt of the loan report  required upon  transfer 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 the 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.

     Claims  Procedures  Under Title I. Under the Title I Program the lender may
accelerate an insured loan following a default on the 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, in addition to complying with applicable  state and local notice
requirements, the lender will notify the borrower in writing that, unless within
30 days  the  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

     o    proceed against the property under any security instrument, or

     o    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 Secretary of HUD under the
Title I Program,  the Secretary of HUD 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

                                       68


the borrower is bankrupt or deceased.  Generally,  a claim for reimbursement for
loss on any Property Improvement Loan must be filed with the Secretary of HUD no
later than nine months after the date of default of the loan.  Concurrently with
filing the  insurance  claim,  the lender shall assign to the United  States the
lender's  entire  interest in the loan note (or a judgment in lieu of the note),
in any  security  held and in any claim filed in any legal  proceedings.  If the
Secretary of HUD has reason to believe that the note is not valid or enforceable
against the  borrower,  the Secretary of HUD may deny the claim and reassign the
note to the lender. If either of these defects is discovered after the Secretary
of HUD has  paid a  claim,  the  Secretary  of HUD 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.  The  Secretary of HUD 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.

     Under the Title I Program the amount of an 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. For the purposes hereof, 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 annum,

     o    the uncollected court costs,

     o    the attorney's fees not to exceed $500, and

     o    the  expenses  for  recording  the  assignment  of the security to the
          United States.

Consumer Protection Laws

     Federal,  state and local  laws  extensively  regulate  various  aspects of
brokering,  originating,  servicing and  collecting  loans secured by consumer's
dwellings.  Among other things, these laws may regulate interest rates and other
charges,  require disclosures,  impose financial privacy  requirements,  mandate
specific business practices,  and prohibit unfair and deceptive trade practices.
In  addition,  licensing  requirements  may be imposed on persons  that  broker,
originate, service or collect such loans.

     Additional  requirements may be imposed under federal,  state or local laws
on so-called  "high cost mortgage  loans," which  typically are defined as loans
secured by a consumer's  dwelling that have interest rates or origination  costs
in excess of prescribed levels. These laws may limit certain loan terms, such as
prepayment penalties, or the ability of a creditor to refinance a loan unless it
is in the  borrower's  interest.  In  addition,  certain of these laws may allow
claims against loan brokers or originators,  including  claims based on fraud or
misrepresentations,  to be asserted against persons acquiring the loans, such as
the trust fund.

     The federal laws that may apply to loans held in the trust fund include the
following:

     o    the Truth in  Lending  Act and its  regulations,  which  (among  other
          things) require  disclosures to borrowers regarding the terms of loans
          and  provide  consumers  who  pledged  their  principal   dwelling  as
          collateral  in a  non-purchase  money  transaction  with  a  right  of
          rescission  that  generally   extends  for  three  days  after  proper
          disclosures are given;

     o    the Home  Ownership  and Equity  Protection  Act and its  regulations,
          which (among other things) impose additional  disclosure  requirements
          and  limitations  on loan terms with  respect to  non-purchase  money,
          installment  loans secured by the consumer's  principal  dwelling that
          have  interest  rates or

                                       69


          origination costs in excess of prescribed levels;

     o    the Home  Equity Loan  Consumer  Protection  Act and its  regulations,
          which (among other  things) limit changes that may be made to open-end
          loans secured by the consumer's dwelling,  and restrict the ability to
          accelerate balances or suspend credit privileges on such loans;

     o    the Real Estate Settlement  Procedures Act and its regulations,  which
          (among other  things)  prohibit the payment of referral  fees for real
          estate settlement  services  (including mortgage lending and brokerage
          services)  and regulate  escrow  accounts for taxes and  insurance and
          billing inquiries made by borrowers;

     o    the Equal Credit  Opportunity  Act and its  regulations,  which (among
          other things)  generally  prohibit  discrimination  in any aspect of a
          credit  transaction on certain  enumerated  basis,  such as age, race,
          color, sex,  religion,  marital status,  national origin or receipt of
          public assistance;

     o    the Fair Credit  Reporting Act,  which (among other things)  regulates
          the use of consumer reports obtained from consumer  reporting agencies
          and the reporting of payment histories to consumer reporting agencies;
          and

     o    the Federal Trade Commission's Rule on Preservation of Consumer Claims
          and Defenses,  which generally provides that the rights of an assignee
          of a conditional sales contract (or of certain lenders making purchase
          money loans) to enforce a consumer  credit  obligation  are subject to
          the claims and  defenses  that the consumer  could assert  against the
          seller of goods or services financed in the credit transaction.

     The  penalties  for  violating  these  federal,  state,  or local laws vary
depending  on the  applicable  law and the  particular  facts of the  situation.
However,  private plaintiffs typically may assert claims for actual damages and,
in some cases,  also may recover  civil money  penalties  or exercise a right to
rescind the loan.  Violations  of certain  laws may limit the ability to collect
all or part of the principal or interest on a loan and, in some cases, borrowers
even may be entitled to a refund of amounts previously paid. Federal,  state and
local  administrative or law enforcement  agencies also may be entitled to bring
legal actions,  including actions for civil money penalties or restitution,  for
violations of certain of these laws.

     Depending on the particular alleged misconduct,  it is possible that claims
may be asserted against various  participants in secondary market  transactions,
including assignees that hold the loans, such as the trust fund. Losses on loans
from the  application  of these  federal,  state  and  local  laws  that are not
otherwise covered by a credit enhancement will be borne by the holders of one or
more classes of securities.

Forfeiture for Drug, RICO and Money Laundering Violations

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

     In the event of a forfeiture proceeding,  a Lender may be able to establish
its  interest in the  property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before the commission of any
other crime upon which the forfeiture is based,  or (2) the Lender,  at the time
of the execution of the mortgage,  was reasonably  without cause to believe that
the property was subject to forfeiture. However, there is no assurance that such
a defense will be successful.

                                       70


                         FEDERAL INCOME TAX CONSEQUENCES

General

     The following is a summary of the anticipated  material  federal income tax
consequences  of the purchase,  ownership,  and  disposition  of the  securities
offered hereby and represents the opinion of Stradley,  Ronon,  Stevens & Young,
LLP, special counsel to the depositor.  The summary is based upon the provisions
of  the  Code,  the  regulations   promulgated  thereunder,   including,   where
applicable,  proposed regulations,  and the judicial and administrative  rulings
and  decisions  now in effect,  all of which are  subject  to  change,  possibly
retroactively, or possible differing interpretations.

     The summary  does not  purport to deal with all  aspects of federal  income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances,  or with certain types of investors  subject to special treatment
under the federal income tax laws. This summary  focuses  primarily on investors
who will hold  securities  as "capital  assets"  (generally,  property  held for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion is applicable to other investors as well.  Prospective  investors are
advised to consult their own tax advisers  concerning the federal,  state, local
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the securities.

     The federal  income tax  consequences  to holders  will vary  depending  on
whether

     o    the securities of a series are classified as indebtedness  for federal
          income tax purposes,

     o    one or more  elections are made to treat  certain  assets of the trust
          fund relating to a particular series of securities as a REMIC or FASIT
          under the Code,

     o    the securities  represent an ownership  interest in some or all of the
          assets included in the trust fund for a series, or

     o    for  federal  income  tax  purposes  the  Trust  Fund  relating  to  a
          particular series of certificates is classified as a partnership or is
          disregarded as an entity separate from its owner.

The  Prospectus  Supplement  for each series of securities  will specify how the
securities  will be treated for federal  income tax  purposes  and will  discuss
whether a REMIC or FASIT election,  if any, will be made for that series.  Prior
to the issuance of each series of securities,  the depositor shall file with the
SEC a Form 8-K on behalf of the  related  trust fund  containing  an opinion and
related consent of Stradley,  Ronon, Stevens & Young, LLP regarding the validity
of the information set forth under "Federal Income Tax Consequences"  herein and
in the related prospectus supplement.

Taxation of Debt Securities

     Interest  and  Acquisition   Discount.   Securities   representing  regular
interests in a REMIC or a FASIT ("Regular  Interest  Securities") are taxable to
holders in the same manner as evidences of  indebtedness  issued by the REMIC or
FASIT.  Stated  interest on the Regular  Interest  Securities 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 Regular Interest  Securities)
that are  characterized  as indebtedness for federal income tax purposes will be
includible in income by holders  thereof in accordance  with their usual methods
of accounting.  Securities characterized as debt for federal income tax purposes
and Regular Interest Securities will be referred to hereinafter  collectively as
"Debt Securities."

     Debt  Securities  that are Accrual  Securities  will, and some of the other
Debt  Securities  may, be issued with "original  issue  discount"  ("OID").  The
following  discussion is based in part on the rules  governing OID which are set
forth in Part V of  Subchapter  P of Chapter 1 of Subtitle A of the Code and the
Treasury  Department  regulations issued thereunder (the "OID  Regulations").  A
holder should be aware,  however,  that the OID  Regulations  do not  adequately
address  certain  issues  relevant  to  prepayable   securities  like  the  Debt
Securities.

                                       71


     OID, if any, is the difference of the stated  redemption  price at maturity
of a Debt  Security  over its  issue  price.  A holder of a Debt  Security  must
include OID in gross  income as  ordinary  interest  income as it  accrues.  The
amount of OID the holder  must accrue is  determined  under the  constant  yield
method. 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  related  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 these  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 these  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
reasonable  remedies  exist to  compel  timely  payment  or the debt  instrument
otherwise provides terms and conditions that make the likelihood of late payment
(other  than late  payment  that occurs  within a  reasonable  grace  period) or
nonpayment of interest a remote  contingency.  Some Debt  Securities may provide
for default remedies in the event of late payment or nonpayment of interest. The
interest on Debt  Securities  will be  unconditionally  payable  and  constitute
qualified stated interest,  not OID.  However,  absent  clarification of the OID
Regulations,  where Debt  Securities  do not provide for default  remedies,  the
interest payments may 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 the 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 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.  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  generally  will  be
considered to be zero if 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 this income will be capital gain if
the Debt  Security  is held as a capital  asset.  However,  holders may elect to
accrue all de minimis OID as well as "market  discount"  (discussed below) under
the constant yield method.

     OID on debt instruments,  including Debt Securities, the principal of which
may be repaid on an earlier than scheduled basis (a "Pay-Through Security"),  is
determined  under section  1272(a)(6) of the Code. The Treasury  Department,  to
date,  has not issued any  regulations  under section  1272(a)(6).  The Treasury
Department  and the  Internal  Revenue  Service  (the "IRS")  have issued  final
regulations  prescribing the calculation of OID on debt instruments the payments
on which are subject to a contingency. These regulations,  however, expressly do
not apply to debt instruments, including the Debt Securities, falling within the
scope of section 1272(a)(6).  Consequently,  the trustee will calculate the OID,
if any,  arising under the Debt  Securities,  in accordance with the methodology
prescribed under section 1272(a)(6).  This methodology generally requires taking
into account an anticipated amount of prepayments (the "Prepayment Assumption").
OID is determined by allocating to each day of the accrual  period,  the ratable
portion of the excess (if any) of the sum of the present  values of all payments

                                       72


expected  to be received  on the  outstanding  Debt  Securities  or  Pay-Through
Securities  at the close of the  period  (taking  into  account  the  Prepayment
Assumption)  and the payments  during the accrual period of amounts  included in
the stated  redemption  price of the securities over the adjusted issue price of
the  securities  at the beginning of the period.  For this purpose,  the present
values of the expected  payments are computed in accordance with the methodology
the Code prescribes.

     The holder of a Debt Security issued with OID must include in gross income,
for all days  during  the  holder's  taxable  year in  which  it holds  the Debt
Security,  the  sum of the  "daily  portions"  of the  OID.  The  amount  of OID
includible  in income by a holder  will be computed  by  allocating  to each day
during  the  holder's  taxable  year a pro rata  portion of the  original  issue
discount that accrued during that 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 the issue price of the Debt  Security  plus
prior  accruals of OID,  reduced by the total payments made on the Debt Security
in all prior periods, other than qualified stated interest payments.

     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 on the loans at
a rate that exceeds the  Prepayment  Assumption,  and to decrease (but not below
zero for any period) the  portions of  original  issue  discount  required to be
included in income by a holder of a  Pay-Through  Security to take into  account
prepayments  on  the  loans  at a  rate  that  is  slower  than  the  Prepayment
Assumption.  Although  original  issue  discount  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.

     Some classes of Regular  Interest  Securities  may represent  more than one
class of REMIC or FASIT  regular  interests.  Unless  otherwise  provided in the
related  prospectus   supplement,   the  trustee  intends,   based  on  the  OID
Regulations, to calculate OID on these securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.

     A subsequent holder of a Debt Security will also be required to include OID
in gross income,  but a subsequent 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 the
OID by comparable economic accruals of portions of the excess.

     Effects of Defaults and  Delinquencies.  Holders will be required to report
income from the Debt 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 any
accrual of interest on a security is uncollectible. The IRS, in a 1995 Technical
Advice  Memorandum,  ruled  that  holders of a debt  instrument  having OID must
continue to accrue OID, as distinguished from the accrual of interest, even when
there  is no  reasonable  expectation  that  the  instrument  will  be  redeemed
according to its terms due to the issuer's financial condition. As a result, the
amount of income  (including  OID) reported by a holder of this type of 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 these losses or  reductions  in
income are uncertain  and,  accordingly,  holders of securities  should  consult
their own tax advisors on this point.

     Interest Weighted Securities.  It is not clear how income should be accrued
for Regular Interest Securities or Debt Securities  representing interest strips
of all or a portion of the underlying  qualified  mortgages held by the REMIC or
loans supporting Pass-Through Certificates (the "Interest Weighted Securities").
The Issuer  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 of OID
should be calculated  by including  the aggregate  amount of all payments in the
stated  redemption  price,  and thus  treating  none of the  payments  under the
instrument  as  qualified  stated  interest.  However,  in the case of  Interest
Weighted Securities that are entitled to some payments of principal and that are
Regular  Interest

                                       73


Securities  the IRS could assert that income  derived from an 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  the  premium  only if it has in effect an election  under
Section 171 of the Code for all taxable debt instruments held by the 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. We refer
you to "--Tax  Status as a Grantor  Trust--Discount  or Premium on  Pass-Through
Certificates."

