NATIONSBANC ASSET SECURITIES INC
424B5, 1999-10-12
ASSET-BACKED SECURITIES
Previous: SOUTHERN STATES POWER CO INC, 10KSB, 1999-10-12
Next: STIRLING COOKE BROWN HOLDINGS LTD, 8-K, 1999-10-12




<PAGE>
                                                Filed pursuant to Rule 424(b)(5)
PROSPECTUS SUPPLEMENT                           Registration File No. 333-62547
(TO PROSPECTUS DATED OCTOBER 7, 1999)

                           $233,144,000 (APPROXIMATE)
                    UNITED PANAM MORTGAGE LOAN TRUST 1999-2

                       [LOGO OF UNITED PANAM MORTGAGE]

      UNITED PANAM MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1999-2

                        ASSET BACKED FUNDING CORPORATION
                                   Depositor

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

                             UNITED PANAM MORTGAGE,
                      A DIVISION OF PAN AMERICAN BANK, FSB
                                     Seller

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

                             PAN AMERICAN BANK, FSB
                                Master Servicer

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

                      PRINCIPAL AND INTEREST PAYABLE MONTHLY, BEGINNING
                      NOVEMBER 26, 1999.

                      THE TRUST WILL ISSUE--

                        o  Four classes of certificates, of which the classes of
                           Class A Certificates described below are offered by
                           this prospectus supplement and the accompanying
                           prospectus:

<TABLE>
<CAPTION>
                              ORIGINAL CERTIFICATE
                              PRINCIPAL BALANCE          PRINCIPAL TYPE         INTEREST TYPE
                              --------------------    --------------------    --------------------
<S>                           <C>                     <C>                     <C>
Class A-1..................       $174,020,000        Senior, Pass-Through        Floating Rate
Class A-2..................       $ 59,124,000        Senior, Pass-Through        Floating Rate
</TABLE>

                      An expanded summary of the initial class balances,
                      pass-through rates, payment characteristics and ratings of
                      all classes of certificates is set forth on page S-5.

                      THE ASSETS OF THE TRUST WILL INCLUDE--

                        o  Two groups of mortgage loans, each divided into two
                           subgroups consisting of fixed-rate and
                           adjustable-rate mortgage loans, respectively. All the
                           mortgage loans are secured by first liens on one- to
                           four-family properties.

                        o  Funds on deposit in the prefunding accounts and
                           capitalized interest accounts.

                        o  An irrevocable certificate guaranty insurance policy
                           issued by Financial Security Assurance Inc. which
                           will guarantee certain payments on the Class A
                           Certificates to the extent described in this
                           prospectus supplement.

                                [LOGO OF FSA]

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THE CLASS A CERTIFICATES OR DETERMINED THAT THIS
PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS IS ACCURATE OR COMPLETE.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

The Class A Certificates will be purchased by the underwriters and offered by
the underwriters to investors at varying prices to be determined at the time of
sale. The Depositors expect that the Class A Certificates will be available for
delivery to investors in book-entry form through The Depository Trust Company,
Cedel Bank, societe anonyme or the Euroclear System on October 12, 1999.

                         BANC OF AMERICA SECURITIES LLC

           The date of this Prospectus Supplement is October 7, 1999.

CAREFULLY CONSIDER THE
"RISK FACTORS" BEGINNING ON
PAGE S-11 OF THIS
PROSPECTUS SUPPLEMENT AND
ON PAGE 10 IN THE
ACCOMPANYING PROSPECTUS.
Neither the Class A
Certificates nor the
underlying mortgage loans
are insured or guaranteed
by any governmental agency
or instrumentality.
The Class A Certificates
represent interests in the
trust only and will not be
obligations of or represent
interests in any other
entity. This prospectus
supplement may be used to
offer and sell the Class A
Certificates only if it is
accompanied by the
prospectus.

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

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

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

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

     IF THE DESCRIPTION OF THE TERMS OF YOUR CERTIFICATES VARIES BETWEEN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

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

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement and the accompanying prospectus are defined under the
caption "Index of Prospectus Supplement Definitions" beginning on page S-94 in
this document and under the caption "Index of Significant Definitions" beginning
on page 117 in the accompanying prospectus. Any capitalized terms used but not
defined in this prospectus supplement have the meanings assigned in the
accompanying prospectus.
                            ------------------------

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

                                      S-2
<PAGE>
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                  PAGE
                                                  ----
<S>                                               <C>
SUMMARY INFORMATION............................    S-6
RISK FACTORS...................................   S-11
  Rate of Prepayments May Adversely Affect
     Average Life or Yield of the
     Certificates..............................   S-11
  Risks of the Mortgage Loans..................   S-12
  Credit Enhancement May Be Inadequate for the
     Class A Certificates......................   S-14
  Rating of the Class A Certificates Based
     Primarily on Claims-Paying Ability of the
     Certificate Insurer.......................   S-14
  The Net Funds Cap Rate May Affect the Yield
     on the Class A Certificates...............   S-14
  Consumer Protection Laws May Limit
     Remedies..................................   S-15
  Book-Entry Certificates......................   S-15
  Year 2000 Readiness Disclosure...............   S-16
  Year 2000 Legislation May Affect Timely
     Exercise of Remedies......................   S-17
  Servicer Alternatives to Foreclosure.........   S-17
THE MORTGAGE POOL..............................   S-18
  General......................................   S-18
  Group I Fixed Rate Loan Statistics...........   S-19
  Initial Group I Adjustable Rate Loan
     Statistics................................   S-25
  Group II Fixed Rate Loan Statistics..........   S-34
  Initial Group II Adjustable Rate Loan
     Statistics................................   S-37
  The Index....................................   S-45
  Conveyance of the Additional Mortgage
     Loans.....................................   S-45
THE SELLER AND THE MASTER SERVICER.............   S-46
  General......................................   S-46
  Underwriting Standards.......................   S-46
  Year 2000 Compliance.........................   S-51
THE SUBSERVICER AND SPECIAL SERVICER...........   S-53
  General......................................   S-53
  Delinquency and Loss Experience..............   S-53
  Subservicer Delinquency and Loss Experience
     May Not Be Applicable to Mortgage Pool....   S-54
THE POOLING AND SERVICING AGREEMENT............   S-55
  General......................................   S-55
  Assignment of the Mortgage Loans.............   S-55
  Payments on Mortgage Loans; Deposits to
     Collection Account and Distribution
     Account...................................   S-56

<CAPTION>
                                                  PAGE
                                                  ----
<S>                                               <C>
  Pre-Funding Accounts and Capitalized Interest
     Accounts..................................   S-57
  Advances.....................................   S-58
  Servicing and Other Compensation and Payment
     of Expenses...............................   S-58
  Special Servicing and Other
     Compensation..............................   S-59
  The Trustee..................................   S-59
  Voting Rights................................   S-59
  Amendment....................................   S-59
  Termination..................................   S-60
  Optional Purchase of Defaulted Loans.........   S-60
  Certain Rights Related to Foreclosure and the
     Special Servicer..........................   S-60
  Events of Servicing Termination..............   S-60
  Rights upon Event of Servicing Termination...   S-61
  Certain Matters Regarding the Certificate
     Insurer...................................   S-61
DESCRIPTION OF THE CERTIFICATES................   S-62
  General......................................   S-62
  Book-Entry Certificates......................   S-62
  Allocation of Available Funds................   S-66
  Definitions..................................   S-68
  Pass-Through Rates...........................   S-70
  Calculation of One-Month LIBOR...............   S-71
  The Certificate Insurance Policy.............   S-71
  Overcollateralization........................   S-74
  The PMI Policy...............................   S-74
  Crosscollateralization.......................   S-75
  Reports to Certificateholders................   S-75
THE CERTIFICATE INSURER........................   S-76
  General......................................   S-76
  Reinsurance..................................   S-77
  Ratings......................................   S-77
  Capitalization...............................   S-77
  Incorporation of Certain Documents by
     Reference.................................   S-78
  Insurance Regulation.........................   S-78
THE PMI INSURER................................   S-78
YIELD, PREPAYMENT AND MATURITY
  CONSIDERATIONS...............................   S-79
  Mandatory Prepayment.........................   S-80
  Weighted Average Lives.......................   S-80
  Additional Information.......................   S-85
USE OF PROCEEDS................................   S-86
CERTAIN MATERIAL FEDERAL INCOME TAX
  CONSEQUENCES.................................   S-86
  General......................................   S-86
  Taxation of Regular Interests................   S-86
  Status of the Class A Certificates...........   S-86
</TABLE>

                                      S-3
<PAGE>
<TABLE>
<CAPTION>
                                                  PAGE
                                                  ----
  Taxation of Basis Risk Arrangements..........   S-87
<S>                                               <C>
  Termination Payments.........................   S-87
  Application of the Straddle Rules............   S-88
  Non-U.S. Persons.............................   S-88
  Prohibited Transactions Tax and Other
     Taxes.....................................   S-88
  Backup Withholding...........................   S-89
  New Withholding Regulations..................   S-89
STATE TAXES....................................   S-89
<CAPTION>
                                                  PAGE
                                                  ----
<S>                                               <C>
ERISA CONSIDERATIONS...........................   S-90
LEGAL INVESTMENT...............................   S-91
EXPERTS........................................   S-92
METHOD OF DISTRIBUTION.........................   S-92
LEGAL MATTERS..................................   S-92
RATINGS........................................   S-93
INDEX OF PROSPECTUS SUPPLEMENT DEFINITIONS.....   S-94
</TABLE>

                                      S-4
<PAGE>
            THE UNITED PANAM MORTGAGE LOAN TRUST 1999-2 CERTIFICATES

<TABLE>
<CAPTION>
                                                                                                           INITIAL RATING
                                  ORIGINAL                                                                   OF OFFERED
                                 CERTIFICATE                                                               CERTIFICATES(3)
                                  PRINCIPAL     PASS-THROUGH                                               ---------------
            CLASS                BALANCE(1)       RATE          PRINCIPAL TYPES(2)    INTEREST TYPES(2)    MOODY'S    S&P
- -----------------------------   -------------   ------------    ------------------    -----------------    -------    ----
<S>                             <C>             <C>             <C>                   <C>                  <C>        <C>
OFFERED CERTIFICATES
Class A-1....................   $ 174,020,000     (4)           Senior,               Floating Rate         Aaa       AAA
                                                                 Pass-Through
Class A-2....................   $  59,124,000     (5)           Senior,               Floating Rate         Aaa       AAA
                                                                 Pass-Through

NON-OFFERED CERTIFICATES
Class X......................        (6)          (7)           Subordinated          Interest Only         N/A       N/A
Class R......................        (8)          (8)                 (8)                   (8)             N/A       N/A
</TABLE>

- ------------------
(1) Approximate. The original certificate principal balances are subject to
    adjustment as described herein.

(2) See "Description of the Securities--Categories of Classes of Securities" in
    the accompanying prospectus for a description of the principal and interest
    categories listed.

(3) A description of the ratings of the Certificates offered by this prospectus
    supplement is set forth under the heading "Ratings" in the Summary
    Information and in the main text of this prospectus supplement.

(4) During each accrual period, interest will accrue on the Class A-1
    Certificates at a rate equal to the lesser of (i) one-month LIBOR plus (a)
    0.37% per annum with respect to each Distribution Date on or prior to the
    Optional Termination Date and (b) 0.74% per annum with respect to each
    Distribution Date following the Optional Termination Date and (ii) the
    weighted average of the interest rates on the mortgage loans in Loan Group I
    less (x) certain trust expenses, with respect to the first twelve accrual
    periods and (y) the sum of the amount in (x) plus 0.50% per annum, with
    respect to each subsequent accrual period. See "Description of the
    Certificates--Pass-Through Rates."

(5) During each accrual period, interest will accrue on the Class A-2
    Certificates at a rate equal to the lesser of (i) one-month LIBOR plus (a)
    0.45% per annum with respect to each Distribution Date on or prior to the
    Optional Termination Date and (b) 0.90% per annum with respect to each
    Distribution Date following the Optional Termination Date and (ii) the
    weighted average of the interest rates with respect to the mortgage loans in
    Loan Group II less (x) certain trust expenses, with respect to the first
    twelve accrual periods and (y) the sum of the amount in (x) plus 0.50% per
    annum, with respect to each subsequent accrual period. See "Description of
    the Certificates--Pass-Through Rates."

(6) The Class X Certificates have no principal balance.

(7) On any Distribution Date, the Class X Certificates will be entitled to the
    amount of excess interest, if any, on the mortgage loans for the current or
    prior accrual periods, after the required level of overcollateralization is
    reached, and principal as described in pooling and servicing agreement.

(8) The Class R Certificates have no principal balance and will not be entitled
    to distributions of interest or principal.

                                      S-5
<PAGE>
                              SUMMARY INFORMATION

o This summary highlights selected information from this document and does not
  contain all of the information that you need to consider in making an
  investment decision. Please read this entire document (the "PROSPECTUS
  SUPPLEMENT") and the accompanying prospectus (the "PROSPECTUS") carefully for
  additional detailed information about the Class A Certificates.

RELEVANT PARTIES

ISSUER

United PanAm Mortgage Loan Trust 1999-2 (the "TRUST" or the "TRUST FUND").

DEPOSITOR

Asset Backed Funding Corporation.

SELLER

United PanAm Mortgage, a division of Pan American Bank, FSB.

MASTER SERVICER

Pan American Bank, FSB.

SUBSERVICER AND SPECIAL SERVICER

Fairbanks Capital Corp.

TRUSTEE

Bankers Trust Company of California, N.A.

RATING AGENCIES

Moody's Investors Service, Inc. ("MOODY'S") and Standard & Poor's ("S&P").

RELEVANT DATES

CLOSING DATE

October 12, 1999.

CUT-OFF DATE

For any initial mortgage loan, October 1, 1999. For any additional mortgage
loan, the date of its origination.
DISTRIBUTION DATE

The 25th day of each month (or, if such day is not a business day, the next
business day). The first distribution date is November 26, 1999.

CERTIFICATE INSURER

Financial Security Assurance Inc.

                                      S-6
<PAGE>
OFFERED CERTIFICATES

On the Closing Date, the Trust will issue four classes of certificates, two of
which are being offered by this Prospectus Supplement and the Prospectus.

The assets of the Trust that will support the Class A Certificates will consist
primarily of two groups of mortgage loans, each containing first-lien,
residential fixed-rate and adjustable-rate mortgage loans, funds on deposit in
the related pre-funding accounts and the related capitalized interest accounts
and the obligations of the Certificate Insurer under the certificate guaranty
insurance policy as described in this Prospectus Supplement.

The initial mortgage loans will have the characteristics described in this
Prospectus Supplement.

The Class A Certificates will be book-entry certificates clearing through The
Depository Trust Company (in the United States) or Cedelbank and the Euroclear
System (in Europe) in minimum denominations of $50,000 and integral multiples of
$1,000 in excess thereof.

OTHER CERTIFICATES

The Trust will issue two additional classes of certificates. These certificates
will be designated the Class X and the Class R Certificates and are not being
offered to the public by this Prospectus Supplement and the Prospectus.

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

DESIGNATIONS

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

o Class A Certificates
  Class A-1 and Class A-2 Certificates.

o Class A-1 Certificates
  Except under the circumstances described herein under "Description of the
  Certificates--Allocation of Available Funds," the Class A-1 Certificates
  receive their distributions from Loan Group I.

o Class A-2 Certificates
  Except under the circumstances described herein under "Description of the
  Certificates--Allocation of Available Funds," the Class A-2 Certificates
  receive their distributions from Loan Group II.

o Book-Entry Certificates
  Class A Certificates.

o Physical Certificates
  Class X and Class R Certificates.

o Residual Certificates
  Class R Certificates.

o Loan Group I
  A group of mortgage loans divided into two subgroups, Loan Group I Fixed Rate
  Subgroup and Loan Group I Adjustable Rate Subgroup.

o Loan Group II
  A group of mortgage loans divided into two subgroups, Loan Group II Fixed Rate
  Subgroup and Loan Group II Adjustable Rate Subgroup.

o Loan Group I Fixed Rate Subgroup
  A group of mortgage loans in Loan Group I that accrue interest at fixed-rates.

o Loan Group I Adjustable Rate Subgroup
  A group of mortgage loans in Loan Group I that accrue interest at
  adjustable-rates.

o Loan Group II Fixed Rate Subgroup
  A group of mortgage loans in Loan Group II that accrue interest at
  fixed-rates.

o Loan Group II Adjustable Rate Subgroup
  A group of mortgage loans in Loan Group II that accrue interest at
  adjustable-rates.

MORTGAGE LOANS

On the Closing Date the Trust will acquire a pool of initial mortgage loans that
will be divided into two loan groups, Loan Group I and Loan Group II (each, a
"LOAN GROUP") and further subdivided into four subgroups, Loan Group I Fixed
Rate Subgroup, Loan Group I Adjustable Rate Subgroup, Loan Group II Fixed Rate
Subgroup and Loan Group II Adjustable Rate Subgroup (each, a "LOAN SUBGROUP").

Loan Group I Fixed Rate Subgroup will consist of fixed-rate mortgage loans in
Loan Group I that are transferred to the Trust on the Closing Date.

Loan Group I Adjustable Rate Subgroup will consist of adjustable-rate mortgage
loans in Loan Group I that are transferred to the Trust on the Closing Date and
any additional adjustable-rate mortgage loans in Loan Group I that are purchased
by the Trust during the pre-funding period using the amount on deposit in the
related pre-funding account.

                                      S-7
<PAGE>
Loan Group II Fixed Rate Subgroup will consist of fixed-rate mortgage loans in
Loan Group II that are transferred to the Trust on the Closing Date.

Loan Group II Adjustable Rate Subgroup will consist of adjustable-rate mortgage
loans in Loan Group II that are transferred to the Trust on the Closing Date and
any additional adjustable-rate mortgage loans in Loan Group II that are
purchased by the Trust during the pre-funding period using the amount on deposit
in the related pre-funding account.

The statistical information in this Prospectus Supplement reflects the
characteristics of the initial mortgage loans in each Loan Subgroup as of the
Cut-off Date. The initial mortgage loans will be transferred to the Trust on the
Closing Date. The additional mortgage loans to be included in Loan Group I and
Loan Group II, all of which are required to be adjustable-rate loans, will be
transferred to the Trust during the pre-funding period, which begins on the
Closing Date and ends no later than December 10, 1999. Accordingly, the
statistical profile of the final pool of mortgage loans following the
pre-funding period will vary somewhat from the statistical profile of the
initial mortgage loans presented in this Prospectus Supplement.

The mortgage loans in Loan Group I Fixed Rate Subgroup consist of 197 fixed-rate
mortgage loans with an aggregate outstanding principal balance of approximately
$15,695,937.58 as of the Cut-off Date. The initial mortgage loans in Loan
Group I Adjustable Rate Subgroup consist of 1,238 adjustable-rate mortgage loans
with an aggregate outstanding principal balance of approximately $131,089,947.67
as of the Cut-off Date.

The mortgage loans in Loan Group II Fixed Rate Subgroup consist of 13 fixed-rate
mortgage loans with an aggregate outstanding principal balance of approximately
$4,293,794.00 as of the Cut-off Date. The initial mortgage loans in Loan
Group II Adjustable Rate Subgroup consist of 132 adjustable-rate mortgage loans
with an aggregate outstanding principal balance of approximately $44,531,747.98
as of the Cut-off Date.

PAYMENTS ON THE CERTIFICATES

Interest Payments

The pass-through rate for each class of Class A Certificates will be calculated
at the per annum rates specified below, subject to the maximum rate described
under "Description of the Certificates--Pass-Through Rates" in this Prospectus
Supplement:

<TABLE>
<S>                      <C>
Class A-1..............  One-Month LIBOR + 37
                         basis points.
Class A-2..............  One-Month LIBOR + 45
                         basis points.
</TABLE>

In addition, if the Master Servicer and the Certificate Insurer each fail to
exercise their option to terminate the Trust on the earliest permitted date as
described below under "Optional Termination," the pass-through rate on each
class of Class A Certificates will increase to the per annum rates specified
below:

<TABLE>
<S>                      <C>
Class A-1..............  One-Month LIBOR + 74
                         basis points.
Class A-2..............  One-Month LIBOR + 90
                         basis points.
</TABLE>

Interest payable on each class of Class A Certificates on each distribution date
accrues during an accrual period. Except for the first accrual period, the
accrual period for the Class A Certificates is the period from the distribution
date in the prior month to the day prior to the current distribution date. The
first accrual period for the Class A Certificates will begin on the Closing Date
and end on November 25, 1999. Interest will be calculated for the Class A
Certificates on the basis of the actual number of days in the accrual period,
based on an assumed 360-day year.

We refer you to "Description of the Certificates" in this Prospectus Supplement
for additional information.

PRINCIPAL PAYMENTS

Principal will be distributed to holders of the Class A Certificates on each
distribution date in the amounts described herein under "Description of the
Certificates--Allocation of Available Funds."

Payment Priorities

  Class A-1 Certificates

In general, on any distribution date, funds available for distribution from
payments and other amounts received on the mortgage loans in Loan Group I will
be distributed first, to pay interest on the Class A-1 Certificates and second,
to pay principal on the Class A-1 Certificates.

  Class A-2 Certificates

In general, on any distribution date, funds available for distribution from
payments and other amounts received on the mortgage loans in Loan Group II will
be distributed first, to pay interest on the Class A-2 Certificates and second,
to pay principal on the Class A-2 Certificates.

                                      S-8
<PAGE>
  General

Funds on deposit in either pre-funding account that have not been used to
purchase additional mortgage loans during the pre-funding period will be
distributed as principal on the Class A-1 or Class A-2 Certificates, as
applicable, on the first distribution date following the pre-funding period.

In certain limited circumstances described herein, payments on the mortgage
loans in one Loan Group may be used to make certain distributions to the holders
of the Class A Certificates relating to the other Loan Group.

We refer you to "Description of the Certificates" in this Prospectus Supplement
for additional information.

PRE-FUNDING ACCOUNTS AND CAPITALIZED INTEREST ACCOUNTS

At closing, the Seller will deposit up to $27,234,114.75, into a separate
pre-funding account related to Loan Group I and up to $10,298,458.02 into a
separate prefunding account related to Loan Group II. Those funds will be used
to acquire additional adjustable-rate mortgage loans for the related Loan Group
from the Seller during the pre-funding period.

The purchase of additional mortgage loans will occur only during the pre-funding
period, which generally terminates upon the earlier of:

o the date on which the remaining pre-funding amount for each Loan Group is less
  than $100,000, and

o the close of business on December 10, 1999.

At closing, the Seller also will deposit funds into two separate capitalized
interest accounts, for use as necessary during the pre-funding period to ensure
that interest distributions are made on the portion of the related Class A
Certificates representing an interest in the related pre-funding account.

We refer you to "The Pooling and Servicing Agreement--Pre-Funding Accounts and
Capitalized Interest Accounts" in this Prospectus Supplement for additional
information.

ADVANCES

The Master Servicer is required to make cash advances to cover delinquent
payments of principal and interest unless it reasonably believes that the cash
advances are not recoverable from future payments on the related mortgage loans.
Advances are intended to maintain a regular flow of scheduled interest and
principal payments on the certificates and are not intended to guarantee or
insure against losses.

We refer you to "The Pooling and Servicing Agreement--Advances" in this
Prospectus Supplement for additional information.

OPTIONAL TERMINATION

The Master Servicer or the Certificate Insurer may purchase all of the mortgage
loans and retire the certificates when the current aggregate principal balance
of the mortgage loans is equal to or less than 10% of the sum of the aggregate
principal balance of the mortgage loans as of the Cut-off Date and the amount
deposited in the pre-funding accounts on the Closing Date.

We refer you to "The Pooling and Servicing Agreement--Termination" and
"Description of the Certificates--Pass-Through Rates" in this Prospectus
Supplement for additional information.

CREDIT ENHANCEMENT

1.  THE CERTIFICATE INSURANCE POLICY

The certificate guaranty insurance policy will guaranty the payment of principal
and interest on the Class A Certificates to the extent described in this
Prospectus Supplement. If the Certificate Insurer were unable to pay under the
certificate guaranty insurance policy, the Class A Certificates could be subject
to losses.

We refer you to "The Certificate Insurer" in this Prospectus Supplement for
additional information.

2.  THE PRIMARY MORTGAGE INSURANCE POLICY

330 mortgage loans (the "PMI MORTGAGE LOANS"), representing 22.46% of the
mortgage pool, each of which has an original loan-to-value ratio in excess of
80%, will be covered by a primary mortgage guaranty insurance policy.

We refer you to "The PMI Insurer" in this Prospectus Supplement for additional
information.

3.  OVERCOLLATERALIZATION

On the Closing Date, the aggregate principal balance of the mortgage loans and
the balance of the pre-funding accounts is expected to equal the initial
principal balance of the Class A Certificates. In addition, the mortgage loans
owned by the Trust bear interest each month that in the aggregate is expected to
exceed the amount needed to pay monthly interest on the Class A Certificates and
certain fees and expenses of the Trust. A portion of this excess

                                      S-9
<PAGE>
interest will be applied initially to pay principal on the Class A Certificates
(until the required level of overcollateralization is reached), which reduces
the principal balance of such certificates at a faster rate than the principal
balance on the mortgage loans is being reduced. As a result, the aggregate
principal balance of the mortgage loans from time to time is expected to exceed
the aggregate principal balance of the Class A Certificates. This feature is
referred to as "OVERCOLLATERALIZATION." 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 maintain the
required level of overcollateralization.

We refer you to "Description of the Certificates--Overcollateralization" in this
Prospectus Supplement for additional information.

4.  CROSSCOLLATERALIZATION

Funds available with respect to one Loan Group may be used to make certain
distributions to the offered certificates relating to the other Loan Group.

We refer you to "Description of the Certificates--Crosscollateralization" in
this Prospectus Supplement for additional information.

RATINGS

It is a condition of the issuance of the Class A Certificates that they be
assigned the following ratings by S&P and Moody's:

<TABLE>
<CAPTION>
              S&P        MOODY'S
  CLASS      RATING       RATING
- ---------  ----------  ------------
<S>        <C>         <C>
   A-1        AAA          Aaa
   A-2        AAA          Aaa
</TABLE>

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

We refer you to "Ratings" in this Prospectus Supplement for additional
information.

TAX STATUS

In the opinion of Cadwalader, Wickersham & Taft, for federal income tax purposes
the Trust (exclusive of the pre-funding accounts and the capitalized interest
accounts) will be characterized as one or more "real estate mortgage investment
conduits" (each, a "REMIC"). The Class A-1 and Class A-2 Certificates and the
payment components constituting the Class X Certificates will constitute
"regular interests" in one of the REMICs. The Class R Certificates will
represent the sole class of "residual interests" in each of the REMICs. The
portion of the Trust consisting of the rights of the Class A Certificateholders
to receive interest carryovers due to the operation of maximum interest rates
will not be assets of any of the REMICs, but will be treated as a grantor trust
for federal income tax purposes.

The regular interests represented by the Class A Certificates generally will be
treated as newly originated debt instruments for federal income tax purposes.
Beneficial owners of the Class A Certificates will be required to report income
on the Class A Certificates in accordance with the accrual method of accounting.

We refer you to "Certain Material Federal Income Tax Consequences" in this
Prospectus Supplement and in the Prospectus for additional information.

ERISA CONSIDERATIONS

IT IS EXPECTED THAT THE CLASS A CERTIFICATES MAY BE PURCHASED BY A PENSION OR
OTHER EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974 OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
(THE "CODE") SO LONG AS CERTAIN CONDITIONS ARE MET. A FIDUCIARY OF AN EMPLOYEE
BENEFIT PLAN MUST DETERMINE THAT THE PURCHASE OF A CERTIFICATE IS CONSISTENT
WITH ITS FIDUCIARY DUTIES UNDER APPLICABLE LAW AND DOES NOT RESULT IN A
NONEXEMPT PROHIBITED TRANSACTION UNDER APPLICABLE LAW.

We refer you to "ERISA Considerations" in this Prospectus Supplement and in the
Prospectus.

LEGAL INVESTMENT

After amounts in the related pre-funding accounts are reduced to zero, the Class
A Certificates will be "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984 as long as they are rated in
one of the two highest rating categories by at least one nationally recognized
statistical rating organization.

We refer you to "Legal Investment" in this Prospectus Supplement and "Legal
Investment" in the Prospectus.

                                      S-10
<PAGE>
                                  RISK FACTORS

     o The Class A Certificates are not suitable investments for all investors.

     o The Class A Certificates are complex financial instruments, so you should
       not purchase any Class A Certificates unless you or your financial
       advisor possess the necessary expertise to analyze the potential risks
       associated with an investment in mortgage-backed securities.

     o You should carefully consider the risk factors discussed below and those
       discussed under "Risk Factors" in the Prospectus, in addition to the
       other information contained in this Prospectus Supplement and the
       Prospectus, before making an investment decision.

     o You should not purchase any Class A Certificates unless you understand,
       and are able to bear, the prepayment, credit, liquidity and market risks
       associated with those Class A Certificates.

RATE OF PREPAYMENTS MAY ADVERSELY AFFECT AVERAGE LIFE OR YIELD OF THE
CERTIFICATES

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

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

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

     o The rate of prepayments on the mortgage loans will be sensitive to
       prevailing interest rates. Generally, if interest rates decline,
       adjustable-rate mortgage loan prepayments may increase due to the
       availability of fixed-rate mortgage loans at lower interest rates.
       Conversely, if prevailing interest rates rise significantly, the
       prepayments on fixed-rate and adjustable-rate mortgage loans are likely
       to decrease. In addition, if prevailing interest rates decline
       significantly below the interest rates on the fixed-rate mortgage loans,
       those mortgage loans are more likely to prepay than if prevailing rates
       remain above the interest rates on those mortgage loans.

     o Approximately 85.66% of the initial mortgage loans in Loan Group I and
       approximately 85.58% of the initial mortgage loans in Loan Group II (in
       each case by aggregate principal balance as of the Cut-off Date) require
       the mortgagor to pay a premium if the mortgagor prepays the mortgage loan
       during a stated period, which may be from one year to five years after
       the mortgage loan was originated. A prepayment premium may discourage a
       mortgagor from prepaying the mortgage loan during the applicable period.

     o The Seller may be required to purchase mortgage loans from the Trust in
       the event certain breaches of representations and warranties occur and
       have not been cured. In addition, the Seller has the option to purchase
       mortgage loans that become ninety days or more delinquent, subject to
       certain limitations and conditions described in the Prospectus
       Supplement. These purchases will have the same effect on the holders of
       the Class A Certificates as a prepayment of the mortgage loans.

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

     o The overcollateralization provisions are intended to result in an
       accelerated rate of principal distributions to holders of the Class A
       Certificates.

     o On the distribution date following the end of the pre-funding period, any
       amounts remaining on deposit in either of the pre-funding accounts will
       be distributed as principal to the related Class of Class A Certificates.

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

                                      S-11
<PAGE>
RISKS OF THE MORTGAGE LOANS

     Interest Rates on the Mortgage Loans are Subject to Limits.  The amount of
interest available on the mortgage loans in each Loan Group may be insufficient
to make interest distributions on the related Class A Certificates at a rate
equal to one-month LIBOR plus a margin on any Distribution Date because:

     o the interest on the mortgage loans in each Loan Group accrues either at a
       fixed-rate or at a rate based on six-month LIBOR, while the pass-through
       rates on the Classes of Class A Certificates are based on one-month
       LIBOR;

     o the mortgage interest rates of the adjustable-rate mortgage loans in each
       Loan Group are subject to initial, periodic and lifetime caps; and

     o The adjustable-rate mortgage loans in each Loan Group may have been
       originated with "teaser" rates which are lower than the sum of the
       applicable index plus the related margin, and therefore may produce less
       interest and be more likely to be limited by a periodic rate cap when the
       mortgage interest rate is first adjusted.

     Interest Payments May Be Insufficient to Create
Overcollateralization.  Because the weighted average of the interest rates on
the mortgage loans in each Loan Group may be higher than the interest rate on
the related Class A Certificates, the mortgage loans in each Loan Group may
generate more interest than is needed to pay interest owed on the related
Class A Certificates as well as certain fees and expenses of the Trust. Any
remaining interest will then be used to compensate for losses that occur on the
mortgage loans in both Loan Groups. After these financial obligations of the
Trust and losses are covered, the available excess interest will be used to
create and maintain overcollateralization. We cannot assure you, however, that
enough excess interest will be generated to maintain the overcollateralization
level required by the Certificate Insurer. 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 or in part, liquidated or
       written off, excess interest may be reduced because the mortgage loan
       will no longer be outstanding and generating interest or, in the case of
       a partial prepayment, will be generating less interest.

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

     o The adjustable-rate mortgage loans in each Loan Group generally have
       rates that adjust based on an index that is different from the index used
       to determine the pass-through rate on the related Class A Certificates.
       In addition, the first adjustment of the rates for 81.84% and 70.34% of
       the initial mortgage loans in Loan Group I Adjustable Rate Subgroup and
       Loan Group II Adjustable Rate Subgroup, respectively, will not occur
       until two years after the date of origination and the first adjustment of
       the rates for 15.15% and 22.31% of the initial mortgage loans in Loan
       Group I Adjustable Rate Subgroup and Loan Group II Adjustable Rate
       Subgroup, respectively, will not occur until three years after the date
       of origination (in each case by aggregate principal balance as of the
       Cut-Off Date). As a result, the pass-through rate on the related Class A
       Certificates may increase relative to interest rates on the
       adjustable-rate mortgage loans in each Loan Group, or may remain constant
       as interest rates on such mortgage loans decline. In either case, this
       would require that more of the interest generated by the adjustable-rate
       mortgage loans in each Loan Group be applied to cover interest on the
       related Class A Certificates.

     In addition, when a mortgage loan is prepaid in full, the borrower is
charged interest only up to the date on which payment is made, rather than for
an entire month. This may result in a shortfall in interest collections
available for payment on the next distribution date. The Master Servicer is
required to cover a portion of the shortfall in interest collections that are
attributable to prepayments in full, but only up to the amount of the Master
Servicer's servicing fee for the related accrual period. The Certificate Insurer
is not required to cover this shortfall. If the other credit enhancement is
insufficient to cover this shortfall in excess of the servicing fee, it may
adversely affect the yield on your investment.

     Furthermore, certain shortfalls in interest collections arising from the
application of the Soldiers' and Sailors' Civil Relief Act of 1940 (the "RELIEF
ACT") will not be covered by either the Master Servicer or the Certificate
Insurer.

                                      S-12
<PAGE>
     Liquidation of Delinquent Mortgage Loans May Increase Risk of
Loss.  Substantial delays could be encountered in connection with the
liquidation of delinquent mortgage loans. Further, liquidation expenses such as
legal fees, real estate taxes and maintenance and preservation expenses may
reduce the portion of liquidation proceeds payable to you. If a mortgaged
property fails to provide adequate security for the mortgage loan, you will
incur a loss on your investment if the Certificate Insurer fails to perform its
obligations under the certificate guaranty insurance policy and the other credit
enhancements are insufficient to cover the loss.

     Balloon Mortgage Loans May Have a Greater Default Risk at
Maturity.  Approximately 2.81% of the initial mortgage loans in Loan Group I and
approximately 3.35% of the initial mortgage loans in Loan Group II (in each case
by aggregate principal balance as of the Cut-off Date) are balloon loans.
Balloon loans pose a risk because a borrower must make a large lump sum payment
of principal at the end of the loan term. If the borrower is unable to pay the
lump sum or refinance such amount, you will suffer a loss if the Certificate
Insurer fails to perform its obligations under the certificate guaranty
insurance policy.

     High Loan-to-Value Ratios May Increase Risk of Loss.  Approximately 23.49%
of the initial mortgage loans in Loan Group I and approximately 19.78% of the
initial mortgage loans in Loan Group II (in each case based on the aggregate
principal balance as of the Cut-off Date) had loan-to-value ratios in excess of
80%, but no more than 96.43% at origination. Mortgage loans with higher
loan-to-value ratios may present a greater risk of loss than mortgage loans with
loan-to-value ratios of 80% or below.

     Mortgaged Properties May Be Located in Areas Affected by Natural
Disaster.  Mortgaged properties may be located in states that have recently
experienced natural disasters. Neither the Depositor, the Seller, the Trustee
nor the Master Servicer has undertaken the physical inspection of those
mortgaged properties. The Seller will represent, for risk allocation purposes,
that each mortgaged property has not been damaged by natural disaster which
affects adversely the value of such mortgaged property or the use for which such
premises were intended. Were a mortgaged property materially adversely affected
as a result of such a natural disaster occurring prior to the Closing Date, the
Seller, in accordance with the terms of the Mortgage Loan Purchase Agreement,
may either provide qualifying mortgage loans in substitution for the related
mortgage loans or repurchase those mortgage loans from the Trust. In the event
those mortgage loans are repurchased, the effect on the Class A Certificates
would be the same as if those mortgage loans were prepaid in full.

     See "Certain Yield and Prepayment Considerations" in this Prospectus
Supplement.

     Geographic Concentration May Increase Risk of Loss.  Certain geographic
regions of the United States from time to time may experience weaker regional
economic conditions and housing markets, and consequently, may experience higher
rates of loss and delinquency on mortgage loans generally. Any concentration of
the mortgage loans in such regions may present risks in addition to those
generally present for similar mortgage-backed securities without such
concentration.

     Any deterioration in housing prices in a state or region due to adverse
economic conditions, natural disaster or other factors, and any deterioration of
economic conditions in a state or region that adversely affects the ability of
borrowers to make payments on the mortgage loans, may result in losses on the
mortgage loans. Any losses may adversely affect the yield to maturity of the
Class A Certificates.

     See "The Mortgage Pool" in this Prospectus Supplement for further
information regarding the geographic concentration of the mortgage loans in the
each Loan Group.

     Defaults May Be More Likely on Newer Loans.  A substantial number of the
mortgage loans in the mortgage pool were recently originated. Although little
data is available, defaults on mortgage loans are generally expected to occur
with greater frequency in their early years.

     Inclusion of Delinquent Mortgage Loans Increases Risk of Loss.  As of the
Cut-off Date, approximately 1.45% of the mortgage loans in Loan Group I and
approximately 0.82% of the mortgage loans in Loan Group II were 30 days or more
contractually delinquent. 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 has an above
average likelihood of becoming delinquent again.

     See "The Mortgage Pool" in this Prospectus Supplement and "Risk
Factors--Risks Associated with the Mortgage Loans--Special Risks of Certain
Mortgage Loans" in the Prospectus.