     Variable  Rate Debt  Securities.  Debt  Securities  may bear  interest at a
variable rate as  authorized in the  appropriate  Income Tax  Regulations.  Debt
Securities  that  bear  interest  at a  variable  rate  will be  referred  to as
"Variable Rate Debt Securities."  Under the relevant Income Tax Regulations,  an
"authorized variable rate" is a rate that is --

     o    a qualified  floating  rate,  defined as a rate the  variation  in the
          value  of  which  can   reasonably   be   expected   to  measure   the
          contemporaneous  variations  in  the  cost  of  newly  borrowed  funds
          generally, or for the Sponsor,  specifically, in the currency in which
          the Variable Rate Debt Securities are issued,

     o    a rate  equal  to the  highest,  lowest,  or  average  of two or  more
          qualified floating rates described in the first bullet above,

     o    a rate based on a weighted  average of the  interest  rates on some or
          all of the  qualified  mortgages  the  REMIC  holds,  as  long  as the
          qualified  mortgage rates are either fixed or payable at an authorized
          variable rate, even if some of interest payments on some or all of the
          qualified  mortgages is first subject to a cap or a floor, or is first
          reduced by a number of basis points or a fixed percentage, or the rate
          is based net of any  servicing  spread,  credit  enhancement  fees, or
          other expenses of the REMIC,

     o    a rate that is  expressed  as the product of a rate  described  in the
          first,  second or third  bullets  above and a fixed  multiplier,  or a
          constant  number of basis points more or less than a rate described in
          the first,  second or third  bullets  above,  or the product,  plus or
          minus a constant  number of basis points,  of a rate  described in the
          first,  second or third bullets above, and a fixed  multiplier  (which
          may be either a positive or negative number),

     o    a rate that would be described in the first,  second or third  bullets
          above,  except that it is limited by a cap or ceiling that establishes
          either a maximum rate or a maximum number of basis points by which the
          rate may  increase  from one  accrual or payment  period to another or
          over  the  term  of  the  interest,  or is  limited  by a  floor  that
          establishes  either a minimum rate or a maximum number of basis points
          by which the rate may decrease  from the accrual or payment  period to
          another or over the term of the interest,

     o    a rate that would be  described  in any of the first,  second,  third,
          fourth or fifth  bullets  above  except that it is subject to a "funds
          available cap" as defined in the appropriate  Income Tax  Regulations,
          or

     o    a rate that is based on one fixed rate  during one or more  accrual or
          payment  periods  and a  different  fixed rate or rates,  or a rate or
          rates described in any of the first,  second,  third, fourth, fifth or
          sixth bullets  above,  during other accrual or payment  periods,  or a
          rate described in any of the first,  second,  third,  fourth, fifth or
          sixth bullets above, during one or more accrual or payment periods and
          a fixed rate or rates,  or a different rate or rates  described in any
          of the first, second, third, fourth, fifth or sixth bullets above.

     In the case of Accrual  Securities,  certain Interest Weighted  Securities,
and some 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.  In the case of
Variable Rate Debt Securities  bearing  interest at a rate that varies directly,
according to a fixed formula, with an objective index, it appears that

                                       74


     o    the yield to maturity of the Debt Securities, and

     o    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 these  securities  if the rate on the Security is a "qualified
floating rate" or "qualified  inverse floating rate" or at a value that reflects
the reasonably  expected yield of the Security if the rate on the Security is an
"objective rate" (other than a "qualified  inverse floating rate").  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 the  securities  for federal
income tax purposes.

     Market Discount. A Debt Security may be a "market discount bond." A "market
discount  bond" is  generally  any  evidence of  indebtedness,  including a Debt
Security,  having market discount.  A Debt Security will have market discount if
the stated  redemption price at maturity of the Debt Security exceeds the amount
the purchaser  paid to acquire it from a person other than the original  issuer.
If the amount of market  discount  is less than  0.25% of the stated  redemption
price at  maturity  of the Debt  Security  multiplied  by the number of complete
years to maturity of the Debt Security, then the amount of market discount is de
minimis and is considered  to be zero.  If a Debt Security is a market  discount
bond, the holder  generally must recognize on its  disposition,  any gain to the
extent it does not exceed the  accrued  market  discount on the bond as ordinary
income.  Market  discount is accrued on a ratable basis unless the holder elects
to accrue the discount under the constant yield method. As an alternative to the
rule  requiring  recognition  of ordinary  gain  treatment  on the disposal of a
market  discount bond,  the holder may elect to currently  include in income any
accrued market  discount.  If elected,  the amount of market discount the holder
must include in income must be determined under the constant yield method.

     If a holder uses the proceeds of a loan to acquire a Debt  Security  having
market discount,  the "net interest expense" the holder is allowed to deduct may
be limited to the excess of the amount that the "net interest  expense"  exceeds
the portion of the market discount allocable to the days during the taxable year
for which the holder held the Debt Security.  A holder's "net interest  expense"
is  the  amount  of  interest  paid  or  accrued  during  the  taxable  year  on
indebtedness  which is  incurred  or  continued  to  purchase  or carry the Debt
Security  over the  aggregate  amount  of  interest  (including  original  issue
discount)  includible  in the  holder's  gross  income for the taxable year with
respect to the Debt  Security.  The holder  generally may deduct any  disallowed
portion of net interest  expense in the taxable year the holder  disposes of the
Debt  Security in a recognition  transaction  unless the holder elects to deduct
the disallowed  interest  expense in a taxable year in which the holder realizes
"net investment income" on the Debt Security. A holder's "net investment income"
is equal to the excess of the aggregate amount of interest  (including  original
issue  discount)  includible  in the holder's  gross income for the taxable year
with respect to the Debt Security over the amount of interest the holder paid or
accrued during the taxable year on  indebtedness  which is incurred or continued
to purchase or carry the Debt Security. If the Debt Security is disposed of in a
nonrecognition transaction, special rules apply.

     Premium.  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) under
the constant yield method. Although no regulations addressing the computation of
premium accrual on securities  similar to the securities  have been issued,  the
legislative  history of the Code  indicates that premium is to be accrued in the
same manner as original issue 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  that  class.  Premium on a  Pay-Through
Security that is not amortized  pursuant to an election under section 171 of the
Code is allocated  among the  principal  payments to be made on the  Pay-Through
Security and is allowed as an interest offset,  or possibly as a loss deduction,
on the  maturity  of the  security.  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

                                       75


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.

     The IRS  has  issued  final  regulations  (the  "Amortizable  Bond  Premium
Regulations")   dealing  with  amortizable  bond  premium.   These   regulations
specifically do not apply to prepayable debt instruments subject to Code Section
1272(a)(6),  such as the securities.  Absent further  guidance from the IRS, the
trustee intends to account for amortizable  bond premium in the manner described
above.  Prospective  purchasers  of the  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 a holder of a Debt Security 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 Debt  Securities
acquired on or after April 4, 1994. If this type of election were to be made for
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
relating to all other debt instruments having market discount that the holder of
the Debt  Security  acquires  during  the year of the  election  or  thereafter.
Similarly,  a 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 on 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 for a Debt Security may be revoked only with
the IRS's approval.

Taxation of the REMIC and its Holders

     General. In the opinion of Stradley,  Ronon,  Stevens & Young, LLP, special
counsel  to  the  depositor,  if a  REMIC  election  is  made  for a  series  of
securities,  then the  arrangement  by which the  securities  of that series are
issued  will be  treated  as a REMIC  as  long as all of the  provisions  of the
applicable  Agreement  are  complied  with  and  the  statutory  and  regulatory
requirements are satisfied. Securities will be designated as "regular interests"
or "residual  interests"  in a REMIC,  as  specified  in the related  prospectus
supplement.

     Except to the extent specified otherwise in a prospectus  supplement,  if a
REMIC  election is made for a series of  securities,  (1)  securities  held by a
domestic  building and loan association will constitute "a regular or a residual
interest  in a REMIC"  within  the  meaning of Code  Section  7701(a)(19)(C)(xi)
(assuming that at least 95% of the REMIC's  assets  consist of cash,  government
securities,  "loans secured by an interest in real property," and other types of
assets described in Code Section  7701(a)(19)(C));  and (2) securities held by a
real estate  investment  trust will  constitute  "real estate assets" within the
meaning of Code Section  856(c)(5)(B),  and income from the  securities  will be
considered  "interest on obligations secured by mortgages on real property or on
interests  in real  property"  within the meaning of Code  Section  856(c)(3)(B)
(assuming,  for both  purposes,  that at least  95% of the  REMIC's  assets  are
qualifying  assets).  If less than 95% of the REMIC's  assets  consist of assets
described  in (1) or (2)  above,  then a  security  will  qualify  for  the  tax
treatment  described in (1) and (2) in the proportion  that the REMIC assets are
qualifying assets.

REMIC Expenses; Single Class REMICs

     As a  general  rule,  all of the  expenses  of a REMIC  will be taken  into
account by holders of the Residual Interest Securities. In the case of a "single
class REMIC," however, the expenses will be allocated, under Treasury Department
regulations,  among the  holders  of the  Regular  Interest  Securities  and the
holders of the Residual Interest Securities (as defined herein) on a daily basis
in proportion to the relative  amounts of income accruing to each holder on that
day. In the case of a holder of a Regular Interest Security who is an individual
or a "pass-through interest holder" (including certain pass-through entities but
not including real estate  investment  trusts),  the expenses will be deductible
only to the  extent  that  the  expenses,  plus  other  "miscellaneous  itemized
deductions" of the holder,  exceed 2% of the holder's  adjusted gross income. In
addition,  for taxable years  beginning  after  December 31, 1990, the amount of
itemized  deductions  otherwise allowable for the taxable year for an individual
whose adjusted gross income exceeds the applicable  amount (which amount will be
adjusted for inflation for taxable years  beginning  after 1990) will be reduced
by the lesser of

     o    3% of the excess of adjusted gross income over the applicable  amount,
          or

                                       76


     o    80% of the amount of itemized deductions  otherwise allowable for that
          taxable year.

For tax years  beginning  after  December 31, 2010,  the current  limitation  on
itemized deductions, which is generally applicable to higher income individuals,
will be repealed.  When the repeal is  complete,  affected  individuals  will no
longer be required to reduce the amount of their  itemized  deductions  if their
adjusted  gross income  exceeds a statutorily  prescribed  amount as current law
requires.  The phase out will be  accomplished in stages over a five year period
commencing in 2006.  The  limitation  will be reduced by one-third for tax years
beginning in either of calendar  years 2006 and 2007,  reduced by an  additional
one-third for tax years beginning in either of calendar years 2008 and 2009, and
will be fully phased out through a final one-third  reduction  effective for tax
years beginning after December 31, 2009.

For  taxable  years  beginning  after  December  31,  1997,  in  the  case  of a
partnership  that  has 100 or more  partners  and  elects  to be  treated  as an
"electing large partnership," 70% of that partnership's  miscellaneous  itemized
deductions will be disallowed,  although the remaining deductions will generally
be allowed at the partnership level and will not be subject to the 2% floor that
would  otherwise  be  applicable  to  individual  partners.   The  reduction  or
disallowance of this deduction may have a significant impact on the yield of the
Regular  Interest  Security  to a holder  with that level of income.  In general
terms, a single class REMIC is one that either (1) would qualify, under existing
Treasury Department  regulations,  as an investment 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 (2) is similar to an  investment
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
interest securities.

Taxation of the REMIC

     General.  Although a REMIC is a  separate  entity  for  federal  income tax
purposes,  a REMIC is not generally  subject to entity-level  tax.  Rather,  the
taxable  income or net loss of a REMIC is taken into  account by the  holders of
residual  interests.  As described above,  the regular  interests are taxable as
debt issued by the REMIC.

     Tiered  REMIC  Structures.  For some  series of  certificates,  two or more
separate elections may be made to treat designated portions of the related trust
fund as multiple REMICs ("Tiered REMICs") for federal income tax purposes.  Upon
the  issuance  of any  series  of  certificates  of this  type,  counsel  to the
depositor  will  deliver  its opinion  generally  to the effect  that,  assuming
compliance with all provisions of the related  Pooling and Servicing  Agreement,
the Tiered REMICs will each qualify as a REMIC and the REMIC certificates issued
by the Tiered REMICs, respectively,  will be considered to evidence ownership of
Regular Interest Securities or Residual Interest Securities in the related REMIC
within the meaning of the REMIC provisions.

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

     Calculation  of REMIC Income.  The taxable income or net loss of a REMIC is
determined  under an accrual  method of accounting  and in the same manner as in
the case of an individual,  with certain  adjustments.  In general,  the taxable
income or net loss will be the difference between

     o    the gross  income  produced by the REMIC's  assets,  including  stated
          interest and any OID or market discount on loans and other assets, and

     o    deductions,  including  stated  interest  and OID  accrued  on Regular
          Interest  Securities,  amortization of any premium  relating to loans,
          and servicing fees and other expenses of the REMIC.

A  holder  of  a  Residual   Interest  Security  that  is  an  individual  or  a
"pass-through interest holder" (including certain pass-through entities, but not
including real estate investment trusts) will be unable to deduct servicing fees
payable on the loans or other  administrative  expenses of the REMIC for a given
taxable  year,  to the extent  that these

                                       77


expenses,  when  aggregated  with  the  holder's  other  miscellaneous  itemized
deductions  for that  year,  do not  exceed 2% of the  holder's  adjusted  gross
income.

     For purposes of computing its taxable  income or net loss, the REMIC should
have an initial  aggregate tax basis in its assets equal to the  aggregate  fair
market value of the regular interests and the residual  interests on the startup
day (i.e.,  the day on which the REMIC  issues all of its regular  and  residual
interests). That aggregate basis will be allocated among the assets of the REMIC
in proportion to their respective fair market values.

     The  OID  provisions  of the  Code  apply  to  loans  made  by  individuals
originated  on or after  March 2,  1984,  and the  currently  applicable  market
discount  provisions  apply to loans purchased after April 30, 1993.  Subject to
possible application of the de minimis rules, the method of accrual by the REMIC
of OID income on the loans will be  equivalent to the method under which holders
of  Pay-Through  Securities  accrue  original issue  discount  (i.e.,  under the
constant yield method taking into account the Prepayment Assumption). However, a
REMIC that acquires loans at a market  discount must include the market discount
in income  currently,  as it accrues,  on a constant yield basis. The REMIC will
deduct OID  accruing on the Regular  Interest  Securities  it issues in the same
manner that the holders of the Regular Interest  Securities include the discount
in income,  but without regard to the de minimis rules.  See "--Taxation of Debt
Securities."

     To the  extent  that the  REMIC's  basis  allocable  to loans that it holds
exceeds their  principal  amounts,  the resulting  premium,  if  attributable to
mortgages  originated  after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method.  Although  the law is  somewhat  unclear  regarding  recovery of premium
attributable to loans originated on or before that date, it is possible that the
premium may be recovered in proportion to payments of loan principal.

     Prohibited Transactions and Other Possible Taxes. The REMIC will be subject
to a 100% tax on any net income  derived from a  "prohibited  transaction."  For
this  purpose,  net income will be  calculated  without  taking into account any
losses  from  prohibited  transactions  or any  deductions  attributable  to any
prohibited  transaction  that  resulted  in  a  loss.  In  general,   prohibited
transactions include

     o    subject to limited  exceptions,  the sale or other  disposition of any
          qualified mortgage transferred to the REMIC,

     o    subject to a limited  exception,  the sale or other  disposition  of a
          cash flow investment,

     o    the receipt of any income from assets not  permitted to be held by the
          REMIC pursuant to the Code, or

     o    the receipt of any fees or other compensation for services rendered by
          the REMIC.

It is anticipated that a REMIC will not engage in any prohibited  transaction in
which it would recognize a material amount of net income.  In addition,  subject
to a number  of  exceptions,  a tax is  imposed  at the rate of 100% on  amounts
contributed to a REMIC after the close of the  three-month  period  beginning on
the startup  day.  REMICs also are subject to federal  income tax at the highest
corporate  rate  on  "net  income  from  foreclosure  property,"  determined  by
reference to the rules applicable to real estate investment trusts.  "Net income
from  foreclosure  property"  generally  means gain from the sale of foreclosure
property that is inventory property, and gross income from foreclosure property,
other than  qualifying  rents and other income that would be  qualifying  income
under the Code provisions  applicable to real estate investment  trusts.  Unless
otherwise disclosed in the related Prospectus Supplement,  it is not anticipated
that any REMIC will recognize "net income from foreclosure  property" subject to
federal  income  taxation.  The holders of  Residual  Interest  Securities  will
generally be responsible  for the payment of any taxes imposed on the REMIC.  To
the extent not paid by the holders or otherwise, however, taxes will be paid out
of the trust fund and will be allocated pro rata to all  outstanding  classes of
securities of the REMIC.