                                      S-13
<PAGE>
     Nature of the Mortgage Loans May Increase Risk of Loss.  Substantially all
of the mortgage loans in both Loan Groups do not meet the customary credit
standards of Fannie Mae or Freddie Mac. As a result, delinquencies and
liquidation proceedings are more likely with these mortgage loans than with
mortgage loans that satisfy such credit standards. In the event these mortgage
loans do become delinquent or subject to liquidation, you may face delays in
receiving payment and losses if the Certificate Insurer is unable to pay on the
certificate guaranty insurance policy and the other credit enhancements are
insufficient to cover the delays and losses.

     The Seller May Be Unable to Originate or Purchase Additional Mortgage Loans
During the Pre-funding Period.  Amounts on deposit in the pre-funding accounts
will be applied by the Trust to purchase additional adjustable-rate mortgage
loans from the Seller during the pre-funding period (which begins on the Closing
Date and ends no later than December 10, 1999). Any funds remaining on deposit
in either pre-funding account at the end of the pre-funding period will be
distributed as principal to holders of the related Class A Certificates on the
following distribution date.

     The ability of the Trust to invest in additional adjustable-rate mortgage
loans largely depends on the ability of the Seller to originate or purchase
additional adjustable-rate mortgage loans. The ability of the Seller to
originate or purchase additional adjustable-rate mortgage loans may be affected
by a variety of economic and social factors, which include interest rates,
unemployment levels, the rate of inflation and consumer perception of economic
conditions generally. The Seller is unable to predict the extent to which such
economic or social factors will affect the Seller's ability to originate or
purchase additional adjustable-rate mortgage loans.

     There May Be Variations in Additional Mortgage Loans from the Initial
Mortgage Loans.  The additional mortgage loans will generally satisfy the
eligibility criteria described in this Prospectus Supplement at the time of its
sale to the Trust. The characteristics of the additional mortgage loans,
however, may vary from the specific characteristics reflected in the statistical
information relating to the initial mortgage loans in this Prospectus
Supplement.

     While the Seller will not select additional mortgage loans in a manner that
it believes to be adverse to the interests of certificateholders, the additional
mortgage loans that are sold to the Trust may have been originated using credit
criteria different from that applied to the initial mortgage loans. Following
the transfer of the additional mortgage loans to the Trust, the aggregate
characteristics of the mortgage loans then held in the Trust may vary from those
of the initial mortgage loans.

CREDIT ENHANCEMENT MAY BE INADEQUATE FOR THE CLASS A CERTIFICATES

     The credit enhancement features are intended to enhance the likelihood that
holders of the Class A Certificates will receive regular payments of interest
and principal. However, we cannot assure you that the applicable credit
enhancement will adequately cover any shortfalls in cash available to pay your
certificates as a result of delinquencies or defaults on the mortgage loans. If
delinquencies or defaults occur on the mortgage loans, neither the Master
Servicer nor any other entity will advance scheduled monthly payments of
interest and principal on delinquent or defaulted mortgage loans if such
advances in the good faith business judgment of the Master Servicer will not be
recovered.

     If substantial losses were to occur as a result of defaults and delinquent
payments on the mortgage loans, and the Certificate Insurer was unable to pay
under the certificate guaranty insurance policy, you may suffer losses.

RATING OF THE CLASS A CERTIFICATES BASED PRIMARILY ON CLAIMS-PAYING ABILITY OF
THE CERTIFICATE INSURER

     The ratings on the Class A Certificates depend primarily on the
claims-paying ability of the Certificate Insurer. Therefore, a reduction of the
rating assigned to the claims-paying ability of the Certificate Insurer may have
a corresponding reduction on the ratings assigned to the Class A Certificates.
In general, the ratings address credit risk and do not address the likelihood of
prepayments.

THE NET FUNDS CAP RATE MAY AFFECT THE YIELD ON THE CLASS A CERTIFICATES

     The pass-through rate for the Class A-1 Certificates on any distribution
date will equal the lesser of (i) one-month LIBOR plus a margin and (ii) the
weighted average of the interest rates on the mortgage loans in Loan Group I
less (a) certain trust expenses, with respect to the first twelve accrual
periods and (b) the sum of the

                                      S-14
<PAGE>
amount in (a) plus 0.50% per annum, with respect to each subsequent accrual
period (the "GROUP I NET FUNDS CAP RATE"). The pass-through rate for the
Class A-2 Certificates on any distribution date will equal the lesser of
(i) one-month LIBOR plus a margin and (ii) the weighted average of the interest
rates on the mortgage loans in Loan Group II less (a) certain trust expenses,
with respect to the first twelve accrual periods and (b) the sum of the amount
in (a) plus 0.50% per annum, with respect to each subsequent accrual period (the
"GROUP II NET FUNDS CAP RATE"). If one-month LIBOR plus the margin applicable to
the Class A-1 or Class A-2 Certificates exceeds the Group I Net Funds Cap Rate
or the Group II Net Funds Cap Rate, respectively (which may occur as a result
of, among other things, a dramatic increase in one-month LIBOR, or a rapid
prepayment of fixed-rate mortgage loans having relatively high interest rates),
it is possible that the Group I Net Funds Cap Rate or Group II Net Funds Cap
Rate will reduce the pass-through rate for the Class A-1 or Class A-2
Certificates, respectively, thereby reducing the market value of such Class A-1
or Class A-2 Certificates.

     If on any distribution date, the Group I Net Funds Cap Rate or the
Group II Net Funds Cap Rate, as the case may be, is less than the pass-through
rate of the Class A-1 or Class A-2 Certificates, respectively, the amount of any
such shortfall, up to the amount of interest that would have accrued thereon at
the related Maximum Cap (as described herein under "Description of the
Certificates--Pass-Through Rates,") plus interest accrued thereon at the
pass-through rate (the applicable "GROUP I INTEREST CARRYOVER" or "GROUP II
INTEREST CARRYOVER" and each a "CLASS A INTEREST CARRYOVER") will be payable
only to the extent of certain amounts which would otherwise be available to be
distributed to the holders of the Class X Certificates ("CLASS X
CERTIFICATEHOLDERS"). The Group I Interest Carryover and the Group II Interest
Carryover may remain unpaid on the final Distribution Date.

     The certificate guaranty insurance policy does not guarantee the payment of
any Class A Interest Carryover.

CONSUMER PROTECTION LAWS MAY LIMIT REMEDIES

     There are various federal and state laws, public policies and principles of
equity that protect customers. Among other things, these laws, policies and
principles:

     o regulate interest rates and other charges;

     o require certain disclosures to borrowers and prospective borrowers;

     o require licensing of mortgage loan originators and servicers;

     o prohibit discriminatory lending practices;

     o regulate servicing of mortgage loans;

     o regulate the use of consumer credit information; and

     o regulate debt collection practices.

     Violations of certain provisions of these laws may limit the ability of the
Master Servicer to collect all or part of the principal of or interest on the
mortgage loans, may entitle the mortgagor to a refund of amounts previously paid
and may subject the Master Servicer or the Trust to damages and administrative
enforcement. The Seller will be required to repurchase any mortgage loans which,
at the time of origination, did not comply with federal and state laws or
regulations relating to such origination.

     See "Certain Legal Aspects of the Mortgage Loans" in the Prospectus.

BOOK-ENTRY CERTIFICATES

     The Class A Certificates will be held through the book-entry system of DTC,
CEDEL and Euroclear. Transactions in the Class A Certificates can be effected
through DTC, CEDEL, Euroclear, participating organizations, indirect
participants and certain banks. As a result:

     o your ability to pledge your certificates to entities that do not
       participate in the DTC, CEDEL or Euroclear system, or to otherwise act
       with respect to your certificates, may be limited due to the lack of a
       physical certificate;

     o under a book-entry format, you may experience delays in the receipt of
       payments, since distributions will be made by the Trustee to DTC, Cedel
       and Euroclear, and not directly to you; and

                                      S-15
<PAGE>
     o the liquidity of your certificates may be reduced in the secondary
       trading market since investors may be unwilling to purchase certificates
       for which they cannot obtain physical certificates.

     See "Description of the Certificates--Book-Entry Registration" in this
Prospectus Supplement, "Annex I" attached to this Prospectus Supplement and
"Risk Factors--Risks Associated with the Securities," "Description of the
Securities--General" and "--Registration and Transfer of Securities" in the
Prospectus.

YEAR 2000 READINESS DISCLOSURE

  General

     The Master Servicer, the Trustee and the Certificate Insurer, like all
financial institutions, are faced with the challenge of correctly stating and
processing data containing dates from the year 2000 and beyond, i.e., becoming
year 2000-ready. Computers programmed with a two-digit field for identifying the
year interpret "99" and "1999", but may interpret "00" as "1900" rather than
"2000." If not remedied, this problem could create system errors and failures
resulting in the disruption of normal business operations.

     Master Servicer

     As described in "The Seller and the Master Servicer" herein, the Master
Servicer is working to resolve the potential impact of the year 2000 on the
ability of the Master Servicer's computerized information systems to accurately
process information that may be date-sensitive. However, there can be no
assurance that partial or total systems interruptions or the costs necessary to
update hardware and software will not have a material adverse effect on the
Master Servicer's business and financial condition generally, as well as on the
performance of its obligations under the pooling and servicing agreement.

     Trustee

     The Trustee warrants that the Trustee's software which is used to perform
the Trustee's services described in the Pooling and Servicing Agreement is Year
2000 Compliant (as defined below). The Trustee does not warrant and does not
assume any responsibility for the Year 2000 Compliance of any software or
services of any third party (including but not limited to the Master Servicer,
the Special Servicer, or any Subservicer). Any Year 2000 Compliance
determination is made to the Trustee's best belief and ability to so determine,
based on testing of the Trustee's software within the Trustee's own environment
as well as within scenarios designed to duplicate certain industry environments.
By purchasing any Certificate, each Certificateholder acknowledges that to the
extent that the Certificateholder's system utilizes other software applications,
programs and codes, as well as interfaces and data from sources other than the
Trustee, and to the extent the Trustee uses software from third parties, it may
affect the performance of the Trustee's software and there can be no assurance
that the Trustee's software will operate on the Certificateholder's system in a
manner that is Year 2000 Compliant.

     For purposes of this section, "YEAR 2000 COMPLIANT" or "YEAR 2000
COMPLIANCE" shall mean that the Trustee's software shall conform to the British
Standards Institution's Year 2000 conformity definition (DISC PD 2000-1; 1998),
meaning that neither performance nor functionality of the Trustee's software is
affected by dates prior to, during and after the Year 2000.

     By purchasing any Certificate, each Certificateholder acknowledges that the
exclusive remedy for the breach by the Trustee of its obligations with respect
to Year 2000 Compliance as described above shall be to remove the Trustee. The
Trustee shall have absolutely no liability to the Certificateholder for any
direct, indirect, incidental or consequential damages (even if advised of the
possibility of the same), or punitive damages, in connection with the failure of
the services provided to be Year 2000 Compliant.

  The Depository Trust Company

     With respect to year 2000 issues, DTC has informed members of the financial
community that it has developed and is implementing a program so that its
systems, as the same relate to the timely payment of distributions (including
principal and interest payments) to securityholders, book-entry deliveries, and
settlement of trades within DTC, continue to function appropriately on and after
January 1, 2000. This program includes a technical assessment and a remediation
plan, each of which is complete. Additionally, DTC's plan includes a testing
phase, which is expected to be completed within appropriate time frames.

                                      S-16
<PAGE>
     However, DTC's ability to perform properly its services is also dependent
upon other parties, including but not limited to, its participating
organizations (through which certificateholders will hold their offered
certificates), as well as the computer systems of third party service providers.
DTC has informed the financial community that it is contacting (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being year 2000 compliant and
(ii) determine the extent of their efforts for year 2000 remediation (and, as
appropriate, testing) of their services. In addition, DTC has stated that it is
in the process of developing such contingency plans as it deems appropriate.

     If problems associated with the year 2000 issue were to occur with respect
to DTC and the services described above, distributions to certificateholders
could be delayed or otherwise adversely affected.

  Risks

     If the Master Servicer, the Trustee, the Certificate Insurer or DTC is
unable to complete its year 2000 compliance by January 1, 2000, any resulting
disruptions in the collection and distribution of receipts on the mortgage loans
or amounts under the Certificate Insurance Policy could negatively affect the
Class A Certificates.

     The forward-looking statements contained in this year 2000 readiness
disclosure should be read in conjunction with the cautionary statements included
in the last paragraph on page S-2 of this Prospectus Supplement.

YEAR 2000 LEGISLATION MAY AFFECT TIMELY EXERCISE OF REMEDIES

     In July 1999, Congress approved, and the President signed into law,
legislation that limits legal liability for losses due to year 2000
computer-related errors. This legislation, among other things, protects
borrowers from foreclosure if their residential mortgage loans become delinquent
because an actual year 2000 failure results in the inability to accurately or
timely process their mortgage payments.

     This legislation is not intended to extinguish or otherwise affect a
borrower's payment obligations but instead delays the enforcement of obligations
on an otherwise defaulted mortgage loan. Borrowers seeking foreclosure
protection under this legislation must provide timely written notice and
documentation to the service of the failure of the mortgage payments to be
accurately or timely applied. Absent an extension from the Master Servicer,
borrowers will then have four weeks to make up late payments on their loans.
This legislation does not apply to mortgage loans for which a default occurs
before December 15, 1999, or for which an imminent default is foreseeable before
that date. Moreover, this legislation does not protect borrowers who deliver
notice of a year 2000 failure after March 15, 2000. Mortgage loans that remain
in default after the applicable grace period will be subject to foreclosure or
other enforcement.

     This legislation could delay the Master Servicer's ability to foreclose on
some mortgage loans during the first quarter of the year 2000. These delays
could consequently affect the timing of distributions on the Certificates.

SERVICER ALTERNATIVES TO FORECLOSURE

     The Master Servicer may foreclose on any delinquent mortgage loan or,
subject to certain limitations set forth in the pooling and servicing agreement,
work out an agreement with the mortgagor, which may involve waiving or modifying
any term of the mortgage loan. The Master Servicer may also sell any mortgage
loan that is at least 90 days delinquent. If the Master Servicer sells any such
mortgage loan for less than its outstanding balance plus all prior advances
thereon, or extends the payment period or accepts a lesser amount than stated in
the mortgage note in satisfaction of the mortgage note, your yield may be
reduced.

                                      S-17
<PAGE>
                               THE MORTGAGE POOL

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

     The statistical information presented in this Prospectus Supplement relates
only to the Mortgage Loans originated on or prior to October 1, 1999 and
conveyed to the Trust on the Closing Date (the "INITIAL MORTGAGE LOANS"). Unless
otherwise noted, all statistical percentages set forth in this Prospectus
Supplement are measured as a percentage of the aggregate balance of the Initial
Mortgage Loans or the number of Initial Mortgage Loans in the pool as of the
Cut-off Date. During the Pre-Funding Period, additional mortgage loans (the
"ADDITIONAL MORTGAGE LOANS") may be purchased for inclusion in each Loan Group
from funds on deposit in the related Pre-Funding Account and will be selected
using criteria at least as stringent as used to select the Initial Mortgage
Loans, and substantially the same representations and warranties will be made
with respect to the Additional Mortgage Loans. All Additional Mortgage Loans are
required to be adjustable-rate Mortgage Loans with mortgage rates based on
six-month LIBOR. Additional Mortgage Loans included in Loan Group I are referred
to herein as "GROUP I ADDITIONAL MORTGAGE LOANS" and Additional Mortgage Loans
included in Loan Group II are referred to herein as "GROUP II ADDITIONAL
MORTGAGE LOANS."

     Certain information with respect to the Initial Mortgage Loans to be
included in each Loan Group as of the Closing Date is set forth herein. Prior to
the Closing Date, Mortgage Loans may be removed from a Loan Group and other
Mortgage Loans may be substituted therefor. Some amortization of the Initial
Mortgage Loans may occur prior to the Closing Date. Moreover, certain of the
Initial Mortgage Loans may prepay in full, or may be determined not to meet the
eligibility requirements for the final pool of Mortgage Loans acquired by the
Trust on the Closing Date. The Seller believes that the information set forth
herein with respect to each Loan Group is representative of the characteristics
of each Loan Group as it will be constituted at the Closing Date, although
certain characteristics of the Mortgage Loans in a Loan Group may vary.

GENERAL

     The assets held by the United PanAm Mortgage Loan Trust 1999-2 (the
"TRUST") will consist principally of two groups of mortgage loans (the "GROUP I
MORTGAGE LOANS" and the "GROUP II MORTGAGE LOANS" and, together the "MORTGAGE
LOANS" or the "MORTGAGE POOL"), the Trust Accounts, the PMI Policy and the
Certificate Insurance Policy. The Group I Mortgage Loans will be in Loan Group I
and the Group II Mortgage Loans will be in Loan Group II.

     Loan Group I will contain two subgroups ("LOAN GROUP I FIXED RATE SUBGROUP"
and "LOAN GROUP I ADJUSTABLE RATE SUBGROUP"). The Mortgage Loans in Loan Group I
Fixed Rate Subgroup (the "GROUP I FIXED RATE LOANS") consist of 197 fixed-rate
Mortgage Loans with an aggregate principal balance (the "GROUP I FIXED RATE
INITIAL AGGREGATE BALANCE") of approximately $15,695,937.58 as of the Cut-off
Date. The Initial Mortgage Loans in Loan Group I Adjustable Rate Subgroup (the
"INITIAL GROUP I ADJUSTABLE RATE LOANS" and together with the GROUP I FIXED RATE
LOANS, the "INITIAL GROUP I MORTGAGE LOANS") consist of 1,238 adjustable-rate
Mortgage Loans with an aggregate principal balance as of the Cut-off Date of
approximately $131,089,947.67 (the "GROUP I ADJUSTABLE RATE INITIAL AGGREGATE
BALANCE" and together with the Group I Fixed Rate Initial Aggregate Balance, the
"INITIAL GROUP I LOAN BALANCE").

     Loan Group II will contain two subgroups ("LOAN GROUP II FIXED RATE
SUBGROUP" and "LOAN GROUP II ADJUSTABLE RATE SUBGROUP"). The Mortgage Loans in
Loan Group II Fixed Rate Subgroup (the "GROUP II FIXED RATE LOANS") consist of
13 fixed-rate Mortgage Loans with an aggregate principal balance (the "GROUP II
FIXED RATE INITIAL AGGREGATE BALANCE") of approximately $4,293,794.00 as of the
Cut-off Date. The Initial Mortgage Loans in Loan Group II Adjustable Rate
Subgroup (the "INITIAL GROUP II ADJUSTABLE RATE LOANS" and together with the
Group II Fixed Rate Loans, the "INITIAL GROUP II MORTGAGE LOANS") consist of 132
adjustable-rate Mortgage Loans with an aggregate principal balance as of the
Cut-off Date of approximately $44,531,747.98 (the "GROUP II ADJUSTABLE RATE
INITIAL AGGREGATE BALANCE" and together with the Group II Fixed Rate Initial
Aggregate Balance, the "INITIAL GROUP II LOAN BALANCE").

                                      S-18
<PAGE>
     The Group I Mortgage Loans will include the Initial Group I Mortgage Loans
and the Group I Additional Mortgage Loans. The Group II Mortgage Loans will
include the Initial Group II Mortgage Loans and the Additional Group II Mortgage
Loans. The Initial Mortgage Loans have original terms to maturity ranging from
15 to 30 years. All Initial Mortgage Loan statistics set forth herein are based
on principal balances, interest rates, terms to maturity, mortgage loan
quantities and similar statistics as of the Cut-off Date. All weighted averages
specified herein are based on the principal balances of the Initial Mortgage
Loans in the related Loan Group as of the Cut-off Date, as adjusted for the
principal payments received or advanced on or before such date (each, a "CUT-OFF
DATE PRINCIPAL BALANCE"). The "PRINCIPAL BALANCE" of a Mortgage Loan, as of any
date, is equal to the principal balance of such Mortgage Loan at its
origination, less the sum of scheduled and unscheduled payments in respect of
principal made on such Mortgage Loan prior to such date. References to
percentages of the Initial Mortgage Loans mean percentages based on the
aggregate of the Cut-off Date Principal Balances of the Mortgage Loans in the
related Loan Subgroup, unless otherwise specified. The "INITIAL POOL BALANCE" is
equal to the aggregate Principal Balances of the Initial Mortgage Loans in both
Loan Groups.

     The Depositor will purchase the Initial Mortgage Loans from the Seller
pursuant to the Mortgage Loan Purchase Agreement (the "MORTGAGE LOAN PURCHASE
AGREEMENT"), dated as of October 1, 1999, between the Seller and the Depositor.
Pursuant to the Pooling and Servicing Agreement, the Depositor will cause the
Initial Mortgage Loans to be assigned to the Trustee for the benefit of the
Certificateholders. See "The Pooling and Servicing Agreement" herein.

     On one or more dates during the Pre-Funding Period (each, an "ADDITIONAL
TRANSFER DATE"), the Seller will transfer all right, title and interest in the
applicable Additional Mortgage Loans to the Trustee in trust for the benefit of
the Certificateholders, including all scheduled payments with respect to each
such Additional Mortgage Loan due on or after the related Cut-Off Date.

     Each of the Mortgage Loans in the Mortgage Pool was or will be selected
from the Seller's portfolio of mortgage loans. All of the Mortgage Loans were or
will be originated or acquired by the Seller in the ordinary course of its
business and underwritten or re-underwritten by the Seller in accordance with
its underwriting standards as described under "Underwriting Standards" herein.

     Under the Pooling and Servicing Agreement, the Seller will make certain
representations and warranties to the Trustee relating to, among other things,
the due execution and enforceability of the Pooling and Servicing Agreement and
certain characteristics of the Mortgage Loans and, subject to certain
limitations, will be obligated to repurchase or substitute a similar mortgage
loan for any Mortgage Loan as to which there exists deficient documentation or
an uncured breach of any such representation or warranty, if such breach of any
such representation or warranty materially and adversely affects the
Certificateholders' interests in such Mortgage Loan. The Depositor will make no
representations or warranties with respect to the Mortgage Loans and will have
no obligation to repurchase or substitute Mortgage Loans with deficient
documentation or that are otherwise defective.

GROUP I FIXED RATE LOAN STATISTICS

     The Group I Fixed Rate Loans have original terms to maturity ranging from
15 years to 30 years. The following statistical information, unless otherwise
specified, is based upon the Group I Fixed Rate Initial Aggregate Balance as of
the Cut-off Date.

     The Group I Fixed Rate Loans are secured by mortgages or deeds of trust or
other similar security instruments (each, a "MORTGAGE") creating first liens on
one- to four-family residential properties consisting of detached or
semi-detached one- to four-family dwelling units, individual condominium units
and manufactured housing (each, a "MORTGAGED PROPERTY"). Approximately 22.16% of
the Group I Fixed Rate Loans had Loan-to-Value Ratios at origination in excess
of 80.00%. Approximately 1.09% of the Group I Fixed Rate Loans had Loan-to-Value
Ratios at origination greater than 90.00% but not more than 95.00%. There can be
no assurance that the Loan-to-Value Ratio of any Loan Group I Fixed Rate Loan
determined at any time after origination is less than or equal to its original
Loan-to-Value Ratio. All of the Group I Fixed Rate Loans have scheduled monthly
payments due on the first day of the month (with respect to each Mortgage Loan,
a "DUE DATE").

                                      S-19
<PAGE>
     Approximately 87.70% of the Group I Fixed Rate Loans provide for payment by
the borrower of a prepayment charge in limited circumstances on certain
prepayments. Generally, each such Group I Fixed Rate Loan provides for payment
of a prepayment charge on certain partial prepayments and all prepayments in
full made within a stated number of months that is between 12 and 60 months from
the date of origination of such Group I Fixed Rate Loan. The amount of the
prepayment charge is provided in the related mortgage note and is generally
equal to six months' interest on any amounts prepaid in excess of 20% of the
original principal balance of the related Mortgage Loan in any 12-month period.

     There are 47 Group I Fixed Rate Loans (representing approximately 26.27% of
the Group I Fixed Rate Initial Aggregate Balance) that are balloon payment
mortgage loans (each, a "BALLOON LOAN"). The monthly payment for each Balloon
Loan amortizes over 360 months, but the final payment (the "BALLOON PAYMENT") is
due on the 180th month. The amount of the Balloon Payment on each Balloon Loan
is substantially in excess of the amount of the scheduled monthly payment for
such Mortgage Loan.

     Each Group I Fixed Rate Loan accrues interest at a rate (each, a "LOAN
RATE") of not less than 7.000% per annum and not more than 14.375% per annum and
as of the Cut-off Date the weighted average Loan Rate of the Group I Fixed Rate
Loans was approximately 10.135% per annum.

     The weighted average remaining term to maturity of the Group I Fixed Rate
Loans will be approximately 303 months as of the Cut-off Date. None of the Group
I Fixed Rate Loans had a first Due Date prior to December 1, 1998 or after
October 1, 1999 or will have a remaining term to maturity of less than 174
months or greater than 360 months as of the Cut-off Date. The latest maturity
date of any Group I Fixed Rate Loan is September 1, 2029.

     The average Principal Balance of the Group I Fixed Rate Loans at
origination was approximately $79,835.73. The average Cut-off Date Principal
Balance of the Group I Fixed Rate Loans was approximately $79,674.81.

     No Group I Fixed Rate Loan had a Cut-off Date Principal Balance of greater
than approximately $237,515.09 or less than approximately $17,491.84. The Group
I Fixed Rate Loans are expected to have the following characteristics as of the
Cut-off Date (the sum in any column may not equal the total indicated due to
rounding):

                 CREDIT GRADES FOR THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
CREDIT GRADE                                                     LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
AA..........................................................         67          $  5,783,917.16             36.85%
A-..........................................................         38             3,380,334.41             21.54
B...........................................................         41             3,588,577.54             22.86
C...........................................................         41             2,464,645.37             15.70
C-..........................................................         10               478,463.10              3.05
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

                                      S-20
<PAGE>
   PRINCIPAL BALANCES OF THE GROUP I FIXED RATE LOANS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PRINCIPAL BALANCE ($)                                            LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
      0.01- 50,000.00.......................................         52          $  1,952,337.52             12.44%
 50,000.01-100,000.00.......................................         96             6,850,580.54             43.65
100,000.01-150,000.00.......................................         32             3,744,210.49             23.85
150,000.01-200,000.00.......................................         12             2,009,756.81             12.80
200,000.01-250,000.00.......................................          5             1,139,052.22              7.26
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The average Principal Balance of the Group I Fixed Rate Loans as of the Cut-off
Date was approximately $79,674.81.

           ORIGINAL TERMS TO MATURITY OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)                                           LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
180.........................................................         59          $  4,710,364.63             30.01%
360.........................................................        138            10,985,572.95             69.99
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average original term of the Group I Fixed Rate Loans as of the
Cut-off Date was approximately 306 months.

                                      S-21
<PAGE>
          REMAINING TERMS TO MATURITY OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
REMAINING TERM (MONTHS)                                          LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
121-180.....................................................         59          $  4,710,364.63             30.01%
301-360.....................................................        138            10,985,572.95             69.99
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average remaining term of the Group I Fixed Rate Loans as of the
Cut-off Date was approximately 303 months.

                 PROPERTY TYPES OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PROPERTY TYPE                                                    LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Single Family Detached......................................        149          $ 11,460,271.40             73.01%
Condominium.................................................         13               910,812.79              5.80
Manufactured Housing........................................         12               864,025.82              5.50
PUD.........................................................          3               245,091.86              1.56
2 Family....................................................         16             1,531,598.66              9.76
3 Family....................................................          1                62,920.05              0.40
4 Family....................................................          3               621,217.00              3.96
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

            STATED OCCUPANCY STATUS OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
STATED OCCUPANCY STATUS(1)                                       LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Primary.....................................................        146          $ 12,197,601.18             77.71%
Investor....................................................         51             3,498,336.40             22.29
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

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

                    PURPOSE OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PURPOSE                                                          LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Purchase....................................................         69          $  4,552,299.26             29.00%
Rate/Term Refinance.........................................         25             2,595,697.97             16.54
Cash Out Refinance..........................................        103             8,547,940.35             54.46
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

                                      S-22
<PAGE>
                   LOAN RATES OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
CURRENT LOAN RATE (%)                                            LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
 6.501 -  7.000.............................................          1          $     98,166.87              0.63%
 7.001 -  7.500.............................................          1               118,911.68              0.76
 7.501 -  8.000.............................................          7               857,025.41              5.46
 8.001 -  8.500.............................................          6               584,120.07              3.72
 8.501 -  9.000.............................................         20             1,925,392.83             12.27
 9.001 -  9.500.............................................         24             1,549,340.20              9.87
 9.501 - 10.000.............................................         39             3,732,624.78             23.78
10.001 - 10.500.............................................         17             1,441,241.36              9.18
10.501 - 11.000.............................................         23             1,859,322.43             11.85
11.001 - 11.500.............................................         17             1,124,452.52              7.16
11.501 - 12.000.............................................         16             1,045,767.07              6.66
12.000 - 12.500.............................................         12               662,556.60              4.22
12.501 - 13.000.............................................          8               342,384.49              2.18
13.001 - 13.500.............................................          1                32,842.90              0.21
13.501 - 14.000.............................................          4               286,186.77              1.82
14.001 - 14.500.............................................          1                35,601.60              0.23
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average Loan Rate of the Group I Fixed Rate Loans as of the Cut-off
Date was approximately 10.135% per annum.

  LOAN-TO-VALUE RATIOS OF THE GROUP I FIXED RATE LOANS AT TIME OF ORIGINATION

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
ORIGINAL LOAN-TO-VALUE RATIO (%)                                 LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
20.01 - 25.00...............................................          1          $     32,478.46              0.21%
30.01 - 35.00...............................................          1                39,733.66              0.25
35.01 - 40.00...............................................          3               292,746.02              1.87
40.01 - 45.00...............................................          1                57,842.49              0.37
45.01 - 50.00...............................................          1                49,974.75              0.32
50.01 - 55.00...............................................          5               323,461.69              2.06
55.01 - 60.00...............................................          6               425,406.03              2.71
60.01 - 65.00...............................................         16             1,520,383.59              9.69
65.01 - 70.00...............................................         27             1,682,612.29             10.72
70.01 - 75.00...............................................         47             3,626,264.13             23.10
75.01 - 80.00...............................................         54             4,166,257.82             26.54
80.01 - 85.00...............................................         22             1,994,824.57             12.71
85.01 - 90.00...............................................         12             1,313,368.86              8.37
90.01 - 95.00...............................................          1               170,583.22              1.09
                                                                    ---          ---------------           -------
     Total..................................................        197          $ 15,695,937.58            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average Loan-to-Value Ratio of the Group I Fixed Rate Loans at time
of origination was approximately 75.12%. The "LOAN-TO-VALUE RATIO" for a
Mortgage Loan is, in general, determined by dividing the original Principal
Balance of such Mortgage Loan by the lesser of (i) the value of the related
Mortgaged Property determined by an appraisal made for the originator of the
Mortgage Loan at the time of origination of the Mortgage Loan by an appraiser
who met the minimum requirements of Fannie Mae and Freddie Mac (or in certain
cases a review appraisal, if lower) and (ii) the purchase price paid for the
related Mortgaged Property by the Mortgagor with the proceeds of the Mortgage
Loan.

                                      S-23
<PAGE>
            GEOGRAPHIC DISTRIBUTION OF THE GROUP I FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
LOCATION                                                            LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
Arizona.........................................................         5         $    343,347.58            2.19%
Arkansas........................................................         1               32,842.90             0.21
California......................................................        37            3,767,600.16            24.00
Colorado........................................................        11            1,138,878.52             7.26
Delaware........................................................         3              127,113.80             0.81
Florida.........................................................        33            2,252,906.62            14.35
Georgia.........................................................         2              152,181.78             0.97
Illinois........................................................         9              815,824.92             5.20
Indiana.........................................................        10              671,327.21             4.28
Iowa............................................................         1               23,905.68             0.15
Maine...........................................................         1               62,948.30             0.40
Maryland........................................................         1               43,376.98             0.28
Massachusetts...................................................         2              396,445.15             2.53
Michigan........................................................         8              565,293.05             3.60
Mississippi.....................................................         1               49,974.75             0.32
Missouri........................................................         2               76,076.96             0.48
Nebraska........................................................         1               24,127.70             0.15
Nevada..........................................................         4              463,694.84             2.95
New Jersey......................................................         1               92,144.87             0.59
New Mexico......................................................         3              317,867.56             2.03
New York........................................................         3              273,439.69             1.74
North Carolina..................................................         2              138,900.92             0.88
Ohio............................................................        10              633,173.24             4.03
Oregon..........................................................         7              494,876.95             3.15
Pennsylvania....................................................         3              113,577.09             0.72
South Carolina..................................................         2              117,526.96             0.75
Tennessee.......................................................         8              320,456.18             2.04
Texas...........................................................         6              259,620.22             1.65
Utah............................................................         9              639,683.77             4.08
Washington......................................................        11            1,286,803.23             8.20
                                                                       ---         ---------------          -------
  Total.........................................................       197         $ 15,695,937.58          100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

     The greatest ZIP Code geographic concentration of Group I Fixed Rate Loans,
by Cut-off Date Principal Balance as of the Cut-off Date, was approximately
1.51% in the 98499 ZIP Code, located in Washington.

                                      S-24
<PAGE>
             DOCUMENTATION LEVEL OF THE GROUP I FIXED RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
DOCUMENTATION LEVEL                                                 LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
Full Documentation..............................................       141         $ 10,987,221.76            70.00%
Stated Income...................................................        45            3,709,067.67            23.63
Flex Documentation..............................................        11              999,648.15             6.37
                                                                       ---         ---------------          -------
     Total......................................................       197         $ 15,695,937.58           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

- ------------------
(1) For a description of each documentation level, see "The Mortgage
Pool--Underwriting Standards" herein.

INITIAL GROUP I ADJUSTABLE RATE LOAN STATISTICS

     The Initial Group I Adjustable Rate Loans have original terms to maturity
of 30 years. The following statistical information, unless otherwise specified,
is based upon the Group I Adjustable Rate Initial Aggregate Balance as of the
Cut-off Date.

     The Initial Group I Adjustable Rate Loans are secured by Mortgages creating
first liens on Mortgaged Properties. Approximately 23.65% of the Initial Group I
Adjustable Rate Loans had Loan-to-Value Ratios at origination in excess of
80.00%. Approximately 0.27% of the Initial Group I Adjustable Rate Loans had
Loan-to-Value Ratios at origination greater than 90.00% but not more than
96.43%. There can be no assurance that the Loan-to-Value Ratio of any Initial
Group I Adjustable Rate Loan determined at any time after origination is less
than or equal to its original Loan-to-Value Ratio. All of the Initial Group I
Adjustable Rate Loans have Due Dates on the first day of the month.

     Approximately 85.42% of the Initial Group I Adjustable Rate Loans provide
for payment by the mortgagor of a prepayment charge in limited circumstances on
certain prepayments. Generally, each Initial Group I Adjustable Rate Loan
provides for payment of a prepayment charge on certain partial prepayments and
all prepayments in full made within a stated number of months that is between 12
and 60 months from the date of origination of such Initial Group I Adjustable
Rate Loan. The amount of the prepayment charge is provided in the related
Mortgage Note and is generally equal to six months' interest on any amounts
prepaid in excess of 20% of the original Principal Balance of the related
Mortgage Loan in any 12 month period.

     The weighted average remaining term to maturity of the Initial Group I
Adjustable Rate Loans is approximately 359 months as of the Cut-off Date. None
of the Initial Group I Adjustable Rate Loans had a first Due Date prior to April
1, 1997 or after November 1, 1999 or will have a remaining term to maturity of
less than 330 months or greater than 360 months as of the Cut-off Date. The
latest maturity date of any Initial Group I Adjustable Rate Loan is October 1,
2029.

     The average Principal Balance of the Initial Group I Adjustable Rate Loans
at origination was approximately $105,972.55. The average Cut-off Date Principal
Balance of the Initial Group I Adjustable Rate Loans was approximately
$105,888.49.

     No Initial Group I Adjustable Rate Loan had a Cut-off Date Principal
Balance of greater than approximately $440,000.00 or less than approximately
$14,000.00.

     Generally, the Initial Group I Adjustable Rate Loans provide for
semi-annual adjustments to the Loan Rates thereon and for corresponding
adjustments to the monthly payment amounts due thereon, in each case on each
adjustment date applicable thereto (each such date, an "ADJUSTMENT DATE");
provided, that the first adjustment for such Mortgage Loans will occur after an
initial period of two years in the case of 81.84% of the Initial Group I
Adjustable Rate Loans and three years in the case of 15.15% of the Initial Group
I Adjustable Rate Loans (each such Mortgage Loan, a "DELAYED FIRST ADJUSTMENT
MORTGAGE LOAN"). On each Adjustment Date for an Initial Group I Adjustable Rate
Loan, the Loan Rate thereon will be adjusted to equal the sum, rounded to the
nearest or next highest multiple of 0.125%, of Six-Month LIBOR (as defined
below) and a fixed percentage amount (the "GROSS MARGIN"). The Loan Rate on each
Delayed First Adjustment Mortgage Loan in the Initial Group I Adjustable Rate
Loan will not increase by more than 3.000% per annum on the first related
Adjustment Date (the

                                      S-25
<PAGE>
"INITIAL PERIODIC RATE CAP") and 1.000% on any Adjustment Date thereafter (the
"PERIODIC RATE CAP"). The Loan Rate on the remaining Initial Group I Adjustable
Rate Loans will not increase by more than 1.000% per annum on any related
Adjustment Date. The Initial Group I Adjustable Rate Loans have a weighted
average Initial Periodic Rate Cap of approximately 2.940% per annum and a
weighted average Periodic Rate Cap of approximately 1.000% per annum thereafter.
Each Loan Rate on each such Initial Group I Adjustable Rate Loan will not exceed
a specified maximum Loan Rate over the life of such Initial Group I Adjustable
Rate Loan (the "MAXIMUM LOAN RATE"). The Initial Group I Adjustable Rate Loans
that are Delayed First Adjustment Mortgage Loans have a weighted average Initial
Periodic Rate Cap of approximately 3.000% per annum and a weighted average
Periodic Rate Cap of approximately 1.000% per annum thereafter. Effective with
the first monthly payment due on each Initial Group I Adjustable Rate Loan with
an adjustable Loan Rate after each related Adjustment Date, the monthly payment
amount will be adjusted to an amount that will amortize fully the outstanding
Principal Balance of the related Mortgage Loan over its remaining term, and pay
interest at the Loan Rate as so adjusted. Due to the application of the Periodic
Rate Caps and the Maximum Loan Rates, the Loan Rate on each such Mortgage Loan,
as adjusted on any related Adjustment Date, may be less than the sum of Six-
Month LIBOR and the related Gross Margin, rounded as described herein. See
"--The Index" herein. None of the Initial Group I Adjustable Rate Loans will
permit the related mortgagor to convert the adjustable Loan Rate thereon to a
fixed Loan Rate.