Taxation of Holders of Residual Interest Securities

     The holder of a security  representing  a residual  interest  (a  "Residual
Interest  Security")  will take into account the "daily  portion" of the taxable
income or net loss of the REMIC for each day  during the  taxable  year on

                                       78


which the holder  held the  Residual  Interest  Security.  The daily  portion is
determined by allocating to each day in any calendar quarter the ratable portion
of the  taxable  income  or net  loss  of the  REMIC  for  that  quarter  and by
allocating that amount among the holders (on that day) of the Residual  Interest
Securities in proportion to their respective holdings on that day.

     The holder of a Residual  Interest  Security must report its  proportionate
share of the  taxable  income  of the  REMIC  whether  or not it  receives  cash
distributions  from the REMIC attributable to that income or loss. The reporting
of taxable income without corresponding  distributions could occur, for example,
in certain  REMIC  issues in which the loans  held by the REMIC  were  issued or
acquired at a discount, since mortgage prepayments cause recognition of discount
income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal  payments on REMIC regular interests issued without
any discount or at an insubstantial  discount (if this occurs, it is likely that
cash  distributions  will exceed taxable income in later years).  Taxable income
may also be greater in earlier  years of certain REMIC issues as a result of the
fact that interest expense deductions,  as a percentage of outstanding principal
on REMIC Regular Interest Securities, will typically increase over time as lower
yielding  securities are paid, whereas interest income from loans will generally
remain constant over time as a percentage of loan principal.

     In any event, because the holder of a residual interest is taxed on the net
income of the  REMIC,  the  taxable  income  derived  from a  Residual  Interest
Security in a given taxable year will be greater or less than the taxable income
associated  with  investment in a corporate bond or stripped  instrument  having
similar cash flow  characteristics  and pretax yield.  Therefore,  the after-tax
yield on the  Residual  Interest  Security may be less than that of that type of
bond or instrument.

     Limitation on Losses.  The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the calendar quarter in which the loss arises. A holder's basis in a Residual
Interest  Security will initially equal the holder's  purchase  price,  and will
subsequently be increased by the amount of the REMIC's taxable income  allocated
to the holder, and decreased (but not below zero) by the amount of distributions
made and the  amount  of the  REMIC's  net loss  allocated  to the  holder.  Any
disallowed  loss may be carried  forward  indefinitely,  but may be used only to
offset income of the REMIC  generated by the same REMIC.  The ability of holders
of  Residual  Interest  Securities  to  deduct  net  losses  may be  subject  to
additional  limitations under the Code, as to which those holders should consult
their tax advisers.

     Distributions.  Distributions on a Residual  Interest  Security (whether at
their scheduled  times or as a result of prepayments)  will generally not result
in any  additional  taxable  income or loss to a holder of a  Residual  Interest
Security.  If the amount of the payment exceeds a holder's adjusted basis in the
Residual Interest Security,  however, the holder will recognize gain (treated as
gain  from the sale of the  Residual  Interest  Security)  to the  extent of the
excess.

     Sale or Exchange.  A holder of a Residual  Interest Security will recognize
gain or loss on the sale or exchange of a Residual  Interest  Security  equal to
the difference,  if any,  between the amount realized and the holder's  adjusted
basis in the  Residual  Interest  Security at the time of the sale or  exchange.
Except to the extent  provided in  regulations,  which have not yet been issued,
any loss upon disposition of a Residual  Interest Security will be disallowed if
the selling holder acquires any residual interest in a REMIC or similar mortgage
pool within six months before or after the disposition.

     Excess Inclusions. The portion of the REMIC taxable income of a holder of a
Residual  Interest Security  consisting of "excess  inclusion" income may not be
offset by other  deductions or losses,  including net operating  losses,  on the
holder's  federal  income  tax  return.  Further,  if the  holder of a  Residual
Interest  Security is an organization  subject to the tax on unrelated  business
income imposed by Code Section 511 (e.g., an  organization  described under Code
Section 401(a) or 501(c),  with some limited  exceptions),  the holder's  excess
inclusion  income will be treated as unrelated  business  taxable  income of the
holder. In addition,  under Treasury Department regulations yet to be issued, if
a real estate investment trust, a regulated  investment  company, a common trust
fund, or certain  cooperatives were to own a Residual Interest  Security,  and a
"disqualified  organization"  is the  owner  of  record  of an  interest  in the
Residual  Interest  Security  holder,  then a portion of the dividends (or other
distributions)  the Residual  Interest  Security  holder pays will be treated as
excess inclusion  income. A "disqualified  organization"

                                       79


for this purpose  means the United  States,  any State or political  subdivision
thereof, any foreign government, any international  organization,  or any agency
or  instrumentality  of the foregoing,  any  organization  (other than a farmers
cooperative)  that  is  exempt  from  federal  income  tax  (unless  the  exempt
organization  is liable for unrelated  business  income tax),  and a cooperative
that furnishes electric energy or provides telephone service to persons in rural
areas.  If a Residual  Security is owned by a Foreign  Person  excess  inclusion
income is subject to tax at a rate of 30% which may not be reduced by treaty, is
not eligible for  treatment as  "portfolio  interest"  and is subject to certain
additional limitations.  We refer you to "--Tax Treatment of Foreign Investors."
The Small  Business Job  Protection  Act of 1996 has eliminated the special rule
permitting Section 593 institutions ("Thrift Institutions") to use net operating
losses and other allowable  deductions to offset their excess  inclusion  income
from  REMIC  residual  certificates  that have  "significant  value"  within the
meaning of the REMIC  Regulations,  effective for taxable years  beginning after
December 31, 1995,  except with  respect to residual  certificates  continuously
held by a Thrift Institution since November 1, 1995.

     In addition,  the Small  Business Job Protection Act of 1996 provides three
rules for determining the effect of excess inclusions on the alternative minimum
taxable income of a residual holder.  First,  alternative minimum taxable income
for the residual  holder is determined  without  regard to the special rule that
taxable  income  cannot be less  than  excess  inclusions.  Second,  a  residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
the excess inclusion for the year. Third, the amount of any alternative  minimum
tax net operating loss deductions must be computed  without regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986,  unless a residual  holder  elects to have these  rules apply to tax years
beginning after August 20, 1996.

     A REMIC residual  interest holder's excess inclusion for any given calendar
quarter is generally the excess (if any) of the amount of the sum of the ratable
daily  portion of the net income the residual  holder takes into account for the
quarter over the sum of the daily  accruals with respect to the interest for the
days  during the quarter the holder held the  interest.  For this  purpose,  the
daily accruals are determined by allocating to each day in the calendar  quarter
a ratable  portion of the product of the  adjusted  issue price of the  residual
interest at the  beginning  of the  quarter  and 120  percent of the  applicable
federal rate,  adjusted as the Code  prescribes.  The adjusted  issue price of a
Residual  Interest Security at the beginning of each calendar quarter will equal
its issue price  (calculated in a manner  analogous to the  determination of the
issue price of a Regular Interest  Security),  increased by the aggregate of the
daily accruals for prior calendar  quarters,  and decreased (but not below zero)
by the amount of distributions made on the Residual Interest Security before the
beginning of the quarter. The long-term federal rate, which is announced monthly
by the  Treasury  Department,  is an interest  rate that is based on the average
market  yield  of  outstanding  marketable  obligations  of  the  United  States
government having remaining maturities in excess of nine years.

     Under  the  REMIC  Regulations,  in  certain  circumstances,  transfers  of
Residual  Securities  may be  disregarded.  We refer you to  "--Restrictions  on
Ownership and Transfer of Residual Interest  Securities" and "--Tax Treatment of
Foreign Investors."

     Restrictions on Ownership and Transfer of Residual Interest Securities.  As
a condition to qualification as a REMIC, reasonable arrangements must be made to
prevent a "Disqualified  Organization"  from holding a REMIC residual  interest.
Disqualified  Organizations  include the United  States,  any State or political
subdivision thereof, any foreign government, any international organization,  or
any agency or  instrumentality  of any of the  foregoing,  a rural  electric  or
telephone  cooperative  described in Section  1381(a)(2)(C)  of the Code, or any
entity  exempt  from the federal  income tax (other than a farmers'  cooperative
described  in Code  Section  521),  if the  entity is not  subject to tax on its
unrelated  business income.  Accordingly,  the applicable  Pooling and Servicing
Agreement  will  prohibit  Disqualified  Organizations  from  owning a  Residual
Interest Security. In addition, no transfer of a Residual Interest Security will
be permitted unless the proposed  transferee shall have furnished to the trustee
an  affidavit  representing  and  warranting  that it is neither a  Disqualified
Organization  nor an  agent  or  nominee  acting  on  behalf  of a  Disqualified
Organization.

     If  a  Residual   Interest   Security  is  transferred  to  a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions  set forth
above),  a  substantial  tax will be imposed on the  transferor  of the Residual
Interest  Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity  after March 31, 1988
(including,  among others, a partnership,  trust,  real estate investment trust,

                                       80


regulated  investment  company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through  entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

     Under  the  REMIC  Regulations,  a  transfer  of  a  "noneconomic  residual
interest"  to a US person is  disregarded  for all  federal  tax  purposes  if a
significant  purpose of the transfer is to enable the  transferor  to impede the
assessment or collection of tax. A significant  purpose to impede the assessment
or collection 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 the
taxes  due on its  share of the  REMIC's  taxable  income  (i.e.  had  "improper
knowledge").  A Residual Interest Security is a "noneconomic  residual interest"
unless, at the time of the transfer (1) the present value of the expected future
distributions on the Residual  Interest  Security at least equals the product of
the present value of the anticipated  excess  inclusions and the highest rate of
tax for the year in which the transfer occurs, and (2) the transferor reasonably
expects  that the  transferee  will receive  distributions  from the REMIC at or
after the time at which the taxes accrue on the anticipated excess inclusions in
an amount  sufficient to satisfy the accrued taxes.  If a transfer of a Residual
Interest is disregarded,  the transferor  would be liable for any federal income
tax imposed upon taxable income derived by the transferee from the REMIC.

     Under a safe harbor set forth in the applicable Income Tax Regulations (the
"original  safe  harbor"),  a transferor  will be presumed not to have  improper
knowledge  if the  transferor:  (1)  determines,  at the time of  transfer,  and
following a reasonable investigation,  that the transferee historically paid its
debts as they became due and no significant evidence exists to indicate that the
transferee  would not  continue  to timely  pay its  debts  (the  "investigation
requirement"),   and  (2)  receives   from  the   transferee  a   representation
acknowledging that the transferee may incur tax liabilities exceeding the amount
of  any  cash  flows  the   interest   might   generate   (the   "representation
requirement"). The IRS, in the year 2000, issued a notice of proposed rulemaking
to clarify the existence of a third component of the original safe harbor. Under
this  clarification,  the  original  safe  harbor  is not  available  unless  an
additional  requirement  (the "formula  test") is  satisfied.  Under the formula
test,  the present value of the  anticipated  tax  liabilities  associated  with
holding the residual interest cannot exceed the sum of: (1) the present value of
any  consideration  given to the  transferee  to acquire the  interest,  (2) the
present value of the expected future  distributions  on the interest and (3) the
present  value of the  anticipated  tax  savings  associated  with  holding  the
interest.

     In the year 2001,  the IRS issued a revenue  procedure  that  substantially
ratifies the formula test and  introduces a new,  alternative,  safe harbor (the
"alternative  safe harbor")  applicable to  transferors  who cannot  satisfy the
formula  test.  Under the  alternative  safe harbor a  transferor  of a residual
interest in a REMIC is generally  presumed not to have improper  knowledge under
the REMIC Regulations if: (1) the transferor  satisfies the first two components
of the original safe harbor (the investigation and representation requirements),
(2) at the time of the  transfer,  and at the close of each of the  transferee's
two fiscal years preceding the year of transfer,  the transferee's  gross assets
for financial  reporting purposes exceed $100 million dollars and its net assets
for financial reporting purposes exceed $10 million dollars,  (3) the transferee
is a corporation that meets certain eligibility requirements and makes a written
agreement  that any  subsequent  transfers  of the  interest  will be to another
eligible  corporation,  and  (4)  the  facts  and  circumstances  known  to  the
transferor  on or before the transfer date do not  reasonably  indicate that the
taxes  associated  with the  residual  interest  will not be paid.  Among  other
additional   restrictions,   the  revenue  procedure  explicitly  prohibits  the
alternative  safe harbor from  applying to transfers  to a foreign  branch of an
otherwise eligible corporation or any other arrangement by which the interest is
at any time subject to net tax by a foreign  country or possession of the United
States.

     In July, 2002, the IRS issued final regulations that adopt the formula test
and  alternative  safe  harbor with  modifications.  The  modifications  include
prohibiting  either  the  original  or  alternative  safe  harbors  to  apply to
transfers to foreign permanent  establishments or fixed bases of U.S.  taxpayers
and  revising  the  discount  rate  used in  formula  test  computations.  These
regulations  are generally  effective for transfers made on or after February 4,
2000,  except  that the rules  prohibiting  transfers  to foreign  branches  and
revising  the discount  rate for formula test  computations  are  applicable  to
transfers made on or after August 19, 2002.

     Mark to Market Rules.  Prospective  purchasers of a REMIC Residual Interest
Security  should  be  aware  that  the  Treasury  Department  has  issued  final
regulations  (the  "Mark-to-Market  Regulations")  which  provide  that a

                                       81


REMIC  Residual  Interest  Security  acquired  after  January 3, 1995  cannot be
marked-to-market.   The   Mark-to-Market   Regulations   replace  the  temporary
regulations   which   allowed  a  REMIC   Residual   Interest   Security  to  be
marked-to-market provided that it was not a negative value residual interest and
did not have the same economic  effect as a negative  value  residual  interest.
Prospective  purchasers of a REMIC  Residual  Interest  Security  should consult
their tax advisors regarding the application of the Mark-to-Market Regulations.

Administrative Matters

     The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things,  items of
REMIC  income,  gain,  loss,  deduction,  or  credit,  by the  IRS in a  unified
administrative proceeding.

Financial Asset Securitization Investment Trust Qualification

     The Trust Fund may elect to be a FASIT in lieu of making the election to be
a REMIC.  A FASIT is a  statutorily  authorized  vehicle  that is modeled on the
REMIC but is distinguished  from the REMIC based on the types of assets which it
may hold (and therefore, against which its interests may be written) among other
factors. If a FASIT election is made, the securities  representing  interests in
the FASIT will be  designated  either as "regular  interests"  or the  ownership
interest.  A regular  interest,  in turn,  may be either  "high  yield"  regular
interest or regular  interest other than a high yield regular  interest.  If the
regular  interest  is a  "high  yield"  regular  interest,  then  it  will be so
identified in the  prospectus  supplement  and the  certificate  evidencing  the
interest.

Qualification as a FASIT

     The  provisions  governing  the  election  to be treated as a FASIT and the
federal  income tax  treatment  of a FASIT  generally  are set forth in Sections
860H-860L of the Code. The Treasury  Department  issued proposed  regulations to
implement  these  statutory  provisions  in February  2000,  but these  proposed
regulations  do not have the force and effect of law and may be  revised  before
they are  issued in final  form.  At this  time,  it is not  certain  when final
regulations may be issued.  To qualify as a FASIT, an entity,  such as the Trust
Fund,  must elect to be treated as a FASIT and must satisfy  certain  tests that
are briefly summarized below.

     Interests. A FASIT is permitted to issue regular interests and one and only
one interest designated as the "ownership interest." The ownership interest must
at all times be held by a single  "eligible  corporation"  which is  generally a
taxable domestic "C corporation" that is not a regulated  investment  company, a
real estate investment trust, a REMIC, or a subchapter T cooperative. Apart from
being held by an eligible  corporation  and being  designated  as the  ownership
interest, there are no other formal requirements for an ownership interest.

     A FASIT  regular  interest is any  interest a FASIT  issues on or after its
startup  day  which  is  designated  as  a  regular   interest  and  that:   (1)
unconditionally  entitles the interest  holder to receive a specified  principal
amount (or other similar  amount),  (2) provides for interest  payments that are
computed on a fixed rate or "permitted" variable rate, (3) has a stated maturity
(including  renewal  periods)  of 30 years or less,  (4) has an issue  price not
exceeding 125% of its stated principal  amount,  and (5) has a yield to maturity
that is less  than the  applicable  federal  rate in  effect  for the  month the
interest is issued plus 5%. A "high yield  interest" is any interest  that would
otherwise  qualify as a regular  interest but for the failure of the interest to
meet any one or more of conditions  (1), (4), or (5),  above,  or condition (2),
above,  but then only if the  interest  payments  on the  interest  consist of a
specified  portion of the interest  payments on assets the FASIT is permitted to
hold  and  the  portion  does  not  vary  during  the  period  the  interest  is
outstanding.  Special rules apply to ensure that a "high yield interest" is held
only by either an eligible corporation or another FASIT.

     Assets.  As of the close of the third month  beginning on the day after the
FASIT is  created,  substantially  all of a FASIT's  assets  must be  "permitted
assets." A "permitted  asset" is defined to include the following  categories of
assets:

                                       82


     o    cash or cash equivalents;

     o    any  instrument  that  qualifies as a debt  instrument for purposes of
          federal  income  tax law as long as any  interest  is  payable  on the
          instrument at a fixed or variable rate that  satisfies the  prescribed
          requirements  for a REMIC regular  interest and the  instrument is not
          issued by the holder of the ownership  interest or a person  "related"
          to the holder;

     o    property  that is  received  as a result  of a  foreclosure  on a debt
          instrument the FASIT holds;

     o    assets  that are used to  guarantee  the  FASIT's  interests  or hedge
          against the FASIT's risks associated with its being the obligor on the
          interests the FASIT issues;

     o    contract rights to acquire debt instruments, guarantees, or hedges the
          FASIT is otherwise permitted to hold;

     o    regular interests another FASIT issues; or

     o    regular interests a REMIC issues.

Consequences of Failing to Comply with FASIT Requirements

     If the Trust Fund makes the FASIT election but subsequently fails to comply
with  the  FASIT  statutory   requirements,   and  if  appropriate,   regulatory
requirements,  during any day during the taxable  year,  the Trust Fund may lose
its status as a FASIT on the date following the date on which the failure occurs
and  until  such  time as the  Treasury  Department  allows  the  Trust  Fund to
re-qualify as a FASIT.

Taxation of the FASIT

     A FASIT is not subject to federal income tax. Therefore,  if the Trust Fund
elects to be  treated as a FASIT,  it will not be subject to federal  income tax
and will not be treated as a trust,  partnership,  or  corporation  for  federal
income tax purposes.

Taxation of Regular Interest Holders

     Assuming  the Trust Fund elects and  continues  to qualify as a FASIT,  any
regular  interests  the FASIT issues will be treated as debt for federal  income
tax purposes.  This treatment,  and the treatment of regular interests issued or
acquired at  discount or premium  generally  will accord with the  treatment  of
REMIC regular interests. For a more complete discussion, please see the material
under the heading "Taxation of Debt Securities."

     Regular  interest  holders are required to report any amount  includible in
the holder's gross income on an accrual  method of accounting  regardless of the
holder's usual method of  accounting.  Thus, a holder who normally uses the cash
receipts and  disbursements  method of accounting  must  nonetheless  report any
interest income on the regular interest as it accrues,  regardless of whether or
when the payment is actually received.

     The Code  contains  special  rules  applicable  to holders of "high  yield"
regular interests.  The taxable income of a "high yield" regular interest cannot
be less than the sum of the  holder's  taxable  income  determined  solely  with
respect to the interest and any excess  inclusion for the taxable year. For this
purpose,  taxable income  determined  with respect to the interest  includes any
gains and losses from the sale or exchange of high yield interests. For purposes
of applying the rules on excess inclusions,  the Code specifically  incorporates
the rules applicable to REMIC residual interests. For a discussion on the excess
inclusion  rules,  please see the  material  under the heading  "Taxation of the
Holders of Residual Interest  Securities." In addition,  a "high yield" interest
holder's income attributable to the interest cannot be offset by any current net
operating losses or net operating loss carryovers.

                                       83


     If a "high yield" regular interest is transferred to a disqualified  holder
(generally  any holder other than an eligible  corporation,  another  FASIT or a
dealer in  securities  that  holds the  interest  for sale to  customers  in the
ordinary  course of the dealer's  business),  the  disqualified  holder does not
include in income  any income  other  than gain  attributable  to the  interest.
Rather, any income not included in the disqualified  person's income is included
in the gross  income  of the last  person  to hold the  interest  that was not a
disqualified  person.  If a  dealer  in  securities  that  is not a  domestic  C
corporation  acquires a "high yield"  regular  interest but later ceases to be a
dealer in securities  or ceases to hold the interest for sale to customers,  the
dealer may be subject to a penalty tax.

     If a pass-through entity, such as a partnership,  issues any interest (debt
or equity) in the entity that has the characteristics of a "high-yield"  regular
interest,  the interest in the entity is backed by a FASIT regular interest, and
the yield on the  interest in the entity  exceeds  both the yield on the regular
interest and the applicable federal rate in effect for the month the interest is
issued plus 5%, then the entity will be subject to a penalty tax.

Taxation of Ownership Interest Holders

     The FASIT ownership  interest  represents the residual equity interest in a
FASIT.  In determining  its taxable  income,  the holder of the FASIT  ownership
interest treats all of the FASIT's assets and liabilities as its own. The holder
of the FASIT  ownership  interest  also must treat as its own any of the FASIT's
items of income,  gain, loss,  deduction and credit (other than items of income,
gain or deduction attributable to a prohibited  transaction).  Any interest that
would otherwise be exempt from tax under the Code must be included in the income
of the holder of the ownership  interest as ordinary  income.  The holder of the
ownership  interest must apply the constant yield method under an accrual method
of accounting in determining all interest,  acquisition discount, original issue
discount,  and market discount,  and all premium  deductions or adjustments with
respect to each debt  instrument  the FASIT holds.  The holder of the  ownership
interest is subject to the same  restrictions on the use of net operating losses
and net  operating  loss  carryovers  to offset  FASIT income as the holder of a
"high yield"  regular  interest.  We refer you to "Taxation of Regular  Interest
Holders," above. For purposes of the alternative minimum tax, the taxable income
of the holder of the  ownership  interest is  determined  without  regard to the
minimum FASIT income.  The  alternative  minimum taxable income of the holder of
the ownership  interest also cannot be less than the FASIT income for that year,
and the alternative minimum tax net operating loss deduction is computed without
regard to the minimum FASIT income.  The Code  specifically  makes applicable to
FASIT  ownership  interests the "wash sale" rules  applicable to dispositions of
REMIC  residual  interests.  Thus,  any loss realized on the  disposition of the
FASIT ownership interest will be disallowed where the holder acquires within the
time span of six  months  before or after the  disposition  date,  an  ownership
interest  in another  FASIT that is  economically  equivalent  to the  ownership
interest disposed.  The holder of a noneconomic ownership interest in a FASIT is
liable to similar transfer  restrictions as apply to the holder of a noneconomic
REMIC residual interest.  For a discussion on the newly promulgated safe harbors
concerning  transfers  of  noneconomic  ownership  interests,   please  see  the
discussion  under  the  heading   "Taxation  of  Holders  of  Residual  Interest
Securities," above.

     The holder of the  ownership  interest  will be subject to a penalty tax on
the net income derived from a prohibited  transaction.  The tax is equal to 100%
of  the  net  income  derived  from  a  prohibited  transaction.   A  prohibited
transaction includes:

     o    the  receipt  of any  income  derived  from  any  asset  other  than a
          permitted asset;

     o    except  for  certain  allowed  dispositions,   the  disposition  of  a
          permitted asset;

     o    the receipt of any income derived from any loan the FASIT  originates,
          and

     o    except as permitted,  the receipt of any income  representing a fee or
          other compensation for services.

Tax Status as a Grantor Trust

     General.  As specified  in the related  prospectus  supplement  if a REMIC,
FASIT or  partnership  election is not made, in the opinion of Stradley,  Ronon,
Stevens & Young, LLP, special counsel to the depositor,  the trust fund relating
to a series of securities  will be classified for federal income tax purposes as
a grantor trust under Subpart E

                                       84


of Part I of  Subchapter  J of the Code and not as an  association  taxable as a
corporation (the securities of that series, the "Pass-Through Certificates"). In
some series there will be no separation  of the principal and interest  payments
on the  loans.  In these  circumstances,  a holder  will be  considered  to have
purchased a pro rata  undivided  interest  in each of the loans.  In other cases
(the "Stripped Securities"), sale of the securities will produce a separation in
the  ownership  of all or a  portion  of the  principal  payments  from all or a
portion of the interest payments on the loans.

     Each holder  must report on its federal  income tax return its share of the
gross income  derived from the loans (not reduced by the amount  payable as fees
to the trustee and the servicer and similar fees  (collectively,  the "Servicing
Fee")),  at the same time and in the same  manner as these items would have been
reported  under the holder's tax  accounting  method had it held its interest in
the loans directly,  received  directly its share of the amounts received on the
loans,  and paid  directly  its  share  of the  Servicing  Fees.  In the case of
Pass-Through  Certificates  other than  Stripped  Securities,  this  income will
consist of a pro rata share of all of the income  derived  from all of the loans
and, in the case of Stripped Securities,  this income will consist of a pro rata
share of the income derived from each stripped bond or stripped  coupon in which
the holder owns an interest. The holder of a security will generally be entitled
to deduct these  Servicing  Fees under Section 162 or Section 212 of the Code to
the extent that these Servicing Fees represent "reasonable" compensation for the
services  rendered by the trustee and the  servicer  (or third  parties that are
compensated  for the  performance  of services).  In the case of a  noncorporate
holder, however,  Servicing Fees (to the extent not otherwise disallowed,  e.g.,
because they exceed reasonable compensation) will be deductible in computing the
holder's regular tax liability only to the extent that these fees, when added to
other miscellaneous itemized deductions,  exceed 2% of adjusted gross income and
may not be  deductible  to any  extent in  computing  the  holder's  alternative
minimum tax liability.  In addition, the amount of itemized deductions otherwise
allowable for the taxable year for an  individual  whose  adjusted  gross income
exceeds the  applicable  amount  (which amount will be adjusted for inflation in
taxable years beginning after 1990) will be reduced by the lesser of

     o    3% of the excess of adjusted gross income over the applicable  amount,
          or

     o    80% of the amount of itemized deductions  otherwise allowable for that
          taxable year.

For a  discussion  of the  repeal  and phase out of the  current  limitation  on
itemized  deductions,  please  see  the  discussion  under  the  heading  "REMIC
Expenses; Single Class REMICs," above.

     Discount or Premium on  Pass-Through  Certificates.  The holder's  purchase
price of a  Pass-Through  Certificate  is to be  allocated  among  the  loans in
proportion to their fair market values, determined as of the time of purchase of
the  securities.  In the typical case,  the trustee (to the extent  necessary to
fulfill its reporting  obligations) will treat each loan as having a fair market
value  proportional to the share of the aggregate  principal  balances of all of
the loans that it  represents.  To the extent that the  portion of the  purchase
price of a Pass-Through  Certificate  allocated to a loan (other than to a right
to  receive  any  accrued  interest  thereon  and  any  undistributed  principal
payments) is less than or greater than the portion of the  principal  balance of
the loan  allocable to the  Pass-Through  Certificate,  the interest in the loan
allocable to the  Pass-Through  Certificate will be deemed to have been acquired
at a discount or premium, respectively.

     The  treatment  of  any  discount  will  depend  on  whether  the  discount
represents OID or market discount. In the case of a loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a holder of a security will
be required to report as interest  income in each  taxable year its share of the
amount of OID that accrues during that year in the manner  described  above. OID
on a loan could arise, for example,  by virtue of the financing of points by the
originator of the loan, or by virtue of the charging of points by the originator
of the loan in an amount  greater  than a  statutory  de minimis  exception,  in
circumstances  under which the points are not currently  deductible  pursuant to
applicable  Code  provisions.  Any market  discount or premium on a loan will be
includible in income,  generally in the manner described  above,  except that in
the case of Pass-Through Certificates,  market discount is calculated based upon
the loans underlying the Pass-Through Certificate,  rather than the Pass-Through
Certificate  itself.  A holder that  purchases an interest in a loan after April
30, 1993 may be subject to the currently  applicable  market  discount rules. We
refer you to "--Taxation of Debt Securities--Market Discount" and "--Premium."

                                       85


     In the case of market discount on a Pass-Through  Certificate  attributable
to loans  originated on or before July 18, 1984,  the holder  generally  will be
required to allocate  (e.g., on a ratable or straight line basis) the portion of
the discount  that is allocable  to a loan among the  principal  payments on the
loan and to include the discount allocable to each principal payment in ordinary
income at the time the principal payment is made. This treatment would generally
result in  discount  being  included in income  initially  at a faster rate than
discount  would be required to be included in income using the method  described
in the preceding paragraph.

     Stripped  Securities.  A Stripped Security may represent a right to receive
only a portion of the  interest  payments on the loans,  a right to receive only
principal  payments on the loans, or a right to receive certain payments of both
interest and principal.  Some Stripped Securities (the "Ratio Strip Securities")
may represent a right to receive differing  percentages of both the interest and
principal on each loan.  Pursuant to Section 1286 of the Code, the separation of
ownership  of the right to receive  some or all of the  interest  payments on an
obligation  from  ownership of the right to receive some or all of the principal
payments results in the creation of "stripped bonds" when referring to principal
payments and "stripped  coupons" when  referring to interest  payments.  Section
1286 of the Code applies the OID rules to stripped  bonds and stripped  coupons.
For purposes of computing  OID, a stripped bond or a stripped  coupon is treated
as a debt instrument  issued on the date that the stripped interest is purchased
with an issue price equal to its  purchase  price or, if more than one  stripped
interest is purchased,  the ratable share of the purchase price allocable to the
stripped interest.

     Servicing fees in excess of reasonable  servicing fees ("Excess Servicing")
will be treated  under the stripped bond rules.  If the Excess  Servicing fee is
less than 100 basis points (i.e., 1% interest on the loan principal  balance) or
the  securities  are  initially  sold with a de minimis  discount  (assuming  no
prepayment  assumption is required),  any non-de minimis discount arising from a
subsequent transfer of the securities should be treated as market discount.  The
IRS appears to require that reasonable servicing fees be calculated on a loan by
loan basis,  which could result in some loans being  treated as having more than
100 basis points of interest stripped off.