     All of the Initial Group I Adjustable Rate Loans have adjustable Loan
Rates. Such Initial Group I Adjustable Rate Loans had Loan Rates as of the
Cut-off Date of not less than 6.800% per annum and not more than 14.000% per
annum and the weighted average of such Loan Rates was approximately 10.042% per
annum. As of the Cut-off Date, such Initial Group I Adjustable Rate Loans had
Gross Margins ranging from 4.625% to 8.500% and Maximum Loan Rates ranging from
12.750% per annum to 21.000% per annum. As of the Cut-off Date with respect to
such Initial Group I Adjustable Rate Loans, the weighted average Gross Margin
was approximately 6.390%, and the weighted average Maximum Loan Rate was
approximately 16.997% per annum. The latest next Adjustment Date following the
Cut-off Date on any such Initial Group I Adjustable Rate Loan occurs on
October 1, 2002 and the weighted average next Adjustment Date for all such
Initial Group I Adjustable Rate Loans following the Cut-off Date is
approximately September 1, 2001.

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

          CREDIT GRADES FOR THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
CREDIT GRADE                                                      LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                              <C>            <C>                  <C>
AA............................................................        313        $ 34,393,550.51            26.24%
A-............................................................        359          44,172,211.00            33.70
B.............................................................        273          27,110,036.25            20.68
C.............................................................        232          20,791,917.53            15.86
C-............................................................         61           4,622,232.38             3.53
                                                                    -----        ---------------          -------
     Total....................................................      1,238        $131,089,947.67           100.00%
                                                                    -----        ---------------          -------
                                                                    -----        ---------------          -------
</TABLE>

                                      S-26
<PAGE>
   PRINCIPAL BALANCES OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS AS OF THE
                                  CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
PRINCIPAL BALANCE ($)                                            LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                             <C>            <C>                   <C>
      0.01 -  50,000.00......................................        183        $   7,011,268.37             5.35%
 50,000.01 - 100,000.00......................................        499           37,021,108.52            28.24
100,000.01 - 150,000.00......................................        286           34,871,159.53            26.60
150,000.01 - 200,000.00......................................        169           29,299,969.72            22.35
200,000.01 - 250,000.00......................................         91           19,917,418.61            15.19
250,000.01 - 300,000.00......................................          6            1,580,657.12             1.21
300,000.01 - 350,000.00......................................          3              948,365.80             0.72
400,000.01 - 450,000.00......................................          1              440,000.00             0.34
                                                                   -----        ----------------           ------
     Total...................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
                                                                   -----        ----------------           ------
</TABLE>

     The average Principal Balance of the Initial Group I Adjustable Rate Loans
as of the Cut-off Date was approximately $105,888.49.

    REMAINING TERMS TO MATURITY OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
REMAINING TERM (MONTHS)                                          LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                             <C>            <C>                   <C>
301 - 360....................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
     Total...................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
                                                                   -----        ----------------           ------
</TABLE>

     The weighted average remaining term of the Initial Group I Adjustable Rate
Loans as of the Cut-off Date was approximately 359 months.

          PROPERTY TYPES OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
PROPERTY TYPE                                                    LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                             <C>            <C>                   <C>
Single Family Detached.......................................        922        $  94,558,128.49            72.13%
Condominium..................................................         82            8,824,828.06             6.73
Manufactured Housing.........................................         48            4,494,064.38             3.43
PUD..........................................................         73            9,413,324.34             7.18
2 Family.....................................................         82            8,607,556.24             6.57
3 Family.....................................................          9            1,584,574.47             1.21
4 Family.....................................................         22            3,607,471.69             2.75
                                                                   -----        ----------------           ------
     Total...................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
                                                                   -----        ----------------           ------
</TABLE>

                                      S-27
<PAGE>
      STATED OCCUPANCY STATUS OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
STATED OCCUPANCY STATUS(1)                                       LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                             <C>            <C>                   <C>
Primary......................................................      1,033        $ 112,991,877.27            86.19%
Investor.....................................................        202           17,764,738.90            13.55
Second Home..................................................          3              333,331.50             0.25
                                                                   -----        ----------------           ------
     Total...................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
                                                                   -----        ----------------           ------
</TABLE>

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

              PURPOSE OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
PURPOSE                                                          LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                             <C>            <C>                   <C>
Purchase.....................................................        514        $  51,900,705.45            39.59%
Rate/Term Refinance..........................................        168           19,582,893.44            14.94
Cash Out Refinance...........................................        556           59,606,348.78            45.47
                                                                   -----        ----------------           ------
     Total...................................................      1,238        $ 131,089,947.67           100.00%
                                                                   -----        ----------------           ------
                                                                   -----        ----------------           ------
</TABLE>

                                      S-28
<PAGE>
 LOAN RATES OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
CURRENT LOAN RATE (%)                                             LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                              <C>            <C>                  <C>
 6.501 -  7.000...............................................          1        $     87,000.00             0.07%
 7.001 -  7.500...............................................          6             816,659.00             0.62
 7.501 -  8.000...............................................         28           4,053,635.75             3.09
 8.001 -  8.500...............................................         60           8,208,628.29             6.26
 8.501 -  9.000...............................................        138          17,237,496.19            13.15
 9.001 -  9.500...............................................        138          16,994,528.99            12.96
 9.501 - 10.000...............................................        201          22,875,689.03            17.45
10.001 - 10.500...............................................        168          16,771,600.18            12.79
10.501 - 11.000...............................................        185          19,060,839.92            14.54
11.001 - 11.500...............................................        133          11,466,984.32             8.75
11.501 - 12.000...............................................        107           8,959,810.45             6.83
12.001 - 12.500...............................................         41           2,806,467.48             2.14
12.501 - 13.000...............................................         19           1,047,447.13             0.80
13.001 - 13.500...............................................          9             519,020.16             0.40
13.501 - 14.000...............................................          4             184,140.78             0.14
                                                                    -----        ---------------          -------
            Total.............................................      1,238        $131,089,947.67           100.00%
                                                                    -----        ---------------          -------
                                                                    -----        ---------------          -------
</TABLE>

The weighted average Loan Rate of the Initial Group I Adjustable Rate Loans as
of the Cut-off Date was approximately 10.042% per annum.

  LOAN-TO-VALUE RATIOS OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS AT TIME OF
                                  ORIGINATION

<TABLE>
<CAPTION>
                                                                                                     % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
ORIGINAL LOAN-TO-VALUE RATIO (%)                                  LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                              <C>            <C>                  <C>
15.01 -  20.00................................................          1        $     50,000.00             0.04%
25.01 -  30.00................................................          4             141,929.19             0.11
30.01 -  35.00................................................          6             328,423.04             0.25
35.01 -  40.00................................................          2             118,146.88             0.09
40.01 -  45.00................................................          3             121,293.35             0.09
45.01 -  50.00................................................          9             574,065.57             0.44
50.01 -  55.00................................................         16           1,541,135.74             1.18
55.01 -  60.00................................................         23           1,713,285.30             1.31
60.01 -  65.00................................................         68           6,363,164.18             4.85
65.01 -  70.00................................................        132          13,536,388.92            10.33
70.01 -  75.00................................................        207          21,716,966.67            16.57
75.01 -  80.00................................................        504          53,879,911.99            41.10
80.01 -  85.00................................................        166          18,887,517.29            14.41
85.01 -  90.00................................................         94          11,759,957.54             8.97
90.01 -  95.00................................................          2             222,968.06             0.17
95.01 - 100.00................................................          1             134,793.95             0.10
                                                                    -----        ---------------          -------
            Total.............................................      1,238        $131,089,947.67           100.00%
                                                                    -----        ---------------          -------
                                                                    -----        ---------------          -------
</TABLE>

The weighted average Loan-to-Value Ratio of the Initial Group I Adjustable Rate
Loans at time of origination was approximately 77.76%.

                                      S-29
<PAGE>
      GEOGRAPHIC DISTRIBUTION OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                    % OF AGGREGATE
                                                                 NUMBER        PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
LOCATION                                                         LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- -------------------------------------------------------------   -----------    -----------------    ------------------
<S>                                                             <C>            <C>                  <C>
Alaska.......................................................          1        $    255,357.12             0.19%
Arizona......................................................         26           2,471,873.96             1.89
Arkansas.....................................................          1              62,000.00             0.05
California...................................................        270          39,586,203.49            30.20
Colorado.....................................................         91           9,445,431.88             7.21
Connecticut..................................................          3             428,952.45             0.33
Delaware.....................................................          1              72,000.00             0.05
District of Columbia.........................................          1             176,060.91             0.13
Florida......................................................        110           8,917,800.04             6.80
Georgia......................................................         23           1,892,159.28             1.44
Idaho........................................................          4             321,164.86             0.24
Illinois.....................................................        185          18,191,887.66            13.88
Indiana......................................................         20           1,516,167.40             1.16
Kansas.......................................................          1             212,377.74             0.16
Kentucky.....................................................          4             337,370.79             0.26
Maine........................................................          2             237,341.62             0.18
Maryland.....................................................          6             675,111.75             0.51
Massachusetts................................................          9           1,262,883.74             0.96
Michigan.....................................................         72           5,177,930.59             3.95
Minnesota....................................................          4             335,710.25             0.26
Missouri.....................................................          2              79,900.00             0.06
Montana......................................................          1              65,000.00             0.05
Nebraska.....................................................          2             316,685.22             0.24
Nevada.......................................................         20           2,019,458.95             1.54
New Hampshire................................................          2             242,018.43             0.18
New Jersey...................................................         13           1,791,032.96             1.37
New Mexico...................................................         27           2,519,573.32             1.92
New York.....................................................          3             447,017.03             0.34
North Carolina...............................................          2             146,325.00             0.11
Ohio.........................................................        109           8,180,143.53             6.24
Oklahoma.....................................................          4             339,101.84             0.26
Oregon.......................................................         25           2,687,171.47             2.05
Pennsylvania.................................................         12             628,906.17             0.48
South Carolina...............................................          1              66,689.82             0.05
Tennessee....................................................         19           1,449,602.33             1.11
Texas........................................................          2             185,311.89             0.14
Utah.........................................................         71           7,722,234.77             5.89
Vermont......................................................          1             170,117.70             0.13
Virginia.....................................................          6             621,262.66             0.47
Washington...................................................         61           8,088,968.24             6.17
West Virginia................................................          8             663,460.87             0.51
Wisconsin....................................................         13           1,084,179.94             0.83
                                                                   -----        ---------------           ------
  Total......................................................      1,238        $131,089,947.67           100.00%
                                                                   -----        ---------------           ------
                                                                   -----        ---------------           ------
</TABLE>

     The greatest ZIP Code geographic concentration of Initial Group I
Adjustable Rate Loans, by Group I Adjustable Rate Initial Aggregate Balance as
of the Cut-off Date, was approximately 0.73% in the 81007 ZIP Code, located in
Colorado.

                                      S-30
<PAGE>
      DOCUMENTATION LEVELS OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
DOCUMENTATION LEVEL                                              LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Full Documentation..........................................         928         $ 97,498,845.12             74.38%
Stated Income...............................................         274           29,541,346.79             22.54
Flex Documentation..........................................          36            4,049,755.76              3.09
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

- ------------------
(1) For a description of each documentation level, see "The Mortgage
    Pool--Underwriting Standards" herein.

        MAXIMUM LOAN RATES OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
MAXIMUM LOAN RATE (%)                                            LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
12.501 - 13.000.............................................           1         $    142,614.82              0.11%
13.501 - 14.000.............................................           6              728,753.01              0.56
14.001 - 14.500.............................................           8            1,224,761.63              0.93
14.501 - 15.000.............................................          30            4,425,690.74              3.38
15.001 - 15.500.............................................          64            8,651,079.25              6.60
15.501 - 16.000.............................................         134           16,683,664.98             12.73
16.001 - 16.500.............................................         136           16,591,453.81             12.66
16.501 - 17.000.............................................         200           22,744,892.45             17.35
17.001 - 17.500.............................................         168           16,869,938.31             12.87
17.501 - 18.000.............................................         182           18,678,478.47             14.25
18.001 - 18.500.............................................         131           11,212,951.50              8.55
18.501 - 19.000.............................................         105            8,578,593.15              6.54
19.000 - 19.500.............................................          42            3,006,217.48              2.29
19.501 - 20.000.............................................          19            1,047,447.13              0.80
20.001 - 20.500.............................................           8              319,270.16              0.24
20.501 - 21.000.............................................           4              184,140.78              0.14
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

The weighted average Maximum Loan Rate of the Initial Group I Adjustable Rate
Loans as of the Cut-off Date was approximately 16.997% per annum.

                                      S-31
<PAGE>
           GROSS MARGINS OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
GROSS MARGINS (%)                                                LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
4.501 - 5.000...............................................          26         $  2,788,348.13              2.13%
5.001 - 5.500...............................................         150           16,879,809.19             12.88
5.501 - 6.000...............................................         241           26,804,789.67             20.45
6.001 - 6.500...............................................         242           27,060,122.79             20.64
6.501 - 7.000...............................................         306           33,734,033.71             25.73
7.001 - 7.500...............................................         205           18,710,681.42             14.27
7.501 - 8.000...............................................          61            4,675,223.62              3.57
8.001 - 8.500...............................................           7              436,939.14              0.33
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

The weighted average Gross Margin of the Initial Group I Adjustable Rate Loans
as of the Cut-off Date was approximately 6.390%.

                                      S-32
<PAGE>
       NEXT ADJUSTMENT DATE FOR THE INITIAL GROUP I ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                      NEXT ADJUSTMENT                           OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
                        CHANGE DATE                              LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
10/01/99....................................................           4         $    660,520.95              0.50%
11/01/99....................................................           7              940,593.92              0.72
12/01/99....................................................           1               94,048.92              0.07
01/01/00....................................................           4              471,458.40              0.36
02/01/00....................................................           1              144,417.30              0.11
03/01/00....................................................           8            1,408,050.99              1.07
04/01/00....................................................           2              292,000.00              0.22
07/01/00....................................................           1               45,115.59              0.03
08/01/00....................................................           2              311,622.35              0.24
09/01/00....................................................           5              563,691.57              0.43
10/01/00....................................................           2              352,041.70              0.27
12/01/00....................................................           2              270,027.93              0.21
01/01/01....................................................           1              110,725.00              0.08
02/01/01....................................................           1               94,269.68              0.07
03/01/01....................................................           2              304,842.70              0.23
04/01/01....................................................          41            4,223,453.59              3.22
05/01/01....................................................          64            6,252,670.04              4.77
06/01/01....................................................          57            5,985,239.79              4.57
07/01/01....................................................         166           16,260,667.72             12.40
08/01/01....................................................         287           30,420,614.19             23.21
09/01/01....................................................         297           32,871,063.59             25.08
10/01/01....................................................          91            9,151,255.00              6.98
02/01/02....................................................           1              177,963.52              0.14
04/01/02....................................................           3              205,796.77              0.16
05/01/02....................................................           7              518,069.78              0.40
06/01/02....................................................           4              522,803.90              0.40
07/01/02....................................................          18            1,701,567.27              1.30
08/01/02....................................................          40            4,225,475.82              3.22
09/01/02....................................................          76            8,233,004.69              6.28
10/01/02....................................................          43            4,276,875.00              3.26
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
INITIAL PERIODIC RATE CAP (%)                                    LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
1.00........................................................          26         $  3,941,606.76              3.01%
3.00........................................................       1,212          127,148,340.91             96.99
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

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

(1) Relates solely to initial rate adjustments.

                                      S-33
<PAGE>
 SUBSEQUENT PERIODIC RATE CAPS OF THE INITIAL GROUP I ADJUSTABLE RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                 NUMBER         PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PERIODIC RATE CAP (%)                                            LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
1.00........................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
     Total..................................................       1,238         $131,089,947.67            100.00%
                                                                   -----         ---------------           -------
                                                                   -----         ---------------           -------
</TABLE>

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

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

GROUP II FIXED RATE LOAN STATISTICS

     The Group II Fixed Rate Loans have original terms to maturity ranging from
15 years to 30 years. The following statistical information, unless otherwise
specified, is based upon the Group II Fixed Rate Initial Aggregate Balance as of
the Cut-off Date.

     The Group II Fixed Rate Loans are secured by Mortgages creating first liens
on Mortgaged Properties. Approximately 5.64% of the Group II Fixed Rate Loans
had Loan-to-Value Ratios at origination in excess of 80.00%. None of the
Group II Fixed Rate Loans had Loan-to-Value Ratios at origination greater than
90.00%. There can be no assurance that the Loan-to-Value Ratio of any Loan
Group II Fixed Rate Loan determined at any time after origination is less than
or equal to its original Loan-to-Value Ratio. All of the Group II Fixed Rate
Loans have Due Dates on the first day of the month.

     Approximately 92.56% of the Group II Fixed Rate Loans provide for payment
by the borrower of a prepayment charge in limited circumstances on certain
prepayments. Generally, each such Group II Fixed Rate Loan provides for payment
of a prepayment charge on certain partial prepayments and all prepayments in
full made within a stated number of months that is between 12 and 60 months from
the date of origination of such Group II Fixed Rate Loan. The amount of the
prepayment charge is provided in the related mortgage note and is generally
equal to six months' interest on any amounts prepaid in excess of 20% of the
original principal balance of the related Mortgage Loan in any 12-month period.

     There are 6 Group II Fixed Rate Loans (representing approximately 38.12% of
the Group II Fixed Rate Initial Aggregate Balance) that are Balloon Loans. The
monthly payment for each Balloon Loan amortizes over 360 months, but the Balloon
Payment is due on the 180th month. The amount of the Balloon Payment on each
Balloon Loan is substantially in excess of the amount of the scheduled monthly
payment for such Mortgage Loan.

     The Loan Rate for each Group II Fixed Rate Loan is not less than 8.250% per
annum and not more than 10.990% per annum and as of the Cut-off Date the
weighted average Loan Rate of the Group II Fixed Rate Loans was approximately
8.992% per annum.

     The weighted average remaining term to maturity of the Group II Fixed Rate
Loans will be approximately 289 months as of the Cut-off Date. None of the
Group II Fixed Rate Loans had a first Due Date prior to May 1, 1999 or after
September 1, 1999 or will have a remaining term to maturity of less than
177 months or greater than 360 months as of the Cut-off Date. The latest
maturity date of any Group II Fixed Rate Loan is August 1, 2029.

     The average Principal Balance of the Group II Fixed Rate Loans at
origination was approximately $330,730.77. The average Cut-off Date Principal
Balance of the Group II Fixed Rate Loans was approximately $330,291.85.

     No Group II Fixed Rate Loan had a Cut-off Date Principal Balance of greater
than approximately $519,380.59 or less than approximately $242,004.36. The
Group II Fixed Rate Loans are expected to have the following characteristics as
of the Cut-off Date (the sum in any column may not equal the total indicated due
to rounding):

                                      S-34
<PAGE>
                CREDIT GRADES FOR THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
CREDIT GRADE                                                      LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                              <C>            <C>                   <C>
AA............................................................          4         $ 1,276,322.55             29.72%
A-............................................................          9           3,017,471.45             70.28
                                                                    -----         --------------            ------
     Total....................................................         13         $ 4,293,794.00            100.00%
                                                                    -----         --------------            ------
                                                                    -----         --------------            ------
</TABLE>

   PRINCIPAL BALANCES OF THE GROUP II FIXED RATE LOANS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
PRINCIPAL BALANCE ($)                                             LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                              <C>            <C>                   <C>
200,000.01 - 250,000.00.......................................          1         $   242,004.36              5.64%
250,000.01 - 300,000.00.......................................          5           1,295,323.59             30.17
300,000.01 - 350,000.00.......................................          2             635,469.17             14.80
350,000.01 - 400,000.00.......................................          3           1,166,174.26             27.16
400,000.01 - 450,000.00.......................................          1             435,442.03             10.14
500,000.01 - 550,000.00.......................................          1             519,380.59             12.10
                                                                    -----         --------------            ------
     Total....................................................         13         $ 4,293,794.00            100.00%
                                                                    -----         --------------            ------
                                                                    -----         --------------            ------
</TABLE>

The average Principal Balance of the Group II Fixed Rate Loans as of the Cut-off
Date was approximately $330,291.85.