     In the case of any pool of debt  instruments,  such as Stripped  Securities
and other  Pass-Through  Certificates,  the yield on which  may be  affected  by
reason of prepayments,  the daily portion of the OID will be determined, using a
reasonable  prepayment  assumption,  by  allocating  to each day in any  accrual
period its ratable portion of the excess (if any) of

     o    the sum of the present value of all remaining  payments under the debt
          instrument as of the close of that period and the payments  during the
          accrual period of amounts  included in the stated  redemption price of
          the debt instrument, over

     o    the adjusted  issue price of the debt  instrument  at the beginning of
          that period.

     If the loans  prepay at a rate  faster  than the  Prepayment  Assumption  a
holder's recognition of income may be accelerated. If, however, the loans prepay
at a rate  slower  that  the  prepayment  assumption,  in some  circumstances  a
holder's recognition of income may be decelerated.

     In the case of a Stripped Security that is an Interest  Weighted  Security,
the trustee  intends,  absent contrary  authority,  to report income to security
holders as OID, in the manner described above for Interest Weighted Securities.

     Possible  Alternative  Characterizations.   The  characterizations  of  the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities, the IRS could contend
that

     o    in certain series, each non-Interest  Weighted Security is composed of
          an unstripped undivided ownership interest in loans and an installment
          obligation consisting of stripped principal payments,

     o    the  non-Interest   Weighted  Securities  are  subject  to  the  final
          regulations prescribing the calculation of OID on debt instruments the
          payments on which are subject to a contingency, or

                                       86


     o    each Interest  Weighted Stripped Security is composed of an unstripped
          undivided  ownership  interest in loans and an installment  obligation
          consisting of stripped interest payments.

     Given the variety of alternatives for treatment of the Stripped  Securities
and the  different  federal  income  tax  consequences  that  result  from  each
alternative,  potential  purchasers  are urged to consult their own tax advisers
regarding  the  proper  treatment  of the  securities  for  federal  income  tax
purposes.

     Character as Qualifying Loans. In the case of Stripped Securities, there is
no specific  legal  authority  existing  regarding  whether the character of the
securities,  for federal income tax purposes, will be the same as the loans. The
IRS could take the position that the loans' character is not carried over to the
securities  in these  circumstances.  Pass-Through  Certificates  will be,  and,
although  the  matter  is not free from  doubt,  Stripped  Securities  should be
considered  to  represent  "real  estate  assets"  within the meaning of Section
856(c)(5)(B)  of the Code and "loans  secured by an interest  in real  property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable  to the securities  should be considered to represent  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"  within the meaning of Section  856(c)(3)(B) of the Code.  Reserves or
funds  underlying  the  securities  may cause a  proportionate  reduction in the
above-described qualifying status categories of securities.

Sale or Exchange

     Subject  to the  discussion  below  regarding  trust  funds  as to  which a
partnership  election is made, a holder's tax basis in its security is the price
the  holder  pays for a  security,  plus  amounts  of  original  issue or market
discount  included in income and reduced by any  payments  received  (other than
qualified  stated  interest  payments) and any amortized  premium.  Gain or loss
recognized on a sale,  exchange,  or  redemption of a security,  measured by the
difference  between the amount realized and the security's basis as so adjusted,
will generally be capital gain or loss,  assuming that the security is held as a
capital  asset.  In the case of a security  held by a bank,  thrift,  or similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or  exchange  of a Regular  Interest  Security  will be  taxable  as
ordinary  income or loss. In addition,  gain from the  disposition  of a Regular
Interest  Security  that  might  otherwise  be  capital  gain will be treated as
ordinary income to the extent of the excess,  if any, of

     o    the amount that would have been  includible in the holder's  income if
          the yield on the Regular  Interest  Security  had equaled  110% of the
          applicable  federal rate as of the  beginning of the holder's  holding
          period, over

     o    the amount of ordinary income  actually  recognized by the holder from
          the Regular Interest Security.

The Jobs and  Growth  Tax  Relief  Reconciliation  Act of 2003  ("2003 Tax Act")
reduced tax rates for  individuals.  For taxable years  beginning after December
31, 2002, the maximum tax rate on ordinary  income for  individual  taxpayers is
35%. For sales and  exchanges  taken into account on and after May 6, 2003,  the
maximum tax rate for  individuals  on long-term  capital gains is generally 15%.
The  provisions  of the 2003 Tax Act dealing with reduced  rates of taxation are
scheduled to sunset for taxable years beginning after December 31, 2008,  unless
extended or made permanent before that date. If these rules do sunset, the prior
rates of taxation on ordinary  income under the  Economic  Growth and Tax Relief
Reconciliation  Act of 2001 (the "2001 Tax Act")  will again  apply for 2009 and
2010, and will then sunset and be replaced (unless these provisions are extended
or made  permanent)  with income tax rates and provisions in effect prior to the
effective  date of the 2001 Tax Act.  If the 2003 Tax Act  changes do sunset for
taxable  years  beginning  after  December  31,  2008,  the rules on taxation of
capital  gains  that  were in  effect  prior  to the  2003  Tax  Act,  including
provisions for the taxation of five-year gains, will again be effective for 2009
and later years.

Miscellaneous Tax Aspects

     Backup  Withholding.  Subject to the discussion below regarding trust funds
as to which a partnership  election is made, a holder,  other than a holder of a
Residual  Interest  Security or FASIT  ownership  interest,  may,  under certain
circumstances,  be subject  to "backup  withholding"  for  distributions  or the
proceeds of a sale of certificates to or through brokers that represent interest
or OID on the securities. When withholding is required, the

                                       87


rate will be 30% for calendar year 2003,  29% for calendar  years 2004 and 2005,
and 28% for  calendar  years 2006 and  thereafter.  This  withholding  generally
applies if the holder of a security

     o    fails to furnish the trustee with its taxpayer  identification  number
          ("TIN"),

     o    furnishes the trustee an incorrect TIN,

     o    fails to report  properly  interest,  dividends  or other  "reportable
          payments" as defined in the Code, and/or

     o    under  certain  circumstances,  fails to  provide  the  trustee or the
          holder's  securities broker with a certified  statement,  signed under
          penalty of perjury,  that the TIN provided is its correct number, that
          the holder is not subject to backup withholding and that the holder is
          a U.S. person (including a U.S. resident alien).

Backup withholding will not apply, however, to certain payments made to holders,
including   payments  to  certain  exempt   recipients   (for  example,   exempt
organizations) and to certain Foreign Persons who provide appropriate  ownership
statements as to status as a Foreign  Person.  Holders  should consult their tax
advisers as to their qualification for exemption from backup withholding and the
procedure for obtaining the exemption.

     The  trustee  will  report  to the  holders  and to the  servicer  for each
calendar year the amount of any "reportable  payments"  during that year and the
amount of tax withheld, if any, from payments on the securities.

Tax Treatment of Foreign Investors

     The term "United  States  Person" means a citizen or resident of the United
States,  a corporation or  partnership  (or other entity  properly  treated as a
corporation or partnership for federal income tax purposes) created or organized
in or under the laws of the United States or any political  subdivision thereof,
an estate whose income is subject to United States federal income tax regardless
of its source of income,  or a trust if a court within the United States is able
to exercise primary  supervision of the  administration  of the trust and one or
more  United  States  persons  have the  authority  to control  all  substantial
decisions  of the trust.  A "Foreign  Person" is any person that is not a United
States Person.

     Subject  to the  discussion  below  regarding  trust  funds  as to  which a
partnership  election is made, under the Code,  unless interest  (including OID)
paid on a security (other than a Residual  Interest  Security or FASIT ownership
interest) is considered to be  "effectively  connected" with a trade or business
conducted in the United States by a Foreign  Person,  the interest will normally
qualify as  portfolio  interest  (except  where (1) the  recipient  is a holder,
directly or by attribution, of 10% or more of the capital or profits interest in
the issuer,  or (2) the recipient is a controlled  foreign  corporation to which
the issuer is a related person) and will be exempt from federal income tax. Upon
receipt of appropriate  ownership  statements as to status as a Foreign  Person,
the issuer  normally will be relieved of  obligations to withhold tax from these
interest  payments.   These  provisions   supersede  the  generally   applicable
provisions  of United  States law that  would  otherwise  require  the issuer to
withhold  at a 30% rate  (unless  the rate  were  reduced  or  eliminated  by an
applicable  tax treaty)  on,  among other  things,  interest  and other fixed or
determinable,  annual or  periodic  income paid to Foreign  Persons.  Holders of
Pass-Through  Certificates  and  Stripped  Securities,   including  Ratio  Strip
Securities,  however, may be subject to withholding to the extent that the loans
were originated on or before July 18, 1984.

     Interest  and OID of holders  who are  Foreign  Persons  are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the holder. They will, however, generally be subject to the regular
United States income tax.

     Payments to holders of Residual Interest Securities who are Foreign Persons
will  generally  be treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Holders should assume that this income does
not qualify for  exemption  from United  States  withholding  tax as  "portfolio
interest." It is clear that,  to the extent that a payment  represents a portion
of REMIC taxable income that constitutes  excess inclusion

                                       88


income,  a holder of a Residual  Interest  Security  will not be  entitled to an
exemption  from or reduction of the 30% (or lower treaty rate)  withholding  tax
rule.  If the  payments  are  subject to United  States  withholding  tax,  they
generally will be taken into account for withholding tax purposes only when paid
or  distributed  (or when the Residual  Interest  Security is disposed  of). The
Treasury Department has statutory authority,  however, to promulgate regulations
that would  require these amounts to be taken into account at an earlier time in
order to prevent the avoidance of tax.  These  regulations  could,  for example,
require  withholding  prior to the  distribution of cash in the case of Residual
Interest  Securities  that  do not  have  significant  value.  Under  the  REMIC
Regulations,  if a Residual  Interest  Security has tax avoidance  potential,  a
transfer of a Residual Interest Security to a Foreign Person will be disregarded
for all federal tax  purposes.  A Residual  Interest  Security has tax avoidance
potential unless, at the time of the transfer the transferor  reasonably expects
that the REMIC  will  distribute  to the  transferee  residual  interest  holder
amounts  that will equal at least 30% of each excess  inclusion,  and that these
amounts will be distributed at or after the time at which the excess  inclusions
accrue and not later than the  calendar  year  following  the  calendar  year of
accrual.  If a Foreign Person transfers a Residual Interest Security to a United
States Person,  and if the transfer has the effect of allowing the transferor to
avoid tax on accrued excess inclusions, then the transfer is disregarded and the
transferor  continues  to be  treated  as the  owner  of the  Residual  Interest
Security for purposes of the  withholding  tax  provisions of the Code. We refer
you  to   "--Taxation  of  Holders  of  Residual   Interest   Securities--Excess
Inclusions"

     Foreign Persons normally use Form W-8BEN to certify their status.

Tax Characterization of the Trust Fund as a Partnership

     In the opinion of Stradley, Ronon, Stevens & Young, LLP, special counsel to
the depositor, a trust fund for which a partnership election is made (by default
or otherwise)  should not be an association (or publicly  traded  partnership or
taxable mortgage pool) taxable as a corporation for federal income tax purposes.
This opinion is based on the  assumption  that the terms of the Trust  Agreement
and related  documents,  including the requirement that the trust fund file with
the  IRS a  protective  election  to be  classified  as a  partnership,  will be
complied with, and on counsel's conclusions that

     o    the trust fund will be eligible to be classified as a partnership, and

     o    the  nature of the  income of the trust  fund will  exempt it from the
          rule  that  certain  publicly  traded   partnerships  are  taxable  as
          corporations  or the issuance of the securities has been structured as
          a private  placement under an IRS safe harbor,  so that the trust fund
          will not be characterized as a publicly traded partnership  taxable as
          a corporation.

     If the trust fund were  taxable as a  corporation  for  federal  income tax
purposes, the trust fund would be subject to corporate income tax on its taxable
income.  The trust fund's taxable income would include all its income,  possibly
reduced by its interest  expense on the notes.  Any  corporate  income tax could
materially reduce cash available to make payments on the notes and distributions
on the certificates,  and certificateholders could be liable for any tax of this
type that is unpaid by the trust fund.

Tax Consequences to Holders of the Notes

     Treatment of the Notes as Indebtedness.  The trust fund will agree, and the
holders of  asset-backed  notes will agree by their purchase of notes,  to treat
the notes as debt for  federal  income  tax  purposes.  Special  counsel  to the
depositor  will,  except  as  otherwise   provided  in  the  related  prospectus
supplement,  advise the depositor  that the notes will be classified as debt for
federal income tax purposes.  The discussion below assumes this characterization
of the notes is correct.

     Assumptions  Regarding  the Notes.  The  discussion  below assumes that all
payments on the notes are  denominated  in United States  dollars,  and that the
notes are not Stripped  Securities.  Moreover,  the discussion  assumes that the
interest  formula for the notes meets the  requirements  for  "qualified  stated
interest" under the OID  regulations,  and that any OID on the notes (i.e.,  any
excess of the  principal  amount of the notes over their  issue  price) does not
exceed a de minimis  amount (i.e.,  generally  0.25% of their  principal  amount
multiplied  by their

                                       89


terms to  maturity),  all within the  meaning of the OID  regulations.  If these
conditions  are not  satisfied  for any given  series of notes,  additional  tax
considerations  relating  to the  notes  will  be  disclosed  in the  applicable
prospectus supplement.

     Interest  Income on the Notes.  Based on the above  assumptions,  except as
discussed in the following  paragraph,  the notes will not be considered  issued
with OID.  The  stated  interest  thereon  will be taxable  to a  noteholder  as
ordinary  interest  income  when  received  or  accrued in  accordance  with the
noteholder's method of tax accounting.  Under the OID regulations, a holder of a
note issued with a de minimis amount of OID must,  under certain  circumstances,
include OID in income,  on a pro rata basis,  as principal  payments are made on
the note.  It is  believed  that any  prepayment  premium  paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest  when it becomes
fixed and unconditionally  payable. A purchaser who buys a note for more or less
than its  principal  amount  will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

     A holder of a note that has a fixed maturity date of not more than one year
from the issue date of the note (a "Short-Term  Note") may be subject to special
rules.  An accrual  basis holder of a  Short-Term  Note (and certain cash method
holders,  including regulated investment companies, as set forth in Section 1281
of the Code)  generally  would be required to report interest income as interest
accrues on a straight-line  basis over the term of each interest  period.  Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest  income as  interest is  received  (or,  if  earlier,  upon the taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term  Note reporting  interest income as it is received may be required to
defer a portion of any interest  expense  otherwise  deductible on  indebtedness
incurred to purchase or carry the Short-Term Note until the taxable  disposition
of the  Short-Term  Note. A cash basis  taxpayer may elect under Section 1281 of
the Code to accrue interest income on all nongovernment  debt obligations with a
term of one year or less, in which case the taxpayer  would include  interest on
the  Short-Term  Note in income as it  accrues,  but would not be subject to the
interest  expense deferral rule referred to in the preceding  sentence.  Special
rules  apply  if a  Short-Term  Note is  purchased  for  more or less  than  its
principal amount.

     Sale or Other  Disposition.  If a noteholder  sells a note, the holder will
recognize gain or loss in an amount equal to the  difference  between the amount
realized  on the sale and the  holder's  adjusted  tax  basis in the  note.  The
adjusted tax basis of a note to a particular  noteholder will equal the holder's
cost for the note, increased by any market discount,  acquisition discount,  OID
and gain previously included by the noteholder in income resulting from the note
and decreased by the amount of bond premium (if any) previously amortized and by
the amount of principal  payments  previously  received by the noteholder on the
note. Any gain or loss of this type will be capital gain or loss if the note was
held as a capital  asset,  except for gain  representing  accrued  interest  and
accrued market discount not previously  included in income (which is ordinary in
character). Capital losses generally may be used only to offset capital gains.

     Foreign Holders. Interest payments made (or accrued) to a noteholder who is
a  Foreign  Person  generally  will  be  considered  "portfolio  interest,"  and
generally  will  not  be  subject  to  United  States  federal  income  tax  and
withholding  tax, if the interest is not effectively  connected with the conduct
of a trade or business  within the United  States by the Foreign  Person and the
Foreign Person

     o    is not actually or  constructively  a "10 percent  shareholder" of the
          trust fund or the seller (including a holder of 10% of the outstanding
          asset-backed  certificates) or a "controlled foreign corporation" with
          respect to which the trust  fund or the  seller is a "related  person"
          within the meaning of the Code, and

     o    provides the owner  trustee or other person who is otherwise  required
          to  withhold  United  States  tax from  payments  on the notes with an
          appropriate statement (on Form W-8BEN or a similar form), signed under
          penalties of perjury, certifying that the Beneficial Owner of the note
          is a Foreign  Person  and  providing  the  Foreign  Person's  name and
          address.

If a note is held through a securities  clearing  organization  or certain other
financial institutions, the organization or institution may provide the relevant
signed  statement to the withholding  agent; in that case,  however,  the signed
statement must be  accompanied  by a Form W-8BEN or substitute  form provided by
the  Foreign  Person  that  owns

                                       90


the note. If this interest is not portfolio interest, then it will be subject to
United  States  federal  income  and  withholding  tax at a rate of 30%,  unless
reduced or eliminated pursuant to an applicable tax treaty.

     Any capital  gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of a note by a Foreign  Person  will be exempt from United
States federal income and withholding tax, provided that

     o    the gain is not  effectively  connected with the conduct of a trade or
          business in the United States by the Foreign Person, and

     o    in the case of an individual Foreign Person, the Foreign Person is not
          present in the United States for 183 days or more in the taxable year.

     Backup  Withholding.  Each holder of a note  (other than an exempt  holder,
including  a  corporation,   tax-exempt  organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account  or  Foreign  Person who
provides  certification  as to status as a Foreign  Person)  will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address,  correct federal taxpayer  identification  number, a statement that the
holder is not subject to backup withholding and a statement that the holder is a
U.S. person  (including a U.S.  resident alien).  Should a nonexempt  noteholder
fail to provide the required  certification,  the trust fund will be required to
withhold a portion of the amount otherwise payable to the holder,  and remit the
withheld  amount to the IRS as a credit against the holder's  federal income tax
liability.  When  withholding  is  required,  the rate will be 28%.  The rate of
backup  withholding  is based on the fourth  lowest  rate of tax  applicable  to
single  individuals  and thus is subject to the sunset of the  provisions of the
2001 Tax Act as described above.

     Possible  Alternative  Treatments of the Notes. If, contrary to the opinion
of special counsel to the depositor,  the IRS successfully  asserted that one or
more of the notes did not represent  debt for federal  income tax purposes,  the
notes might be treated as equity interests in the trust fund. If so treated, the
trust  fund  might be taxable as a  corporation  with the  adverse  consequences
described  above (and the  taxable  corporation  would not be able to reduce its
taxable income by deductions for interest  expense on notes  recharacterized  as
equity).  Alternatively,  and most likely in the view of special  counsel to the
depositor, the trust fund might be treated as a publicly traded partnership that
would not be taxable as a corporation  because it would meet certain  qualifying
income  tests.  Nonetheless,  treatment  of the notes as equity  interests  in a
publicly traded partnership could have adverse tax consequences to some holders.
For example,  income to certain  tax-exempt  entities  (including pension funds)
might  be  "unrelated  business  taxable  income,"  income  to  foreign  holders
generally  would be  subject to United  States tax and United  States tax return
filing and withholding requirements,  and individual holders might be subject to
limitations on their ability to deduct their share of the trust fund's expenses.

Tax Consequences to Holders of the Certificates Issued by a Partnership

     Treatment  of the  Trust  Fund as a  Partnership.  The  trust  fund and the
servicer will agree, and the holders of asset-backed  certificates will agree by
their purchase of the certificates, to treat the trust fund as a partnership for
purposes  of  federal  and state  income  tax,  franchise  tax and any other tax
measured in whole or in part by income, with the assets of the partnership being
the assets held by the trust fund, if any, the partners of the partnership being
the  certificateholders  (or if there is a single  certificateholder for federal
income tax purposes,  to disregard the trust fund as an entity separate from the
single   certificateholder).   However,  the  proper   characterization  of  the
arrangement  involving the trust fund, the certificates,  the notes, if any, and
the servicer is not clear because there is no authority on transactions  closely
comparable to that contemplated herein.

     A variety of  alternative  characterizations  are  possible.  For  example,
because  the  certificates  have  some  features  characteristic  of  debt,  the
certificates  might be considered  debt of the trust fund.  Generally,  provided
that the certificates are issued at or close to face value, any characterization
of this type  would  not  result  in  materially  adverse  tax  consequences  to
certificateholders  as  compared  to  the  consequences  from  treatment  of the
certificates as equity in a partnership, described below.

     You should  note that the federal  tax law is unclear  with  respect to the
status of certificates  issued by a partnership  qualifying as "loans secured by
an interest in real  property." A partnership may be regarded as an

                                       91


aggregate of its partners or an entity separate and apart from its partners.  If
it is  determined  that  the  partnership  is an  entity  and  the  certificates
represent equity in the partnership,  it is unlikely that the certificates  will
constitute  loans  secured by an interest in real  property  under Code  Section
7701(a)(19)(C).  If,  however,  it is  determined  that  the  partnership  is an
aggregate of its partners,  certificates classified as equity in the partnership
might  constitute  loans  secured by an interest in real  property as defined in
Code  Section  7701(a)(19)(C)  to  the  extent  that  the  assets  held  by  the
partnership  qualify as such. If the  certificates  are classified as debt it is
unlikely that the  certificates  will qualify as loans secured by an interest in
real property within the meaning of Code Section  7701(a)(19)(C).  The following
discussion  assumes  that  the  certificates  represent  equity  interests  in a
partnership.

     Assumptions  Regarding the Certificates.  The following  discussion assumes
that all payments on the  certificates are denominated in United States dollars,
none  of  the  certificates  are  Stripped  Securities,  and  that a  series  of
securities includes a single class of certificates.  If these conditions are not
satisfied for any given series of  certificates,  additional tax  considerations
relating to those  certificates  will be disclosed in the applicable  prospectus
supplement.

     Partnership Taxation. As a partnership,  the trust fund will not be subject
to federal  income  tax.  Rather,  each  certificateholder  will be  required to
separately  take into account the  holder's  allocable  share of income,  gains,
losses,  deductions  and credits of the trust fund. The trust fund's income will
consist primarily of interest and finance charges earned on the loans (including
appropriate  adjustments for market discount, OID and bond premium) and any gain
upon  collection  or  disposition  of loans.  The trust fund's  deductions  will
consist primarily of interest  accruing on the notes,  servicing and other fees,
and losses or deductions upon collection or disposition of loans.  The tax items
of a  partnership  are  allocable to the partners in  accordance  with the Code,
Treasury Department  regulations and the partnership  agreement (here, the Trust
Agreement and related documents).  The Trust Agreement will provide, in general,
that the  certificateholders  will be allocated taxable income of the trust fund
for each month equal to the sum of

     o    the interest that accrues on the certificates in accordance with their
          terms for that month,  including interest accruing at the Pass-Through
          Rate for that  month and  interest  on amounts  previously  due on the
          certificates but not yet distributed,

     o    any trust  fund  income  attributable  to  discount  on the loans that
          corresponds to any excess of the principal  amount of the certificates
          over their initial issue price,

     o    prepayment premium payable to the  certificateholders  for that month,
          and

     o    any other amounts of income payable to the certificateholders for that
          month.

This allocation will be reduced by any amortization by the trust fund of premium
on loans that corresponds to any excess of the issue price of certificates  over
their principal  amount.  All remaining taxable income of the trust fund will be
allocated to the  certificateholders.  Based on the economic  arrangement of the
parties,  this approach for  allocating  trust fund income should be permissible
under applicable Treasury Department  regulations,  although no assurance can be
given that the IRS would not require a greater  amount of income to be allocated
to certificateholders.  Moreover, even under the foregoing method of allocation,
certificateholders may be allocated income equal to the entire Pass-Through Rate
plus the other items  described  above even though the trust fund might not have
sufficient cash to make current cash  distributions  of this amount.  Thus, cash
basis holders will in effect be required to report income from the  certificates
on the accrual basis and certificateholders may become liable for taxes on trust
fund income even if they have not received cash from the trust fund to pay these
taxes. In addition,  because tax allocations and tax reporting will be done on a
uniform  basis  for  all   certificateholders   but  certificateholders  may  be
purchasing   certificates   at  different   times  and  at   different   prices,
certificateholders may be required to report on their tax returns taxable income
that is greater or less than the amount reported to them by the trust fund.

     The taxable  income  allocated  to a  certificateholder  that is a pension,
profit sharing or employee benefit plan or other tax-exempt entity (including an
individual  retirement  account) will  constitute  "unrelated  business  taxable

                                       92


income"  generally  taxable to this type of holder  under the Code to the extent
that the certificateholder's  share of the taxable income is derived from, or on
account of, debt  financed  securities.  The notes will  constitute  acquisition
indebtedness of the trust fund for this purpose under Code Section 514.

     An  individual  taxpayer's  share of expenses of the trust fund  (including
fees to the servicer but not interest  expense) would be miscellaneous  itemized
deductions.  These  deductions might be disallowed to the individual in whole or
in part and might  result in the holder  being taxed on an amount of income that
exceeds the amount of cash actually  distributed  to the holder over the life of
the trust fund.

     The trust fund intends to make all tax calculations  relating to income and
allocations  to  certificateholders  on an aggregate  basis.  If the IRS were to
require that these calculations be made separately for each loan, the trust fund
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on certificateholders.

     Section 708 Termination. Under Section 708 of the Code, the trust fund will
be deemed to  terminate  for federal  income tax  purposes if 50% or more of the
capital and profits  interests in the trust fund are sold or exchanged  within a
12-month  period.  If a termination of this type occurs,  the trust fund will be
considered to contribute  its assets and  liabilities  to a new  partnership  in
exchange for interests in that new  partnership,  and the trust fund (as part of
the termination) would be treated as distributing the newly-created  partnership
interests  to the  partners  in  liquidation.  The trust fund may not be able to
comply  with  technical  requirements  that  might  apply  when  a  constructive
termination  occurs  due to a lack of data.  As a result,  the trust fund may be
subject to tax penalties and may incur additional  expenses if it is required to
comply with those requirements.

     Discount  and Premium.  It is believed  that the loans were not issued with
OID, and,  therefore,  the trust fund should not have OID income.  However,  the
purchase  price paid by the trust fund for the loans may be greater or less than
the remaining principal balance of the loans at the time of purchase. If so, the
loan will have been  acquired at a premium or discount,  as the case may be. (As
indicated  above,  the trust  fund will make this  calculation  on an  aggregate
basis, but might be required to recompute it on a loan by loan basis.)

     If the trust fund acquires the loans at a market  discount or premium,  the
trust fund will elect to include any discount in income  currently as it accrues
over the life of the loans or to offset any premium  against  interest income on
the loans.  As indicated  above, a portion of market  discount income or premium
deduction may be allocated to certificateholders.

     Disposition  of  Certificates.  Generally,  capital  gain or  loss  will be
recognized  on a sale of  certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the certificates sold.
A  certificateholder's  tax  basis in a  certificate  will  generally  equal the
holder's cost increased by the holder's  share of trust fund income  (includible
in income) and decreased by any  distributions  received on the certificate.  In
addition,  both the tax basis in the  certificates  and the amount realized on a
sale of a certificate  would  include the holder's  share of the notes and other
liabilities  of the trust fund.  A holder  acquiring  certificates  at different
prices may be  required  to maintain a single  aggregate  adjusted  tax basis in
those  certificates,  and,  upon  sale  or  other  disposition  of  some  of the
certificates, allocate a portion of that aggregate tax basis to the certificates
sold  (rather than  maintaining  a separate  tax basis in each  certificate  for
purposes of computing gain or loss on a sale of that certificate).

     Any gain on the sale of a certificate attributable to the holder's share of
unrecognized  accrued market discount on the loans would generally be treated as
ordinary  income to the  holder and would  give rise to  special  tax  reporting
requirements. The trust fund does not expect to have any other assets that would
give rise to these special reporting requirements.  Thus, to avoid those special
reporting requirements,  the trust fund will elect to include market discount in
income as it accrues.

     If a  certificateholder  is required to recognize  an  aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  certificates  that exceeds the aggregate
cash distributions with respect thereto, this excess will generally give rise to
a capital loss upon the retirement of the certificates.

                                       93


     Allocations  Between  Transferors and  Transferees.  In general,  the trust
fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the certificateholders
in proportion to the principal  amount of  certificates  owned by them as of the
close  of the  last  day  of  that  month.  As a  result,  a  holder  purchasing
certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

     The use of this  type  of a  monthly  convention  may not be  permitted  by
existing regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest),  taxable income or losses
of the trust fund might be reallocated among the  certificateholders.  The trust
fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

     Section 754 Election.  If a  certificateholder  sells its certificates at a
profit (loss), the purchasing certificateholder will have a higher (lower) basis
in the certificates than had the selling certificateholder. The tax basis of the
trust fund's assets will not be adjusted to reflect that higher (or lower) basis
unless the trust fund were to file an election under Section 754 of the Code. In
order to avoid the administrative complexities that would be involved in keeping
accurate   accounting  records,  as  well  as  potentially  onerous  information
reporting requirements, the trust fund will not make that election. As a result,
certificateholders  might be allocated a greater or lesser  amount of trust fund
income  than  would be  appropriate  based  on  their  own  purchase  price  for
certificates.

     Administrative  Matters.  The trustee is  required  to keep,  or have kept,
complete and accurate  books of the trust fund.  These books will be  maintained
for financial reporting and tax purposes on an accrual basis and the fiscal year
of the trust fund will be the calendar year. The trustee will file a partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
trust fund and will report each certificateholder's  allocable share of items of
trust fund income and expense to holders and the IRS on Schedule  K-1. The trust
fund will provide the Schedule K-1  information to nominees that fail to provide
the trust fund with the information statement described below and these nominees
will be required to forward this  information  to the  Beneficial  Owners of the
certificates.  Generally, holders must file tax returns that are consistent with
the information return filed by the trust fund or be subject to penalties unless
the holder notifies the IRS of all inconsistencies.