          ORIGINAL TERMS TO MATURITY OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)                                            LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                              <C>            <C>                   <C>
180...........................................................          6         $ 1,636,845.62             38.12%
360...........................................................          7           2,656,948.38             61.88
                                                                    -----         --------------            ------
     Total....................................................         13         $ 4,293,794.00            100.00%
                                                                    -----         --------------            ------
                                                                    -----         --------------            ------
</TABLE>

The weighted average original term of the Group II Fixed Rate Loans as of the
Cut-off Date was approximately 291 months.

          REMAINING TERMS TO MATURITY OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                 OF MORTGAGE    OUTSTANDING AS OF     OUTSTANDING AS OF
REMAINING TERM (MONTHS)                                           LOANS         THE CUT-OFF DATE      THE CUT-OFF DATE
- --------------------------------------------------------------   -----------    ------------------    ------------------
<S>                                                              <C>            <C>                   <C>
121 - 180.....................................................          6         $ 1,636,845.62             38.12%
301 - 360.....................................................          7           2,656,948.38             61.88
                                                                    -----         --------------            ------
     Total....................................................         13         $ 4,293,794.00            100.00%
                                                                    -----         --------------            ------
                                                                    -----         --------------            ------
</TABLE>

The weighted average remaining term of the Group II Fixed Rate Loans as of the
Cut-off Date was approximately 289 months.

                                      S-35
<PAGE>
                PROPERTY TYPES OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PROPERTY TYPE                                                    LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Single Family Detached......................................         12           $4,029,279.06              93.84%
PUD.........................................................          1              264,514.94               6.16
                                                                    ---           -------------            -------
     Total..................................................         13           $4,293,794.00             100.00%
                                                                    ---           -------------            -------
                                                                    ---           -------------            -------
</TABLE>

            STATED OCCUPANCY STATUS OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
STATED OCCUPANCY STATUS(1)                                       LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Primary.....................................................         11           $3,718,764.30              86.61%
Investor....................................................          2              575,029.70              13.39
                                                                    ---           -------------            -------
     Total..................................................         13           $4,293,794.00             100.00%
                                                                    ---           -------------            -------
                                                                    ---           -------------            -------
</TABLE>

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

                    PURPOSE OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PURPOSE                                                          LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Purchase....................................................          3           $  958,148.17              22.31%
Rate/Term Refinance.........................................          1              398,849.02               9.29
Cash Out Refinance..........................................          9            2,936,796.81              68.40
                                                                    ---           -------------            -------
     Total..................................................         13           $4,293,794.00             100.00%
                                                                    ---           -------------            -------
                                                                    ---           -------------            -------
</TABLE>

                  LOAN RATES OF THE GROUP II FIXED RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
LOAN RATE(%)                                                     LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
 8.001 -  8.500.............................................          5           $1,718,959.71              40.03%
 8.501 -  9.000.............................................          3            1,091,228.74              25.41
 9.001 -  9.500.............................................          3              816,948.96              19.03
 9.501 - 10.000.............................................          1              398,849.02               9.29
10.501 - 11.000.............................................          1              267,807.57               6.24
                                                                    ---           -------------            -------
     Total..................................................         13           $4,293,794.00             100.00%
                                                                    ---           -------------            -------
                                                                    ---           -------------            -------
</TABLE>

The weighted average Loan Rate of the Group II Fixed Rate Loans as of the
Cut-off Date was approximately 8.992% per annum.

                                      S-36
<PAGE>
  LOAN-TO-VALUE RATIOS OF THE GROUP II FIXED RATE LOANS AT TIME OF ORIGINATION

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
ORIGINAL LOAN-TO-VALUE RATIO (%)                                    LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
50.01 - 55.00...................................................         2          $  651,677.50             15.18%
60.01 - 65.00...................................................         2             918,229.61             21.39
65.01 - 70.00...................................................         3             955,661.31             22.26
70.01 - 75.00...................................................         1             316,143.81              7.36
75.01 - 80.00...................................................         4           1,210,077.41             28.18
80.01 - 85.00...................................................         1             242,004.36              5.64
                                                                       ---          -------------           -------
  Total.........................................................        13          $4,293,794.00            100.00%
                                                                       ---          -------------           -------
                                                                       ---          -------------           -------
</TABLE>

The weighted average Loan-to-Value Ratio of the Group II Fixed Rate Loans at
time of origination was approximately 69.43%.

   GEOGRAPHIC DISTRIBUTION OF THE INITIAL GROUP II FIXED RATE LOAN MORTGAGED
                                   PROPERTIES

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                  NUMBER          PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                  OF MORTGAGE     OUTSTANDING AS OF    OUTSTANDING AS OF
LOCATION                                                           LOANS          THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------------------------------------------------------------   ------------    -----------------    -----------------
<S>                                                               <C>             <C>                  <C>
California.....................................................        11           $3,625,986.43             84.45%
Connecticut....................................................         1              400,000.00              9.32
Washington.....................................................         1              267,807.57              6.24
                                                                       --           -------------           -------
  Total........................................................        13           $4,293,794.00            100.00%
                                                                       --           -------------           -------
                                                                       --           -------------           -------
</TABLE>

     The greatest ZIP Code geographic concentration of Group II Fixed Rate
Loans, by Cut-off Date Principal Balance as of the Cut-off Date, was
approximately 12.10% in the 94941 ZIP Code, located in California.

            DOCUMENTATION LEVEL OF THE GROUP II FIXED RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
DOCUMENTATION LEVEL                                                 LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
Full Documentation..............................................        11          $3,627,137.41             84.47%
Stated Income...................................................         2             666,656.59             15.53
                                                                       ---          -------------           -------
  Total.........................................................        13          $4,293,794.00            100.00%
                                                                       ---          -------------           -------
                                                                       ---          -------------           -------
</TABLE>

(1) For a description of each documentation level, see "The Mortgage
Pool--Underwriting Standards" herein.

INITIAL GROUP II ADJUSTABLE RATE LOAN STATISTICS

     The Initial Group II Adjustable Rate Loans have original terms to maturity
of 30 years. The following statistical information, unless otherwise specified,
is based upon the Group II Adjustable Rate Initial Aggregate Balance as of the
Cut-off Date.

     The Initial Group II Adjustable Rate Loans are secured by Mortgages
creating first liens on Mortgaged Properties. Approximately 21.14% of the
Initial Group II Adjustable Rate Loans had Loan-to-Value Ratios at origination
in excess of 80.00%. None of the Initial Group II Adjustable Rate Loans had
Loan-to-Value Ratios at origination greater than 90.00%. There can be no
assurance that the Loan-to-Value Ratio of any Initial Group II Adjustable Rate
Loan determined at any time after origination is less than or equal to its
original Loan-to-Value Ratio. All of the Initial Group II Adjustable Rate Loans
have Due Dates on the first day of the month.

                                      S-37
<PAGE>
     Approximately 84.90% of the Initial Group II Adjustable Rate Loans provide
for payment by the mortgagor of a prepayment charge in limited circumstances on
certain prepayments. Generally, each Initial Group II Adjustable Rate Loan
provides for payment of a prepayment charge on certain partial prepayments and
all prepayments in full made within a stated number of months that is between 12
and 60 months from the date of origination of such Initial Group II Adjustable
Rate Loan. The amount of the prepayment charge is provided in the related
Mortgage Note and is generally equal to six months' interest on any amounts
prepaid in excess of 20% of the original Principal Balance of the related
Mortgage Loan in any 12 month period.

     The weighted average remaining term to maturity of the Initial Group II
Adjustable Rate Loans is approximately 358 months as of the Cut-off Date. None
of the Initial Group II Adjustable Rate Loans had a first Due Date prior to
August 1, 1998 or after November 1, 1999 or will have a remaining term to
maturity of less than 345 months or greater than 360 months as of the Cut-off
Date. The latest maturity date of any Initial Group II Adjustable Rate Loan is
October 1, 2029.

     The average Principal Balance of the Initial Group II Adjustable Rate Loans
at origination was approximately $337,740.80. The average Cut-off Date Principal
Balance of the Initial Group II Adjustable Rate Loans was approximately
$337,361.73.

     No Initial Group II Adjustable Rate Loan had a Cut-off Date Principal
Balance of greater than approximately $689,592.63 or less than approximately
$240,800.00.

     Generally, the Initial Group II Adjustable Rate Loans are Delayed First
Adjustment Mortgage Loans; provided, that the first adjustment for such Delayed
First Adjustment Mortgage Loans will occur after an initial period of two years
in the case of 70.34% of the Initial Group II Adjustable Rate Loans and three
years in the case of 22.31% of the Initial Group II Adjustable Rate Loans. On
each Adjustment Date for an Initial Group II Adjustable Rate Loan, the Loan Rate
thereon will be adjusted to equal the sum, rounded to the nearest or next
highest multiple of 0.125%, of Six-Month LIBOR (as defined below) and a Gross
Margin. The Loan Rate on each Delayed First Adjustment Mortgage Loan in the
Initial Group II Adjustable Rate Loan will not increase by more than the Initial
Periodic Rate Cap on the first Adjustment Date and 1.000% on any Adjustment Date
thereafter (the "PERIODIC RATE CAP"). The Loan Rate on the remaining Initial
Group II Adjustable Rate Loans will not increase by more than 1.000% per annum
on any related Adjustment Date. The Initial Group II Adjustable Rate Loans have
a weighted average Initial Periodic Rate Cap of approximately 2.853% per annum
and a weighted average Periodic Rate Cap of approximately 1.000% per annum
thereafter. Each Loan Rate on each such Initial Group II Adjustable Rate Loan
will not exceed the Maximum Loan Rate. The Initial Group II Adjustable Rate
Loans that are Delayed First Adjustment Mortgage Loans have a weighted average
Initial Periodic Rate Cap of approximately 3.000% per annum and a weighted
average Periodic Rate Cap of approximately 1.000% per annum thereafter.
Effective with the first monthly payment due on each Initial Group II Adjustable
Rate Loan with an adjustable Loan Rate after each related Adjustment Date, the
monthly payment amount will be adjusted to an amount that will amortize fully
the outstanding Principal Balance of the related Mortgage Loan over its
remaining term, and pay interest at the Loan Rate as so adjusted. Due to the
application of the Periodic Rate Caps and the Maximum Loan Rates, the Loan Rate
on each such Mortgage Loan, as adjusted on any related Adjustment Date, may be
less than the sum of Six-Month LIBOR and the related Gross Margin, rounded as
described herein. See "--The Index" herein. None of the Initial Group II
Adjustable Rate Loans will permit the related mortgagor to convert the
adjustable Loan Rate thereon to a fixed Loan Rate.

     All of the Initial Group II Adjustable Rate Loans have adjustable Loan
Rates. Such Initial Group II Adjustable Rate Loans had Loan Rates as of the
Cut-off Date of not less than 6.750% per annum and not more than 12.700% per
annum and the weighted average of such Loan Rates was approximately 9.545% per
annum. As of the Cut-off Date, such Initial Group II Adjustable Rate Loans had
Gross Margins ranging from 4.625% to 8.125% and Maximum Loan Rates ranging from
12.750% per annum to 19.700% per annum. As of the Cut-off Date with respect to
such Initial Group II Adjustable Rate Loans, the weighted average Gross Margin
was approximately 6.197%, and the weighted average Maximum Loan Rate was
approximately 16.410% per annum. The latest next Adjustment Date following the
Cut-off Date on any such Initial Group II Adjustable Rate Loan occurs on
October 1, 2002 and the weighted average next Adjustment Date for all such
Initial Group II Adjustable Rate Loans following the Cut-off Date is
approximately September 1, 2001.

                                      S-38
<PAGE>
     The Initial Group II Adjustable Rate Loans are expected to have the
following characteristics as of the Cut-off Date (the sum in any column may not
equal the total indicated due to rounding):

          CREDIT GRADES FOR THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
CREDIT GRADE                                                        LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
AA..............................................................        48         $ 16,702,104.90            37.51%
A-..............................................................        46           15,258,665.79            34.26
B...............................................................        20            6,839,271.96            15.36
C...............................................................        16            5,141,562.47            11.55
C-..............................................................         2              590,142.86             1.33
                                                                       ---         ---------------          -------
  Total.........................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

                                      S-39
<PAGE>
   PRINCIPAL BALANCES OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS AS OF THE
                                  CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                  OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
PRINCIPAL BALANCE ($)                                              LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------------------------------------------------------------   -----------    -----------------    ------------------
<S>                                                               <C>            <C>                  <C>
200,000.01 - 250,000.00........................................        12         $  2,944,609.50             6.61%
250,000.01 - 300,000.00........................................        48           13,052,912.75            29.31
300,000.01 - 350,000.00........................................        29            9,490,479.12            21.31
350,000.01 - 400,000.00........................................        24            9,103,878.76            20.44
400,000.01 - 450,000.00........................................         5            2,121,223.40             4.76
450,000.01 - 500,000.00........................................         6            2,952,691.48             6.63
500,000.01 - 550,000.00........................................         1              502,500.00             1.13
550,000.01 - 600,000.00........................................         3            1,750,994.67             3.93
600,000.01 - 650,000.00........................................         2            1,248,586.84             2.80
650,001.01 - 700,000.00........................................         2            1,363,871.46             3.06
                                                                      ---         ---------------           ------
     Total.....................................................       132         $ 44,531,747.98           100.00%
                                                                      ---         ---------------           ------
                                                                      ---         ---------------           ------
</TABLE>

     The average Principal Balance of the Initial Group II Adjustable Rate Loans
as of the Cut-off Date was approximately $337,361.73.

   REMAINING TERMS TO MATURITY OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                  OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
REMAINING TERM (MONTHS)                                            LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------------------------------------------------------------   -----------    -----------------    ------------------
<S>                                                               <C>            <C>                  <C>
301 - 360......................................................       132         $ 44,531,747.98           100.00%
                                                                      ---         ---------------           ------
     Total.....................................................       132         $ 44,531,747.98           100.00%
                                                                      ---         ---------------           ------
                                                                      ---         ---------------           ------
</TABLE>

     The weighted average remaining term of the Initial Group II Adjustable Rate
Loans as of the Cut-off Date was approximately 358 months.

          PROPERTY TYPES OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                  OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
PROPERTY TYPE                                                      LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------------------------------------------------------------   -----------    -----------------    ------------------
<S>                                                               <C>            <C>                  <C>
Single Family Detached.........................................       106         $ 35,625,614.04            80.00%
Condominium....................................................         8            2,232,097.97             5.01
PUD............................................................        16            5,853,243.85            13.14
2 Family.......................................................         2              820,792.12             1.84
                                                                      ---         ---------------           ------
     Total.....................................................       132         $ 44,531,747.98           100.00%
                                                                      ---         ---------------           ------
                                                                      ---         ---------------           ------
</TABLE>

     STATED OCCUPANCY STATUS OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                  NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                  OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
STATED OCCUPANCY STATUS(1)                                         LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------------------------------------------------------------   -----------    -----------------    ------------------
<S>                                                               <C>            <C>                  <C>
Primary........................................................       124         $ 42,324,246.99            95.04%
Investor.......................................................         8            2,207,500.99             4.96
                                                                      ---         ---------------           ------
     Total.....................................................       132         $ 44,531,747.98           100.00%
                                                                      ---         ---------------           ------
                                                                      ---         ---------------           ------
</TABLE>

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

                                      S-40
<PAGE>
             PURPOSE OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
PURPOSE                                                          LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
Purchase....................................................         33          $ 11,002,563.01             24.71%
Rate/Term Refinance.........................................         28             9,220,087.31             20.70
Cash Out Refinance..........................................         71            24,309,097.66             54.59
                                                                    ---          ---------------           -------
     Total..................................................        132          $ 44,531,747.98            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

LOAN RATES OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
CURRENT LOAN RATE (%)                                            LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
 6.501 -  7.000.............................................          2          $    799,655.60              1.80%
 7.001 -  7.500.............................................          4             1,559,214.30              3.50
 7.501 -  8.000.............................................          4             1,230,882.81              2.76
 8.001 -  8.500.............................................          9             2,811,830.84              6.31
 8.501 -  9.000.............................................         25             8,862,496.31             19.90
 9.001 -  9.500.............................................         23             7,793,768.45             17.50
 9.501 - 10.000.............................................         26             9,214,556.47             20.69
10.001 - 10.500.............................................         12             3,542,320.59              7.95
10.501 - 11.000.............................................         14             4,607,415.88             10.35
11.001 - 11.500.............................................          8             2,577,761.50              5.79
11.501 - 12.000.............................................          3               989,599.22              2.22
12.000 - 12.500.............................................          1               266,131.91              0.60
12.501 - 13.000.............................................          1               276,114.10              0.62
                                                                    ---          ---------------           -------
     Total..................................................        132          $ 44,531,747.98            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average Loan Rate of the Initial Group II Adjustable Rate Loans as
of the Cut-off Date was approximately 9.545% per annum.

 LOAN-TO-VALUE RATIOS OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS AT TIME OF
                                  ORIGINATION

<TABLE>
<CAPTION>
                                                                                                      % OF AGGREGATE
                                                                NUMBER          PRINCIPAL BALANCE     PRINCIPAL BALANCE
                                                                OF MORTGAGE     OUTSTANDING AS OF     OUTSTANDING AS OF
ORIGINAL LOAN-TO-VALUE RATIO (%)                                 LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- ------------------------------------------------------------    -----------     -----------------     -----------------
<S>                                                             <C>             <C>                   <C>
40.01 - 45.00...............................................          1          $    499,493.03              1.12%
50.01 - 55.00...............................................          1               399,769.86              0.90
55.01 - 60.00...............................................          3             1,187,109.46              2.67
60.01 - 65.00...............................................         11             4,224,044.52              9.49
65.01 - 70.00...............................................          9             3,096,018.11              6.95
70.01 - 75.00...............................................         28            10,523,524.00             23.63
75.01 - 80.00...............................................         46            15,186,146.34             34.10
80.01 - 85.00...............................................         18             4,924,731.53             11.06
85.01 - 90.00...............................................         15             4,490,911.13             10.08
                                                                    ---          ---------------           -------
     Total..................................................        132          $ 44,531,747.98            100.00%
                                                                    ---          ---------------           -------
                                                                    ---          ---------------           -------
</TABLE>

The weighted average Loan-to-Value Ratio of the Initial Group II Adjustable Rate
Loans at time of origination was approximately 76.49%.