     Under  Section 6031 of the Code,  any person that holds  certificates  as a
nominee at any time during a calendar year is required to furnish the trust fund
with a statement  containing  information on the nominee,  the Beneficial Owners
and the certificates so held. This information includes

     o    the name, address and taxpayer  identification  number of the nominee,
          and

     o    as to each Beneficial Owner

          o    the name, address and identification number of the person,

          o    whether the person is a United States Person, a tax-exempt entity
               or a foreign government,  an international  organization,  or any
               wholly  owned  agency  or   instrumentality   of  either  of  the
               foregoing, and

          o    information  on  certificates  that were held,  bought or sold on
               behalf of the person throughout the year.

     In addition,  brokers and  financial  institutions  that hold  certificates
through a nominee are required to furnish directly to the trust fund information
as to  themselves  and  their  ownership  of  certificates.  A  clearing  agency
registered  under  Section 17A of the  Securities  and Exchange Act of 1934,  as
amended, is not required to furnish any information statement to the trust fund.
The information referred to above for any calendar year must be furnished to the
trust  fund on or  before  the  following  January  31.  Nominees,  brokers  and
financial  institutions that fail to provide the trust fund with the information
described above may be subject to penalties.

     The depositor will be designated as the tax matters  partner in the related
Trust Agreement and, in that capacity,  will be responsible for representing the
certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides

                                       94


for  administrative  examination of a partnership as if the  partnership  were a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the trust  fund by the  appropriate  taxing  authorities
could result in an  adjustment  of the returns of the  certificateholders,  and,
under  certain   circumstances,   a  certificateholder  may  be  precluded  from
separately  litigating a proposed  adjustment to the items of the trust fund. An
adjustment  could also result in an audit of a  certificateholder's  returns and
adjustments of items not related to the income and losses of the trust fund.

     Tax Consequences to Foreign Certificateholders. It is not clear whether the
trust fund would be  considered  to be  engaged  in a trade or  business  in the
United States for purposes of federal  withholding taxes from the perspective of
Foreign  Persons  because  there is no clear  authority  dealing with that issue
under facts substantially similar to those described herein.  Although it is not
expected  that the trust fund would be  engaged  in a trade or  business  in the
United States for these purposes,  the trust fund will withhold as if it were so
engaged in order to protect the trust fund from possible adverse consequences of
a failure to withhold.  The trust fund expects to withhold on the portion of its
taxable  income  that is  allocable  to  certificateholders  who are not Foreign
Persons pursuant to Section 1446 of the Code, as if this income were effectively
connected to a United  States  trade or  business,  at a rate of 35% for holders
that are Foreign Persons  taxable as corporations  and 35% (subject to sunset of
the 2001 Tax Act as  described  above)  for all other  holders  who are  Foreign
Persons.  Subsequent adoption of Treasury Department regulations or the issuance
of other administrative  pronouncements may require the trust fund to change its
withholding procedures.  In determining a holder's withholding status, the trust
fund may rely on IRS Form W-8BEN, IRS Form W-9 or the holder's  certification of
foreign status signed under penalties of perjury.

     Each  holder who is a Foreign  Person  might be  required  to file a United
States  individual or corporate income tax return  (including,  in the case of a
corporation,  the branch  profits tax) on its share of the trust fund's  income.
Each holder who is a Foreign Person must obtain a taxpayer identification number
from the IRS and submit that number to the trust fund on Form W-8BEN in order to
assure  appropriate  crediting of the taxes withheld.  A holder who is a Foreign
Person  generally  would be  entitled to file with the IRS a claim for refund on
taxes  withheld  by the trust fund  taking the  position  that no taxes were due
because the trust fund was not  engaged in a United  States  trade or  business.
However,  interest  payments made (or accrued) to a  certificateholder  who is a
Foreign Person  generally will be considered  guaranteed  payments to the extent
the payments are  determined  without regard to the income of the trust fund. If
these interest payments are properly characterized as guaranteed payments,  then
the  interest  will  not  be  considered  "portfolio  interest."  As  a  result,
certificateholders  will be  subject  to United  States  federal  income tax and
withholding  tax at a rate of 30%,  unless reduced or eliminated  pursuant to an
applicable  treaty. In this case, a holder who is a Foreign Person would only be
entitled to claim a refund for that  portion of the taxes in excess of the taxes
that should be withheld from the guaranteed payments.

     Backup  Withholding.  Distributions on certificates,  as well as payment of
proceeds  from  the  sale  of  certificates,  will  be  subject  to  the  backup
withholding  tax under  Section 3406 of the Code if  recipients  fail to furnish
certain information,  including their correct taxpayer  identification  numbers,
there has been a "notified payee underreporting" or recipients otherwise fail to
establish an exemption  from such tax. Any amounts  deducted and withheld from a
recipient would be allowed as a credit against such  recipient's  federal income
tax.

                            OTHER TAX CONSIDERATIONS

     In addition to the federal  income tax  consequences  described in "Federal
Income Tax Consequences,"  potential  investors should consider the state, local
and  foreign  income  tax  consequences  of  the  acquisition,   ownership,  and
disposition  of the  securities.  State  and  local  income  tax law may  differ
substantially  from the corresponding  federal law, and this discussion does not
purport to describe  any aspect of the income tax laws of any state or locality.
Therefore,  potential  investors should consult their own tax advisors regarding
the various state,  local and foreign tax  consequences  of an investment in the
securities.

                                       95


                              ERISA CONSIDERATIONS

     ERISA imposes  requirements on employee benefit plans (and on certain other
retirement plans and arrangements,  including individual retirement accounts and
annuities,  Keogh plans and collective investment funds and separate accounts in
which  these  plans,  accounts  or  arrangements  are  invested)  (collectively,
"Plans")  subject to ERISA and on persons who are  fiduciaries  of those  Plans.
Generally, ERISA applies to investments made by Plans. Among other things, ERISA
requires  that the  assets  of Plans be held in trust and that the  trustee,  or
other duly  authorized  fiduciary,  have  exclusive  authority and discretion to
manage and  control  the assets of those  Plans.  ERISA also  imposes  duties on
persons who are fiduciaries of Plans.  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 the Plan (subject to exceptions not here
relevant).  Some employee benefit plans, such as governmental  plans (as defined
in ERISA Section  3(32)) and, if no election has been made under Section  410(d)
of the Code,  church plans (as defined in ERISA Section 3(33)),  are not subject
to ERISA  requirements.  Accordingly,  assets of these  plans may be invested in
securities without regard to the ERISA considerations described above and below,
subject to the provisions of applicable  state law. Any  governmental  or church
plan which is qualified and exempt from taxation under Code Sections  401(a) and
501(a),  however,  is subject to the prohibited  transaction  rules set forth in
Code Section 503.

     On November 13, 1986,  the United  States  Department  of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan (Labor Reg. Section  2510.3-101).  Under this  regulation,  the
underlying assets and properties of corporations, partnerships 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.
However, the regulation provides that,  generally,  the assets of a corporation,
partnership  or other  entity in which a Plan  invests  will not be  deemed  for
purposes  of ERISA to be assets of the Plan if the equity  interest  acquired by
the investing Plan is a publicly-offered  security. A publicly-offered security,
as defined in the Labor Reg. Section 2510.3-101, is, in general, a security that
is widely held,  freely  transferable  and  registered  under the Securities and
Exchange Act of 1934, as amended.  In the event that the  securities are treated
as equity interests,  no assurance can be given to potential Plan investors that
the securities will constitute "publicly-offered  securities" within the meaning
of the DOL regulations.

     In addition to the imposition of general fiduciary  standards of investment
prudence  and  diversification,  ERISA  prohibits a broad range of  transactions
involving Plan assets and persons ("Parties in Interest" or "Party in Interest")
having  certain  specified  relationships  to  a  Plan  and  imposes  additional
prohibitions  where  Parties in Interest are  fiduciaries  of the Plan.  Because
loans  held by the  trust  fund may be  deemed  Plan  assets  of each  Plan that
purchases  securities,  an  investment  in the  securities  by a Plan might be a
prohibited transaction under ERISA Sections 406 and 407 and subject to an excise
tax under Code  Section  4975 unless a  statutory  or  administrative  exemption
applies.

     The acquisition or holding of asset-backed  notes by or on behalf of a Plan
could  be  considered  to  give  rise  to  a  prohibited  transaction  upon  its
acquisition  from  a  Party  in  Interest.   However,  a  number  of  prohibited
transaction  class  exemptions  (or "PTCEs")  issued by the  Department of Labor
might apply to exempt a prohibited transaction arising by virtue of the purchase
or  holding  of a note by or on behalf  of, or with the  assets of a Plan:  PTCE
96-23 (class exemption for plan asset transactions  determined by in-house asset
managers),  PTCE 95-60  (class  exemption  for  certain  transactions  involving
insurance  company general  accounts),  PTCE 91-38 (class  exemption for certain
transactions  involving  bank  collective  investment  funds),  PTCE 90-1 (class
exemption for certain  transactions  involving insurance company pooled separate
accounts), or PTCE 84-14 (class exemption for plan asset transactions determined
by independent  qualified  professional asset managers).  Even if the conditions
specified  in one or more of these  exemptions  are met, the scope of the relief
provided by these exemptions might or might not cover all the acts in connection
with  an  investment  in  the  notes  that  might  be  construed  as  prohibited
transactions.  There can be no assurance  that any of these  exemptions,  or any
other  exemption,  will be available with respect to any particular  transaction
involving the notes.

     The  DOL  has  granted  certain  underwriters   individual   administrative
exemptions  (the   "Underwriter   Exemptions")   from  some  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of

                                       96


securities  which are  certificates  in  pass-through  trusts  that  consist  of
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements  of the Underwriter  Exemptions.  The  Underwriter  Exemptions,  as
amended by the DOL on July 21,  1997,  November  13,  2000 and August 22,  2002,
contain an expanded  definition  of  "security"  which  includes a  pass-through
certificate or trust certificate that represents a beneficial ownership interest
in the  assets  of an  issuer  which is a trust  which  entitles  the  holder to
pass-through  payments  of  principal,   interest  and/or  other  payments.  The
Underwriter  Exemption  also provides that the term  "security"  includes a debt
instrument that is issued by, and is an obligation of, an issuer with respect to
which the  underwriter  is either  (i) the sole  underwriter  or the  manager or
co-manager of the underwriting  syndicate, or (ii) a selling or placement agent.
The Underwriter Exemptions contain an expanded definition of "trust" which means
an issuer which is a trust,  including an owner trust,  grantor trust or a REMIC
or FASIT which is operated as a trust.

     While each  Underwriter  Exemption is an  individual  exemption  separately
granted to a specific  underwriter,  the terms and  conditions  which  generally
apply to the Underwriter Exemptions are substantially the following:

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

     o    the rights and interest  evidenced by the  securities  acquired by the
          Plan are not  subordinated  to the rights and  interests  evidenced by
          other securities of the same issuer,  unless the securities are issued
          in a "designated transaction," as defined below;

     o    the securities acquired by the Plan have received a rating at the time
          of  the  acquisition  that  is one of the  three  (or in the  case  of
          "designated  transactions,"  four) highest  generic rating  categories
          from  S&P,  Moody's  or  Fitch  Ratings  ("Fitch")  or any  successors
          thereto;

     o    the  trustee  must not be an  affiliate  of any  other  member  of the
          Restricted Group, as defined below, other than an underwriter;

     o    the sum of all payments  made to and retained by the  underwriters  in
          connection  with  the  distribution  or  placement  of the  securities
          represents not more than reasonable  compensation  for underwriting or
          placing the  securities;  the sum of all payments made to and retained
          by the pool sponsor  pursuant to the assignment of the obligations (or
          interests  therein)  to the issuer  represents  not more than the fair
          market  value  of the  loans;  the  sum of all  payments  made  to and
          retained  by  the  servicer   represents  not  more  than   reasonable
          compensation for that person's  services under the agreement  pursuant
          to which  the  obligations  (or  interests  therein)  are  pooled  and
          reimbursements  of that  person's  reasonable  expenses in  connection
          therewith;

     o    the Plan investing in the  securities is an  "accredited  investor" as
          defined  in  Rule  501(a)(1)  of  Regulation  D of the SEC  under  the
          Securities Act of 1933, as amended; and

     o    in the event that the obligations used to fund an issuer have not been
          transferred to the issuer on the closing date, additional  obligations
          (as specified in the Underwriter Exemptions) may be transferred to the
          issuer during the Funding  Period in exchange for amounts  credited to
          the pre-funding account,  provided that the Pre-Funded Amount does not
          exceed 25% of the initial aggregate principal amount of the securities
          and  provided  that  other  conditions  set  forth in the  Underwriter
          Exemptions are satisfied.

     In a case where the  securities  are backed by Trust Fund  Assets  that are
fully secured one-to-four family residential, home equity, manufactured housing,
multi-family,  mixed use, cooperative or commercial loans which are described in
the  Underwriter  Exemptions  as  "designated   transactions,"  the  Underwriter
Exemptions  permit the securities  issued by the trust fund in such transactions
to be rated in one of the highest  four  rating  categories  by S&P,  Moody's or
Fitch  and/or to be  subordinated.  Trust Fund Assets will be  considered  to be
"designated  transactions"  unless otherwise specified in the related prospectus
supplement.

     In   addition,   one  subset  of   designated   transactions,   residential
(one-to-four  family) and home  equity  loans,  may be less than fully  secured,
provided that:

                                       97


          o    the rights and interests  evidenced by the  securities  issued in
               such   transactions  are  not  subordinated  to  the  rights  and
               interests evidenced by securities of the same trust fund;

          o    securities  issued in such  transactions that are acquired by the
               Plan have  received  a rating  from S&P,  Moody's or Fitch at the
               time  of  such  acquisition  that  is in one of the  two  highest
               generic ratings categories; and

          o    at the time of issuance of the  securities in such  transactions,
               each loan  included in the corpus or assets of the related  trust
               fund has a loan-to-value  ratio or combined  loan-to-value  ratio
               that does not exceed 125%.

     Moreover,   the  Underwriter   Exemptions  generally  provide  relief  from
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire securities as to which the fiduciary
(or its  affiliate)  is an obligor on the  receivables  contained  in the issuer
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 is acquired by persons  independent  of the  Restricted
          Group  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 5% or
          less of the  fair  market  value  of the  obligations  or  receivables
          contained in the issuer;

     o    the Plan's  investment in each class of securities 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
          the Plan with  respect to which the person is a fiduciary  is invested
          in securities  representing an interest in an issuer containing assets
          sold or serviced by the same entity.

The Underwriter Exemptions do not apply to Plans sponsored by the depositor, the
related Underwriter,  the trustee, the servicer,  any insurer for the loans, any
obligor for more than 5% of the fair market value of  obligations or receivables
contained  in the issuer,  or any  affiliate of these  parties (the  "Restricted
Group").

     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
an Underwriter Exemption will apply.

     In  the  event  that  securities  do  not  meet  the  requirements  of  the
Underwriter Exemptions solely because they are subordinate securities or fail to
meet a minimum rating  requirement  under the  Underwriter  Exemptions,  certain
Plans may be eligible  to purchase  certificates  (but not  asset-backed  notes)
pursuant to PTCE 95-60 which permits  insurance  company  general  accounts,  as
defined in PTCE 95-60, to purchase such  certificates if they otherwise meet all
of the other requirements of the Underwriter Exemptions.