                                      S-41
<PAGE>
     GEOGRAPHIC DISTRIBUTION OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
LOCATION                                                            LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
Arizona.........................................................         2         $    782,500.00             1.76%
Arkansas........................................................         1              499,493.03             1.12
California......................................................        77           25,632,431.29            57.56
Colorado........................................................         6            2,420,798.71             5.44
Connecticut.....................................................         1              324,000.00             0.73
Florida.........................................................         1              243,068.68             0.55
Georgia.........................................................         1              265,500.00             0.60
Illinois........................................................        14            4,739,846.41            10.64
Kansas..........................................................         1              411,817.35             0.92
Maryland........................................................         2              613,979.52             1.38
Michigan........................................................         4            1,074,482.66             2.41
Nevada..........................................................         2              830,571.86             1.87
New Jersey......................................................         2              546,000.46             1.23
New Mexico......................................................         2              538,404.24             1.21
New York........................................................         4            1,499,716.14             3.37
Ohio............................................................         1              255,392.86             0.57
Pennsylvania....................................................         1              323,326.62             0.73
Tennessee.......................................................         1              292,000.00             0.66
Utah............................................................         3            1,303,047.46             2.93
Washington......................................................         6            1,935,370.69             4.35
                                                                       ---         ---------------          -------
     Total......................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

The greatest ZIP Code geographic concentration of Initial Group II Adjustable
Rate Loans, by Group II Adjustable Rate Initial Aggregate Balance as of the
Cut-off Date, was approximately 2.05% in the 95037 ZIP Code, located in
California.

     DOCUMENTATION LEVELS OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
DOCUMENTATION LEVEL                                                 LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
Full Documentation..............................................        80         $ 25,648,304.60            57.60%
Stated Income...................................................        43           15,999,370.29            35.93
Flex Documentation..............................................         9            2,884,073.09             6.48
                                                                       ---         ---------------          -------
       Total....................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

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

(1) For a description of each documentation level, see "The Mortgage
Pool--Underwriting Standards" herein.

                                      S-42
<PAGE>
        MAXIMUM LOAN RATES OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
MAXIMUM LOAN RATE (%)                                               LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
12.501 - 13.000.................................................         1         $    399,655.60             0.90%
13.501 - 14.000.................................................         2              779,924.95             1.75
14.001 - 14.500.................................................         6            2,171,617.37             4.88
14.501 - 15.000.................................................         6            1,971,156.00             4.43
15.001 - 15.500.................................................        10            3,080,009.85             6.92
15.501 - 16.000.................................................        26            9,085,991.58            20.40
16.001 - 16.500.................................................        20            6,913,186.37            15.52
16.501 - 17.000.................................................        25            8,857,731.81            19.89
17.001 - 17.500.................................................        12            3,542,320.59             7.95
17.501 - 18.000.................................................        11            3,620,547.13             8.13
18.001 - 18.500.................................................         9            2,843,893.41             6.39
18.501 - 19.000.................................................         3              989,599.22             2.22
19.501 - 20.000.................................................         1              276,114.10             0.62
                                                                       ---         ---------------          -------
  Total.........................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

The weighted average Maximum Loan Rate of the Initial Group II Adjustable Rate
Loans as of the Cut-off Date was approximately 16.410% per annum.

          GROSS MARGINS OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
GROSS MARGINS (%)                                                   LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
4.501 - 5.000...................................................         5         $  1,710,923.31             3.84%
5.001 - 5.500...................................................        25            8,877,519.56            19.94
5.501 - 6.000...................................................        28           10,537,719.41            23.66
6.001 - 6.500...................................................        28            9,364,042.14            21.03
6.501 - 7.000...................................................        27            8,257,421.47            18.54
7.001 - 7.500...................................................        13            3,961,331.69             8.90
7.501 - 8.000...................................................         5            1,488,040.40             3.34
8.001 - 8.500...................................................         1              334,750.00             0.75
                                                                       ---         ---------------          -------
  Total.........................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

The weighted average Gross Margin of the Initial Group II Adjustable Rate Loans
as of the Cut-off Date was approximately 6.197%.

                                      S-43
<PAGE>
      NEXT ADJUSTMENT DATE FOR THE INITIAL GROUP II ADJUSTABLE RATE LOANS

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                        NEXT ADJUSTMENT                            OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
                          CHANGE DATE                               LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
10/01/99........................................................         1         $    266,131.91             0.60%
11/01/99........................................................         4            1,349,152.68             3.03
12/01/99........................................................         2              514,774.57             1.16
02/01/00........................................................         2              777,305.85             1.75
03/01/00........................................................         1              362,622.94             0.81
11/01/00........................................................         1              367,304.63             0.82
03/01/01........................................................         1              323,326.62             0.73
04/01/01........................................................         3              972,519.79             2.18
05/01/01........................................................         8            2,471,689.96             5.55
06/01/01........................................................        12            4,234,573.80             9.51
07/01/01........................................................        20            6,395,617.77            14.36
08/01/01........................................................        21            7,270,742.24            16.33
09/01/01........................................................        25            8,164,394.42            18.33
10/01/01........................................................         5            1,368,400.00             3.07
05/01/02........................................................         2              694,249.93             1.56
06/01/02........................................................         1              370,375.91             0.83
07/01/02........................................................         1              347,865.00             0.78
08/01/02........................................................         7            3,117,471.24             7.00
09/01/02........................................................        12            3,766,228.72             8.46
10/01/02........................................................         3            1,397,000.00             3.14
                                                                       ---         ---------------          -------
     Total......................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                                       % OF AGGREGATE
                                                                   NUMBER         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                                   OF MORTGAGE    OUTSTANDING AS OF    OUTSTANDING AS OF
INITIAL PERIODIC RATE CAP (%)                                       LOANS         THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------------------------------------------------   -----------    -----------------    -----------------
<S>                                                                <C>            <C>                  <C>
1.00............................................................        10         $  3,269,987.95             7.34%
3.00............................................................       122           41,261,760.03            92.66
                                                                       ---         ---------------          -------
     Total......................................................       132         $ 44,531,747.98           100.00%
                                                                       ---         ---------------          -------
                                                                       ---         ---------------          -------
</TABLE>

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

                                      S-44
<PAGE>
 SUBSEQUENT PERIODIC RATE CAPS OF THE INITIAL GROUP II ADJUSTABLE RATE LOANS(1)

<TABLE>
<CAPTION>
                                                                                                    % OF AGGREGATE
                                                              NUMBER         PRINCIPAL BALANCE      PRINCIPAL BALANCE
                                                              OF MORTGAGE    OUTSTANDING AS OF      OUTSTANDING AS OF
PERIODIC RATE CAP (%)                                          LOANS         THE CUT-OFF DATE       THE CUT-OFF DATE
- -----------------------------------------------------------   -----------    -------------------    -------------------
<S>                                                           <C>            <C>                    <C>
1.00.......................................................       132          $ 44,531,747.98             100.00%
                                                                  ---          ---------------            -------
     Total.................................................       132          $ 44,531,747.98             100.00%
                                                                  ---          ---------------            -------
                                                                  ---          ---------------            -------
</TABLE>

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

THE INDEX

     The index with respect to the Mortgage Loans that have adjustable Loan
Rates is the average of interbank offered rates for six-month U.S.
dollar-denominated deposits in the London market as published by the Wall Street
Journal most recently available as of a day specified in the related note
("SIX-MONTH LIBOR"). If Six-Month LIBOR becomes unpublished or is otherwise
unavailable, the holder of the related note is authorized to select an
alternative index which is based upon comparable information.

CONVEYANCE OF THE ADDITIONAL MORTGAGE LOANS

     The Pooling and Servicing Agreement permits the Trust to acquire, during
the Pre-Funding Period, up to approximately $27,234,115 aggregate principal
balance of Group I Additional Mortgage Loans and approximately $10,298,458
aggregate principal balance of Group II Additional Mortgage Loans. Amounts on
deposit in the Pre-Funding Accounts with respect to Loan Group I and Loan
Group II initially will be equal to $27,234,115 and $10,298,458 respectively.
The statistical characteristics of the Mortgage Loans in each Loan Subgroup in
the Trust at the end of the Pre-Funding Period following the acquisition of the
Additional Mortgage Loans will differ from the statistical characteristics of
the Initial Mortgage Loans in each Loan Subgroup as of the Cut-off Date.

     The addition of the Additional Mortgage Loans to the Trust during the
Pre-Funding Period will be subject to receipt of the consent of the Certificate
Insurer as well as to the following requirements (unless the Certificate
Insurer, in its discretion, waives any of the requirements specified in the
following clauses (i), (ii), (v) or (ix)); (i) no Additional Mortgage Loan may
be 30 days delinquent as of its Additional Transfer Date; (ii) no Additional
Mortgage Loan may have a remaining term to maturity in excess of 30 years;
(iii) no Additional Mortgage Loan may have an original Loan-to-Value Ratio
greater than 90%; (iv) no more than 5.00% will have subordinate second liens;
(v) no more than 35.00% will have original Loan-to-Value Ratios greater than
80.00%; (vi) each Additional Mortgage Loan with original Loan-to-Value Ratio
greater than or equal to 80.00% will be covered by the PMI Policy; (vii) no more
than 20.00% will have been originated under the Seller's Stated Income program;
(viii) each Additional Mortgage Loan will have a weighted average Loan Rate of
at least 9.75%; (ix) each Additional Mortgage Loan will have a weighted average
Original Loan-to-Value Ratio of not more than 75%; (x) each Additional Mortgage
Loan will have a weighted average remaining term to stated maturity of not more
than 360 months; (xi) each Additional Mortgage Loan will have weighted average
margin of no less than 6.15%; (xii) each Additional Mortgage Loan will have a
weighted average debt ratio of no more than 39.25%; and (xiii) each Additional
Mortgage Loan will have a weighted average FICO score of no less than 595.

                                      S-45
<PAGE>
                       THE SELLER AND THE MASTER SERVICER

GENERAL

     Pursuant to the terms of the Agreement, United PanAm Mortgage, a division
of Pan American Bank, FSB, will act as Seller, and Pan American Bank, FSB will
act as Master Servicer. In connection with its duties under the Agreement, Pan
American Bank, FSB will appoint Fairbanks Capital Corp. as subservicer. See "THE
SUBSERVICER AND SPECIAL SERVICER" herein.

UNDERWRITING STANDARDS

     The Initial Mortgage Loans will be acquired by the Depositor from the
Seller on the Closing Date. The Agreement will provide for the purchase of
Additional Mortgage Loans during the Pre-Funding Period. All of the Mortgage
Loans have been or will be originated by United PanAm Mortgage, a division of
Pan American Bank, FSB, generally in accordance with the underwriting criteria
described herein.

     The Seller's loan production generally consists of subprime residential
mortgage loans which are made to borrowers whose borrowing needs may not be met
by traditional financial institutions due to credit history or other factors.
The Seller originates loans in accordance with underwriting criteria that
generally do not satisfy traditional underwriting standards such as those
utilized by Fannie Mae or Freddie Mac. Subprime mortgage loans like the loans
originated by the Seller bear higher interest rates and origination fees than
would be applicable to traditional prime mortgage lending. Subprime mortgage
loans may exhibit rates of delinquencies and foreclosures that are higher, and
may be substantially higher, than those rates experienced in connection with
loans originated and underwritten in a more traditional manner.

     The Seller's loan production is generated through both retail and wholesale
origination. The retail division originates loans through the direct
solicitation of borrowers by mail and telemarketing from nine offices located in
California, two in Washington, and one in each of Arizona, Colorado, Florida,
Illinois, Oregon and Nevada. All regionally originated retail applications are
approved and funded through a single central office located in Orange,
California. The wholesale division originates loans through independent loan
brokers from five regional branch offices located in Orange, California;
Clearwater, Florida; Schaumberg, Illinois; Worthington, Ohio; and Midvale, Utah
and from two satellite branches in San Diego, California and Colorado Springs,
Colorado. The independent brokers receive a portion of the loan origination fee
charged to the borrower at the time the loan is made as compensation for loan
origination services. The retail and wholesale divisions generated approximately
32% and 68% of the Seller's loan production, respectively, during the year ended
December 31, 1998, and generated approximately 21% and 79% of the Seller's loan
production, respectively, during the six-month period ended June 30, 1999.

     The Seller's underwriting guidelines are intended to evaluate the
applicant's credit history and capacity to repay the loan, the value of the
proposed collateral and adequacy of the collateral for the loan. The Seller's
underwriting process relies heavily upon the underwriter's assessment of the
applicant's ability to pay based upon the application, credit information and
information regarding the valuation of the collateral, and generally does not
rely heavily on automated credit scoring tools intended to predict the
statistical likelihood of repayment. The Seller utilizes credit scoring,
however, to assist in underwriting decision making in limited areas and in
connection with certain loan programs. The Seller's underwriters review the
applicant's credit profile to evaluate whether an impaired credit history is a
result of previous adverse circumstances or a continuing inability or
unwillingness to meet credit obligations in a timely manner.

     Underwriters are required to have had either substantial subprime
underwriting experience or be a highly experienced underwriter accustomed to a
varied menu of products before becoming part of the Seller's underwriting
department. Underwriters are not given approval authority until their work has
been reviewed for a period of time and deemed satisfactory. Generally, branch
underwriters' approval authority is limited to loans of $250,000 or less with a
Loan-to-Value Ratio of 85% or less and a credit grade of "C-" or better. Loans
with higher amounts, higher Loan-to-Value Ratios and lower credit grade
generally require approval from a senior underwriter, underwriting supervisor,
underwriting manager, corporate underwriter or a more senior corporate official.
Loans of greater than $250,000 but less than $400,000 and within program
maximums may, in most instances, be approved by two branch underwriters. Loans
in excess of $400,000 and most underwriting

                                      S-46
<PAGE>
exceptions require the approval of a corporate underwriter, the Chief Credit
Officer, or another designated senior corporate officer. This approval process
is reviewed periodically by the Board of Directors. The Chief Credit Officer
periodically reevaluates the authority levels of all underwriting personnel.

     Retail applicants for a mortgage loan complete an application which
includes information with respect to the applicant's liabilities, income, credit
history, employment history and personal information. With respect to loans
generated through the Seller's wholesale division, loan application packages,
which generally contain relevant information with respect to the applicant's
liabilities, income, credit and employment on the loan request, are compiled by
the applicable correspondent or broker and submitted to the Seller for approval
and purchase.

     The Seller's underwriting guidelines require one or more credit reports to
be ordered by the Seller for each applicant. The report typically contains
information relating to such matters as credit history with local and national
merchants and lenders, installment debt payments and any record of defaults,
bankruptcies, repossessions, or judgments. The Seller's underwriters review the
applicant's credit history based on the information contained in the application
and reports available from credit reporting agencies in order to determine if
the applicant's credit history meets the Seller's underwriting guidelines. A
number of factors determine a loan applicant's creditworthiness, including debt
ratios, payment history and the combined Loan-to-Value Ratio for all existing
mortgages on a property. Based upon this review, the underwriter assigns a
preliminary rating to the application and makes a preliminary determination as
to the action to be taken on the application.

     All mortgaged properties are appraised by qualified, licensed independent
appraisers prior to funding of a proposed loan. Such appraisers inspect the
interior and exterior and appraise the subject property and report the property
condition. Following each inspection, the appraiser prepares a FNMA/FHLMC
eligible report which includes a market value analysis based on recent sales of
comparable homes in the area and, when deemed appropriate, replacement cost
analysis based on the current cost of constructing a similar home, or a
valuation based upon income generated by the property with respect to investment
property. All appraisals are required to conform to the Uniform Standards of
Professional Appraisal Practice. Review appraisals are required on the majority
of wholesale loans (consistent with industry standards) and retail loans where
the appraisal was prepared by an appraiser who has not been approved by the
Seller or in which the loan has certain high-risk characteristics such as a
Loan-to-Value Ratio exceeding 85%, a loan amount in excess of $300,000, or other
risk characteristics as determined by the underwriter.

     The Mortgage Loans are underwritten by the Seller pursuant to the Seller's
"Full Documentation," "Flex Documentation," and "Stated Income" residential loan
programs. Under each of the programs, the Seller reviews the loan applicant's
source of income, calculates the amount of income from sources indicated on the
loan application or similar documentation, reviews the credit history of the
applicant, calculates the debt ratio to determine the applicant's ability to
repay the loan, reviews the type and use of the property being financed and
reviews the property for compliance with the Seller's standards. The Seller's
underwriting standards are applied in a standardized procedure which is intended
to comply with applicable federal and state laws and regulations and requires
its underwriters and the appraiser to be satisfied that the value of the
property being financed supports the outstanding loan balance.

     The Seller's maximum loan amount is generally $400,000 for loans in the AA
and A- credit grade and either $350,000 or $250,000 for loans in the B, C and C-
credit grades, depending on the applicant's credit score. Certain lower limits
may be applicable based on the nature of the residential real property
collateral and other factors. None of the Initial Mortgage Loans has a principal
balance at origination higher than $750,000.

     The Seller verifies the income of each borrower under the various programs
as follows:

     FULL DOCUMENTATION:  Under the Full Documentation program, borrowers are
generally required to submit verification of employment and income for a
two-year period. Salaried applicants are required to submit one of the
following: a verification of employment completed by the applicant's employer
showing a two-year history, or two years' W-2s and paycheck stubs covering the
previous thirty days, or two years' tax returns and paycheck stubs covering the
previous thirty days, or 24 months' personal bank statements. For self-employed
applicants, either two years' federal income tax returns (personal or business),
or 24 months' personal bank statements are required.

                                      S-47
<PAGE>
     FLEX DOCUMENTATION:  Under the Flex Documentation program, applicants are
generally required to submit verification of stable income for the past 6 or
12 months, depending on the specific program. Self-employed applicants must
submit 6 or 12 months' personal bank statements, and salaried applicants must
submit either 6 or 12 months' personal bank statements or a most recent pay stub
showing year-to-date earnings or twelve months' personal bank statements,
depending on the specific program.

     STATED INCOME:  Under the Stated Income program, the applicants may be
qualified based upon the monthly income stated on the mortgage application,
without verification of such income.

     A copy of the business license or other generally acceptable evidence of
business conduct is required for self-employed applicants under all programs.
Under all of the programs, the Seller performs a telephone verification of the
applicant's employment prior to funding the loan.

     The Seller has implemented a loan quality control process designed to
effect compliance with its policies and procedures. Prior to funding a loan, the
Seller performs a prefunding quality control audit, which consists in part of
verifying a loan applicant's credit and employment, and review of the appraisal.
The Seller also reviews all loan files on a post-funding basis to determine that
the documentation is complete and to review compliance. The post-funding quality
control process also includes a sampling of loans based on predetermined risk
characteristics and/or by random selection, to assess compliance with the
Seller's origination, underwriting and prefunding quality control requirements.

     The underwriting guidelines are set forth in the following section. The
credit grades applied to each subprime borrower category reflect solely the
Seller's internal standards, and may not be comparable to those used by other
subprime mortgage lenders.

     The Seller generally utilized the following categories and characteristics
as guidelines for its standard loan programs during the relevant period to
assign credit grades to mortgage loans:

     "AA" RISK.  A maximum of one 30-day late payment on mortgage debt in the
last 12 months is permitted in this credit grade. The applicant may not be more
than 29 days delinquent at the closing of the Mortgage Loan. Non-mortgage
consumer credit must evidence no payments over 60 days late within the last 12
months. At least three non-mortgage consumer credit accounts should have been
open and active within the previous twelve months, and less than 25% of accounts
may have reported a previous delinquency within the last 12 months. For purposes
of determining how long mortgage debt has been late, the Seller permits a
"rolling 30-day period" of up to six consecutive months i.e., the Seller
considers a continuous sequence of six 30-day late payments as one 30-day late
payment. No collections, charge-offs, liens or judgments may have occurred in
the preceding 24 months. No foreclosure may have occurred within the three years
preceding the loan. All bankruptcies must have been discharged or dismissed at
least three years prior, and established excellent credit since discharge or
dismissal is required.