     Any Plan  fiduciary  who  proposes to cause a Plan to  purchase  securities
should consult with its counsel concerning the impact of ERISA and the Code, the
applicability of the Underwriter  Exemptions,  and the potential consequences in
their specific  circumstances,  prior to making this investment.  Moreover, each
Plan fiduciary should determine whether under the general fiduciary standards of
investment  procedure 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

     The  related  prospectus  supplement  for each  series of  securities  will
specify which, if any, of the classes of securities  offered thereby  constitute
`mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement  Act of 1984,  as  amended  ("SMMEA").  Classes of  securities  that
qualify as "mortgage related  securities" will be legal investments for persons,
trusts, corporations,  partnerships, associations, business trusts, and

                                       98


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 regulations to the same extent
as, under  applicable law,  obligations  issued by or guaranteed as to principal
and interest by the United States or any of those  entities.  Under SMMEA,  if a
state  enacts  legislation  prior to October 4, 1991  specifically  limiting the
legal  investment  authority  of any of those  entities  relating  to  "mortgage
related  securities,"  securities will constitute legal investments for entities
subject to the legislation  only to the extent provided  therein.  Approximately
twenty-one  states  adopted  this  legislation  prior  to the  October  4,  1991
deadline.  SMMEA provides,  however,  that in no event will the enactment of any
legislation affect the validity of any contractual commitment to purchase,  hold
or invest in securities, or require the sale or other disposition of securities,
so long as the  contractual  commitment was made or the securities 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  securities
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  securities  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 any  regulations  prescribed  by the
applicable federal authority.  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 restrictions on investment by
federal  credit unions in mortgage  related  securities (in each case whether or
not the class of  securities  under  consideration  for purchase  constituted  a
"mortgage related security").

     All  depository  institutions  considering  an investment in the securities
(whether  or not the  class  of  securities  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)
(the "Policy Statement") setting forth, in relevant part, 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, these "high-risk mortgage securities" include securities not entitled
to distributions allocated to principal or interest, or Subordinated Securities.
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 this type of
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,"  or in  securities  that are issued in  book-entry
form.

     There may be other  restrictions on the ability of some types of investors,
including depository institutions,  either to purchase securities or to purchase
securities  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  securities  constitute  legal  investments  for  those
investors.

                             METHOD OF DISTRIBUTION

     Securities  are being  offered  hereby in  series  from time to time  (each
series  evidencing  or relating to a  different  trust fund)  through any of the
following methods:

     o    by negotiated firm commitment  underwriting  and public  reoffering by
          underwriters;

                                       99


     o    by agency  placements  through one or more placement  agents primarily
          with institutional investors and dealers; and

     o    by placement directly by the depositor with institutional investors.

     A  prospectus  supplement  will be  prepared  for each  series  which  will
describe  the method of  offering  being used for that series and will set forth
the  identity  of any  underwriters  thereof  and  either the price at which the
series is being offered, the nature and amount of any underwriting  discounts or
additional  compensation to the underwriters and the proceeds of the offering to
the depositor,  or the method by which the price at which the underwriters  will
sell the  securities  will be  determined.  Each  prospectus  supplement  for an
underwritten  offering will also contain information regarding the nature of the
underwriters'  obligations,  any material relationship between the depositor and
any underwriter and, where appropriate,  information  regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to  stabilize  the market for the  securities  so  offered.  In firm  commitment
underwritten  offerings,  the underwriters  will be obligated to purchase all of
the  securities  of that series if any  securities  of that type are  purchased.
Securities may be acquired by the underwriters for their own accounts and may be
resold  from  time to time in one or  more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.

     Underwriters and agents may be entitled under agreements  entered into with
the  depositor to  indemnification  by the  depositor  against  specified  civil
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribution with respect to payments which the underwriters or agents may
be required to make in respect thereof.

     If a series is offered  other than  through  underwriters,  the  prospectus
supplement relating thereto will contain information regarding the nature of the
offering  and any  agreements  to be entered  into  between  the  depositor  and
purchasers of securities of that series.

                                  LEGAL MATTERS

     Certain legal matters relating to the securities of each series,  including
specific  federal income tax consequences  with respect thereto,  will be passed
upon for the  depositor  by  Stradley,  Ronon,  Stevens & Young,  LLP,  2600 One
Commerce Square, Philadelphia, PA 19103.

                              FINANCIAL INFORMATION

     A new trust fund will be formed with  respect to each series of  securities
and no trust fund will engage in any business  activities  or have any assets or
obligations  prior  to  the  issuance  of  the  related  series  of  securities.
Accordingly,  no  financial  statements  with  respect to any trust fund will be
included in this prospectus or in the related prospectus supplement.

                                     RATING

     It is a condition to the issuance of the  securities of each series offered
hereby and by the related 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 (each, a "Rating Agency") specified in the
related prospectus supplement.

     Any rating of the securities  offered hereby would be based on, among other
things,  the  adequacy  of the value of the Trust  Fund  Assets  and any  credit
enhancement  of that class and will  reflect  that  Rating  Agency's  assessment
solely of the  likelihood  that holders of a class of  securities  of that class
will receive  payments to which those  securityholders  are  entitled  under the
related  Agreement.  The  rating  will  not  constitute  an  assessment  of  the
likelihood  that  principal  prepayments  on the related loans will be made, the
degree to which  the rate of  prepayments  might  differ  from  that  originally
anticipated  or the  likelihood of early  optional  termination of the series of
securities.  The rating should not be deemed a recommendation to purchase,  hold
or sell securities,  inasmuch as it does not address market price or suitability
for  a  particular   investor.   Each   security   rating  should  be  evaluated
independently  of any other  security  rating.  The rating  will not address the
possibility  that  prepayment  at higher or lower rates than  anticipated  by an
investor may cause the investor to experience a lower than anticipated  yield or
that an investor

                                      100


purchasing a security at a significant  premium might fail to recoup its initial
investment under certain prepayment scenarios.

     There is also no  assurance  that any rating  will remain in effect for any
given period of time or that it may not be lowered or withdrawn  entirely by the
Rating  Agency in the future if in its judgment  circumstances  in the future so
warrant.  In addition to being  lowered or  withdrawn  due to any erosion in the
adequacy  of the value of the Trust Fund Assets or any credit  enhancement  of a
series,  the rating  might also be lowered or  withdrawn  among  other  reasons,
because of an adverse  change in the  financial  or other  condition of a credit
enhancement  provider  or a change  in the  rating  of that  credit  enhancement
provider's long term debt.

     The amount, type and nature of credit enhancement,  if any, established for
a series of securities  will be determined on the basis of criteria  established
by each  Rating  Agency  rating  classes  of that  series.  These  criteria  are
sometimes based upon an actuarial  analysis of the behavior of mortgage loans in
a larger  group.  This analysis is often the basis upon which each Rating Agency
determines the amount of credit  enhancement  required for each class. There can
be no assurance that the historical data supporting any actuarial  analysis will
accurately  reflect  future  experience  nor any assurance that the data derived
from a  large  pool of  mortgage  loans  accurately  predicts  the  delinquency,
foreclosure or loss experience of any particular pool of loans. No assurance can
be given that values of any mortgaged properties have remained or will remain at
their levels on the respective dates of origination of the related loans. If the
residential real estate markets should experience an overall decline in property
values  resulting  in the  outstanding  principal  balances  of the  loans  in a
particular  trust fund and any  secondary  financing  on the  related  mortgaged
properties  becoming  equal  to or  greater  than  the  value  of the  mortgaged
properties, the rates of delinquencies,  foreclosures and losses could be higher
than those now  generally  experienced  in the  mortgage  lending  industry.  In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely  payment by  mortgagors  of scheduled  payments of
principal   and   interest  on  the  loans  and,   accordingly,   the  rates  of
delinquencies,  foreclosures  and losses of any trust  fund.  To the extent that
these losses are not covered by credit enhancement, the losses will be borne, at
least in part,  by the holders of one or more classes of the  securities  of the
related series.

                              AVAILABLE INFORMATION

     The depositor  has filed with the SEC a  Registration  Statement  under the
Securities Act of 1933, as amended,  covering the securities.  This  prospectus,
which forms a part of the Registration Statement,  and the prospectus supplement
relating to each series of certificates  contain summaries of the material terms
of  the  documents  referred  to  in  this  prospectus  and  in  the  prospectus
supplement,  but do not  contain  all of  the  information  in the  Registration
Statement  pursuant  to the  rules  and  regulations  of the  SEC.  For  further
information,  reference is made to the Registration  Statement and its exhibits.
The  Registration  Statement  and  exhibits  can  be  inspected  and  copied  at
prescribed rates at the public reference facilities maintained by the SEC at its
Public Reference Room at 450 Fifth Street, N.W., Washington,  D.C. 20549, and at
its Regional  Offices  located as follows:  Chicago  Regional  Office,  500 West
Madison Street,  Chicago,  Illinois  60661;  and New York Regional  Office,  233
Broadway,  New York, New York 10279. You may obtain information on the operation
of the Public  Reference  Room by  calling  the SEC at  1-800-SEC-0330.  The SEC
maintains an internet website that contains reports,  information statements and
other information  regarding the registrants that file  electronically  with the
SEC,  including  the  depositor.   The  address  of  that  internet  website  is
http://www.sec.gov.

     This prospectus and any applicable  prospectus supplement do not constitute
an offer to sell or a solicitation of an offer to buy any securities  other than
the securities  offered by this prospectus and the prospectus  supplement nor an
offer of the  securities  to any  person in any state or other  jurisdiction  in
which the offer would be unlawful.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents subsequently filed by or on behalf of the trust fund referred
to in the  accompanying  prospectus  supplement with the SEC pursuant to Section
13(a),  13(c),  14 or 15(d) of the Securities  Exchange Act of 1934, as amended,
after the date of this  prospectus and prior to the  termination of any offering
of the securities issued by the trust fund shall be deemed to be incorporated by
reference in this  prospectus and to be a part of this  prospectus from the date
of the  filing  of  these  documents.  Any  statement  contained  in a  document
incorporated or

                                      101


deemed to be incorporated by reference  herein shall be deemed to be modified or
superseded  for all purposes of this  prospectus  to the extent that a statement
contained herein (or in the accompanying  prospectus supplement) or in any other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference  modifies or replaces  that  statement.  Any  statement so modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this prospectus. Neither the depositor nor the servicer for
any series  intends to file with the SEC periodic  reports for the related trust
fund  following  completion  of the reporting  period  required by Rule 15d-1 or
Regulation 15D under the Securities and Exchange Act of 1934, as amended.

     The  trustee  or any  other  entity  specified  in the  related  prospectus
supplement  on behalf of any trust  fund  will  provide  without  charge to each
person to whom this  prospectus is delivered,  on the written or oral request of
that person,  a copy of any or all of the documents  referred to above that have
been or may be  incorporated  by reference  in this  prospectus  (not  including
exhibits  to the  information  that is  incorporated  by  reference  unless  the
exhibits are  specifically  incorporated by reference into the information  that
this prospectus incorporates).  Additionally, the trustee will provide a copy of
the Agreement  (without  exhibits)  relating to any series  without  charge upon
written  request  of a holder of  record of a  security  of that  series.  These
requests  should be directed to the corporate trust office of the trustee or the
address of the other entity specified in the accompanying prospectus supplement.
Included  in  the  accompanying  prospectus  supplement  is the  name,  address,
telephone number,  and, if available,  facsimile number of the office or contact
person at the corporate trust office of the trustee or that other entity.

                                      102



                             INDEX OF DEFINED TERMS




                                                                                                 
2001 Tax Act.......................................87   Loan Indices.......................................35
2003 Tax Act.......................................87   Mark-to-Market Regulations.........................81
Accrual Securities.................................27   Master Servicing Agreement.........................13
Agreement..........................................13   Mixed Use Properties...............................16
AIV................................................20   Moody's............................................42
Amortizable Bond Premium Regulations...............76   Mortgage...........................................47
APR................................................16   NCUA...............................................99
Available Funds....................................26   OID................................................71
Bankruptcy Code....................................40   OID Regulations....................................71
Beneficial Owners..................................35   Parties in Interest................................96
BIF................................................48   Party in Interest..................................96
CERCLA.............................................61   Pass-Through Certificates..........................85
Claimable Amount...................................69   Pass-Through Rate..................................27
Clearstream, Luxembourg............................35   Pay-Through Security...............................72
Collateral Value...................................17   Percentage Interests...............................56
Combined Loan-to-Value Ratio.......................16   Permitted Investments..............................41
Cut-off Date Principal Balance.....................25   Plans..............................................96
Debt Securities....................................71   PNA................................................18
Debt-to-Income Ratio...............................19   Policy Statement...................................99
Disqualified Organization..........................80   Pool Insurer.......................................43
DOL................................................96   Pooling and Servicing Agreement....................13
DTC................................................35   Popular............................................18
EPA................................................61   Pre-Funded Amount..................................50
Equity One.........................................14   Prepayment Assumption..............................72
Equity One Standards...............................18   Prime Rate.........................................35
Euroclear..........................................35   Principal Prepayments..............................27
Euroclear Operator.................................37   Property Improvement Loans.........................66
Excess Servicing...................................86   PTCEs..............................................96
Fannie Mae.........................................55   Purchase Agreement.................................13
FASIT..............................................26   Purchase Price.....................................24
Federal Reserve....................................18   Rating Agency.....................................100
FHA................................................14   Ratio Strip Securities.............................86
FHLMC..............................................54   RCRA...............................................62
Financial Intermediary.............................36   Record Date........................................26
Fitch..............................................97   Refinance Loan.....................................17
FNMA...............................................55   Regular Interest Securities........................71
Foreign Person.....................................88   Relief Act.........................................65
Freddie Mac........................................54   REMIC..............................................26
Full Doc...........................................20   Residual Interest Security.........................78
Funding Period.....................................50   Restricted Group...................................98
Garn-St Germain Act................................64   Retained Interest..................................25
HUD................................................66   Rules..............................................36
Indenture..........................................24   S&P................................................42
Insurance Proceeds.................................49   SAIF...............................................48
Insured Expenses...................................49   SEC................................................14
Interest Weighted Securities.......................73   Secured Creditor Exclusion.........................62
IRS................................................72   Securities Index...................................35
L/C Bank...........................................40   Security Account...................................48
L/C Percentage.....................................40   Senior Securities..................................39
Liquidation Expenses...............................49   Servicing Fee......................................85
Liquidation Proceeds...............................49   Short-Term Note....................................90
Lite Doc...........................................20   SI ................................................20


                                      103



                                                                                                 
Single Family Properties...........................15   Title I Program....................................66
SMMEA..............................................98   Title V............................................65
Stripped Securities................................85   Treasury Index.....................................34
Subordinated Securities............................39   Trust Agreement....................................13
Subsequent Loans...................................50   Trust Fund Assets..................................13
Terms and Conditions...............................38   Underwriter Exemptions.............................96
Thrift Institutions................................80   United States Person...............................88
Tiered REMICs......................................77   VA.................................................14
TIN................................................88   Variable Rate Debt Securities......................74
Title I Loans......................................66



                                      104



                  Equity One Mortgage Pass-Through Trust 2004-3


         $637,292,000 Mortgage Pass-Through Certificates, Series 2004-3


                              Equity One ABS, Inc.
                                  as Depositor

                                Equity One, Inc.
                                   as Servicer






                                   EQUITY ONE
                                   ==========
                            a Popular, Inc. Company
                                     [LOGO]



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

                              PROSPECTUS SUPPLEMENT

                               Dated July 20, 2004

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


RBS Greenwich Capital                                   Friedman Billings Ramsey

                  (Joint Lead Managers and Joint Book Runners)

                               Wachovia Securities

                                  (Co-Manager)