     With respect to loans on owner-occupied properties originated under the
Full Documentation program, a maximum Loan-to-Value Ratio of 85% is permitted
for Mortgage Loans secured by single-family dwellings, condominium units,
two-family dwellings and manufactured housing, and a maximum Loan-to-Value Ratio
of 80% is permitted for three- to four-family dwellings. With respect to loans
on non-owner-occupied property originated under the Full Documentation program,
a maximum Loan-to-Value Ratio of 80% is permitted for Mortgage Loans secured by
single-family dwellings, 75% for condominium units or two- to four-family
dwellings and 65% for manufactured housing. With respect to loans on
owner-occupied property originated under the Flex Documentation program, the
maximum Loan-to-Value Ratio is 85% for Mortgage Loans secured by single-family
dwellings, and the maximum Loan-to-Value Ratio is 80% for condominium units,
two- to four-family dwellings or manufactured housing. With respect to loans on
non-owner-occupied property originated under the Seller's Flex Documentation
program, the maximum Loan-to-Value Ratio is 75% for Mortgage Loans secured by
single-family dwellings, condominium units and two- to four-family dwellings and
65% for Mortgage Loans secured by manufactured housing. With respect to loans on
owner-occupied property originated under the Seller's Stated Income program, the
maximum Loan-to-Value Ratio is 80% for all Mortgage Loans, regardless of the
nature of the residential real property collateral. With respect to loans on
non-owner-occupied property originated under the Stated Income program, the
maximum Loan-to-Value Ratio is 75% for Mortgage Loans

                                      S-48
<PAGE>
secured by single-family dwellings, condominium units or two- to four-family
dwellings and 60% for Mortgage Loans secured by manufactured housing. The
maximum debt ratio for loans in the AA credit grade is 45%.

     "A-" RISK. A maximum of two 30-day late payments on mortgage debt in the
last 12 months is permitted in this credit grade. The applicant may not be more
than 29 days delinquent at the closing of the Mortgage Loan. Non-mortgage
consumer credit must evidence no payments over 60 days late within the last 12
months, although isolated instances of late payments over 60 days may be
permitted on minor accounts. At least three non-mortgage consumer credit
accounts should have been open and active within the previous twelve months, and
less than 35% of accounts may have reported a previous delinquency in the last
12 months. No collections, charge-offs, liens or judgments may have occurred in
the preceding 12 months. No foreclosures may have occurred within the two years
preceding the making of the loan. Chapter 7 and Chapter 11 bankruptcies must
have been discharged at least 24 months prior to the making of the loan.
Re-established credit consistent with an "A-" credit grade since discharge or
dismissal is required. With respect to 13 bankruptcies, at least 24 months must
have passed since the filing date, with evidence that the Chapter 13 plan has
been paid as agreed and discharge should have occurred prior to closing, or the
required payments must be made through closing.

     With respect to loans on owner-occupied property originated under the Full
Documentation program, a maximum Loan-to-Value Ratio of 85% is permitted for
Mortgage Loans secured by single-family dwellings, condominium units, two-family
dwellings or manufactured housing, and a maximum Loan-to-Value Ratio of 80% is
permitted for three- to four-family dwellings. With respect to loans on
non-owner-occupied property originated under the Full Documentation program, the
maximum Loan-to-Value Ratio is 80% for Mortgage Loans secured by single-family
dwellings, 75% for Mortgage Loans secured by condominium units or two- to
four-family dwellings and 65% for Mortgage Loans secured by manufactured
housing. With respect to loans on owner-occupied property originated under the
Flex Documentation program, the maximum Loan-to-Value Ratio is 80% for Mortgage
Loans secured by single-family dwellings, two-family units, condominium units
and manufactured housing and 75% for Mortgage Loans secured by three- to
four-family dwellings. With respect to loans on non-owner-occupied property
originated under the Seller's Flex Documentation program, the maximum
Loan-to-Value Ratio is 75% for Mortgage Loans secured by single-family
dwellings, condominium units and two- to four-family dwellings and 65% for
Mortgage Loans secured by manufactured housing. With respect to loans on
owner-occupied property originated under the Seller's Stated Income program, the
maximum Loan-to-Value Ratio is 80% for Mortgage Loans secured by single-family
dwellings, condominium units, two-family dwellings and manufactured housing and
75% for Mortgage Loans secured by three- to four-family dwellings. With respect
to loans on non-owner-occupied property originated under the Stated Income
program, a maximum Loan-to-Value Ratio of 75% is permitted for Mortgage Loans
secured by single-family dwellings, condominium units or two- to four-family
dwellings, and 60% for Mortgage Loans secured by manufactured housing.

     The maximum debt ratio for loans in the A- credit grade is 50%. The Seller
will allow a 1% increase in the debt ratio for each 1% decrease in Loan-to-Value
Ratio below 80% or the program maximum, whichever is lower, subject to a maximum
debt ratio of 60%.

     "B" RISK.  The following are permitted under this credit grade with respect
to mortgage debt within the 12-month period prior to funding: a maximum of
(i) four 30-day late payments; or (ii) two 30-day late payments or (iii) one
60-day late payment. No payments over 90 days late within the last 12 months are
acceptable for outstanding non-mortgage consumer credit, although isolated
instances of late payments over 90 days may be permitted with respect to minor
accounts. At least three accounts should be open and active within the previous
twelve months, and] less than 45% of accounts shall have reported a previous
delinquency within the last 12 months, excluding 30-day late payments. Borrowers
with insufficient active and open non-mortgage consumer credit accounts are
subject to downgrading. No collections or charge-offs may have occurred in the
preceding 12 months. Liens or judgments are allowed, but are required to be paid
off through closing if they affect title to the security property and in certain
other circumstances. No foreclosures may have occurred in the preceding two
years. Chapter 7 and Chapter 11 bankruptcies must have been discharged at least
18 months before closing with reestablished credit consistent with this credit
grade. Chapter 13 bankruptcies must have at least one year since the discharge
with evidence of reestablished credit consistent with this credit grade, or 18
months must have elapsed since the filing date with evidence that the
Chapter 13 plan has been paid as agreed, and the Chapter 13 debt must have been
discharged prior to, or paid in full through, the closing.

                                      S-49
<PAGE>
     With respect to loans on owner-occupied property originated under the Full
Documentation program, a maximum Loan-to-Value Ratio of 85% is permitted for
Mortgage Loans secured by single-family dwellings, condominium units or
two-family dwellings and a maximum Loan-to-Value Ratio of 80% is permitted for
Mortgage Loans secured by three- to four-family dwellings or manufactured
housing. With respect to loans on non-owner-occupied property originated under
the Full Documentation program, a maximum Loan-to-Value Ratio of 75% is required
for Mortgage Loans secured by single-family dwellings, condominium units or
two-to four-family dwellings and 65% is required for Mortgage Loans secured by
manufactured housing. With respect to loans on owner-occupied property
originated under the Flex Documentation program, the maximum Loan-to-Value Ratio
is 80% for Mortgage Loans secured by single-family dwellings, condominium units,
two-family dwellings or manufactured housing and the maximum Loan-to-Value is
75% for Mortgage Loans secured by three- to four-family dwellings. With respect
to loans on non-owner-occupied property originated under the Seller's Flex
Documentation program, the maximum Loan-to-Value Ratio is 70% for Mortgage Loans
secured by single-family dwellings, condominium units, two- to four-family
dwellings and 65% for loans secured by manufactured housing. With respect to
loans on owner-occupied property originated under the Seller's Stated
Documentation program, the maximum Loan-to-Value Ratio is 75% for Mortgage Loans
secured by single-family dwellings, condominium units, two-family dwellings and
manufactured housing and 65% for Mortgage Loans secured by three- to four-family
dwellings. With respect to loans on non-owner-occupied property originated under
the Stated Documentation program, a maximum Loan-to-Value Ratio of 60% is
required for Mortgage Loans for all types of residential real property
collateral. The maximum debt ratio is 50%. The Seller will allow a 1% increase
in the debt ratio for each 1% decrease in Loan-to-Value Ratio below 80% or the
program maximum, whichever is lower, subject to a maximum debt ratio of 60%.

     "C" RISK.  The following are permitted under this credit grade within the
12-month period prior to funding: maximum of (i) six 30-day late payments and
one 60-day late payment on mortgage debt for proposed Mortgage Loans having a
Loan-to-Value Ratio of greater than 75% to 80% or (ii) six 30-day late payments,
one 60-day late payment and one 90-day late payment OR six 30-day late payments
and two 60-day late payments on mortgage debt for proposed Mortgage Loans having
a Loan-to-Value Ratio up to 75%. Non-mortgage consumer credit may be up to 55%
delinquent within the preceding 12 months, excluding 30-day late payments. All
judgments, garnishments and liens of record must be paid in full at funding.
Unpaid collections within the preceding 12 months may be required to be paid at
closing. No foreclosure may have occurred in the preceding one year. Chapter 7
and Chapter 11 bankruptcies must have been filed one year previously and must be
discharged before the loan application with credit consistent with this credit
grade. Chapter 13 bankruptcies must have at least 12 months since the filing
date and must be discharged before loan closing with credit consistent with this
credit grade.

     With respect to loans on owner-occupied property originated under the Full
Documentation program, a maximum Loan-to-Value Ratio of 80% is permitted for
Mortgage Loans secured by single-family dwellings, 75% for condominium units,
two- to four-family dwellings and manufactured housing. With respect to loans on
non-owner-occupied property originated under the Full Documentation program, the
maximum Loan-to-Value Ratio is 70% for Mortgage Loans secured by single-family
dwellings and 65% for Mortgage Loans secured by condominium units, two- to
four-family dwellings or manufactured housing. With respect to loans on owner-
occupied property originated under the Flex Documentation program, the maximum
Loan-to-Value Ratio is 70% for Mortgage Loans for all types of residential real
property collateral. With respect to loans on non-owner-occupied property
originated under the Seller's Flex Documentation program, the maximum
Loan-to-Value Ratio is 65% for Mortgage Loans for all types of residential real
property collateral. With respect to loans on owner-occupied property originated
under the Seller's Stated Income program, the maximum Loan-to-Value Ratio is 70%
for Mortgage Loans secured by single-family dwellings, condominium units,
two-family dwellings or manufactured housing and 65% for Mortgage Loans secured
by three- to four-family dwellings. The maximum Debt Ratio is 55%. The Seller
will allow a 1% increase in the Debt Ratio for each 1% decrease in Loan-to-Value
Ratio below the program maximum, subject to a maximum Debt Ratio of 60%.

     "C-" RISK.  The following are permitted under this credit grade within the
12-month period prior to funding: (i) a maximum of one 120-day late payment on
mortgage debt for proposed Mortgage Loans having a Loan-to-Value Ratio of up to
70%. A proposed borrower may have a current notice of default or a cured
foreclosure on proposed Mortgage Loans having a Loan-to-Value of up to 65%.
Consumer credit delinquencies

                                      S-50
<PAGE>
are generally not a factor with respect to this credit grade. All judgments,
garnishments and liens of record must be paid in full at funding. Unpaid
collections and charge-offs within the preceding 12 months must be paid at
closing at the discretion of the loan underwriter. No notice of default may
remain uncured. Chapter 7 and Chapter 11 bankruptcies must have been discharged
prior to application. Chapter 13 proceedings may have been filed in the
preceding 12 months but must be discharged prior to application or paid through
closing.

     With respect to loans on owner-occupied property originated under the Full
Documentation program, a maximum Loan-to-Value Ratio of 70%, or 65% if the
borrower's credit score is less than a specified amount, is permitted for
Mortgage Loans secured by single-family dwellings, and a maximum Loan-to-Value
Ratio of 65% is permitted for Mortgage Loans secured by any other type of
collateral. With respect to loans on non-owner-occupied property originated
under the Full Documentation program, the maximum Loan-to-Value Ratio of 65%, or
60% if the borrower's credit score is less than a specified amount, is permitted
for Mortgage Loans, regardless of the type of residential real property
collateral. With respect to loans on owner-occupied property originated under
the Flex Documentation program, the maximum Loan-to-Value Ratio is 65% for
Mortgage Loans secured by single-family dwellings, condominium units or two- to
four-family dwellings and 60% for Mortgage Loans secured by manufactured
housing. With respect to loans on non-owner-occupied property originated under
the Seller's Flex Documentation program, the maximum Loan-to-Value Ratio is 60%
for Mortgage Loans regardless of the type of residential real property
collateral. With respect to loans on owner-occupied property originated under
the Seller's Stated Income program, a maximum Loan-to-Value Ratio is 65% for
Mortgage Loans secured by single-family dwellings, condominium units or
two-family dwellings. The maximum debt ratio is 60%. The Seller will allow a 1%
increase in the debt ratio for each 1% decrease in Loan-to-Value Ratio below the
program maximum, subject to a maximum debt ratio of 60%.

     Certain of the Mortgage Loans were originated under the Seller loan
programs permitting higher Loan-to-Value Ratios. Loans may be originated under
these loan programs for the purpose of purchasing or, under some programs,
refinancing a single-family residence, condominium unit, two-family dwelling or
manufactured housing. These programs are available only for the "higher" credit
grades and with Full Documentation verification requirements. Loans originated
under these programs have a reduced maximum loan size and are subject to higher
borrower credit scoring requirements.

     COMPENSATING FACTORS.  The Seller uses the foregoing categories and
characteristics as guidelines only. The Seller may determine that the
prospective mortgagor warrants a risk upgrade or an exception from certain
requirements of a particular risk category. A one-level credit upgrade in
certain risk grades may be allowed if the application reflects certain
compensating factors. Among these compensating factors are low Loan-to-Value
Ratios, stable employment, ownership of the applicant's current residence for
five or more years and good condition rating of the property. Additional
compensating factors may include tender by the applicant of a minimum down
payment of 20% or more, a mortgage credit history evidencing no recent 30-day
past due payments, or documented liquid reserves equal to at least three months'
payments, taxes and insurance. In addition, if the borrower's credit score is
less than 500, the proposed loan will be treated as a "C-" credit grade loan
irrespective of the mortgage and consumer credit grades. The "C-" grade for such
loans may be increased to a "C" credit grade if the otherwise applicable credit
grade would be "B" or higher, if the otherwise applicable risk upgrading factors
are present and if the Loan-to-Value is 75% or less.

YEAR 2000 COMPLIANCE

     The Master Servicer is working to resolve the potential impact of the year
2000 on the ability of the Master Servicer's computerized information systems to
accurately process information that may be date-sensitive. Any of the Master
Servicer's programs that recognize a date using "00" as the year 1900 rather
than the year 2000 could result in errors or system failures. The Master
Servicer utilizes a number of computer programs across its entire operations.

     The Master Servicer established a year 2000 project management team in 1997
to ensure that its operating systems will be fully capable of processing its
transactions. The Master Servicer also adopted a year 2000 operating plan in
accordance with the guidelines prescribed by the Office of Thrift Supervision
and the Federal Financial Institutions Examination Council ("FFIEC"). The
assessment and awareness phases of the plan have been completed and the Master
Servicer completed the testing of substantially all of its mission critical
systems

                                      S-51
<PAGE>
by June 30, 1999. Management and the Board of Directors of the Master Servicer
believe that the progress to date is in accordance with FFIEC guidelines and
that adequate resources are being devoted to achieve the remainder of its year
2000 project plan.

     The Master Servicer relies upon third-party software vendors and service
providers for a substantial amount of its electronic data processing. Thus, one
of the Master Servicer's year 2000 focuses is to monitor the progress of its
primary software vendors and service providers towards compliance with year 2000
issues and prepare to test actual data of the Master Servicer on simulated
processing of future sensitive dates. As of June 30, 1999, all critical systems
provided by third-party service providers have been substantially tested. The
Company's present evaluation of test results of mission critical systems
provided by its third-party software vendors and service providers is
acceptable.

     The Master Servicer has initiated formal communications with its customers
and vendors to determine the extent to which the Master Servicer may be affected
by the failure of these parties to correct their own year 2000 issues. The
Master Servicer's borrowers and customers are generally consumers, which
mitigates much of the year 2000 risk. As of this time, the Master Servicer has
not identified any significant issues with its major customers or vendors.

     The Master Servicer has budgeted expenditures of approximately $600,000 in
1998 and 1999 to ensure that its systems are ready for processing information in
the year 2000. The majority of these expenditures relate to the cost of fully
dedicated year 2000 project management team resources, some of whom are
third-party contractors. The Master Servicer estimates that it has incurred
approximately $425,000 of its year 2000 budget expenditures through June 30,
1999 and will incur an additional $150,000 by the end of 1999. In addition, the
Master Servicer has incurred, and will continue to incur, certain costs relating
to the temporary reallocation of its internal resources to address year 2000
issues. The Company does not track the cost and time that its own internal
employees spend on addressing year 2000 issues.

                                      S-52
<PAGE>
                      THE SUBSERVICER AND SPECIAL SERVICER

GENERAL

     The Master Servicer has appointed Fairbanks Capital Corp. ("FAIRBANKS") as
the initial subservicer and initial special servicer with respect to the
Mortgage Loans (in such capacities, the "SUBSERVICER" and "SPECIAL SERVICER",
respectively). The Master Servicer has the right to terminate the Subservicer
and perform all servicing duties with respect to the Mortgage Loans subject to
the payment of a termination fee under certain circumstances and the receipt of
approval of the Certificate Insurer and written confirmation from each Rating
Agency that such termination will not result in the qualification, reduction or
withdrawal of the then-current ratings on the Certificates. For a discussion of
the rights and obligations of the Special Servicer, see "The Pooling and
Servicing Agreement--Special Servicing and Other Compensation" and "--Certain
Rights Related to Foreclosure and the Special Servicer" herein.

     The information contained herein with regard to Fairbanks has been provided
to the Depositor, or compiled from information provided to the Depositor, by
Fairbanks. None of the Depositor, the Trustee, the Master Servicer, the
Certificate Insurer or any of their respective affiliates has made any
independent investigation of such information or has made or will make any
representation as to the accuracy or completeness of such information.

     Fairbanks Capital Corp., a Utah corporation, was formed on February 24,
1989. Fairbanks is a FNMA-approved seller/servicer and a FHLMC-approved servicer
which is engaged in the servicing of first and second lien mortgage loans. The
corporate offices of Fairbanks are located at 3815 South West Temple, P.O. Box
65250, Salt Lake City, Utah 84165-0250. Fairbanks commenced mortgage servicing
operations in 1989 for its own account and since 1994 has managed and serviced
third-party mortgage loan portfolios. Prior to 1998, Fairbanks primarily
serviced portfolios of non-performing or delinquent residential mortgage loans.

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth certain information relating to:

     o the delinquency experience (including foreclosures in progress and
       bankruptcies) as of the end of indicated period, and

     o the loan loss experience for the indicated period

of those portfolios of one- to four-family residential mortgage loans that
consisted primarily of performing loans at the time Fairbanks began servicing
such loans. Fairbanks did not service any such portfolio prior to 1998. The
indicated periods of delinquency are based on the number of days past due on a
contractual basis.

                       DELINQUENCIES AND FORECLOSURES(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                            AT JUNE 30, 1999
                                                             -----------------------------------------------
                                                                             BY        PERCENT     PERCENT
                                                             BY NO.        DOLLAR      BY NO.      BY DOLLAR
                                                             OF LOANS      AMOUNT      OF LOANS    AMOUNT
                                                             --------    ----------    --------    ---------
<S>                                                          <C>         <C>           <C>         <C>
Total portfolio...........................................    12,485     $1,019,611        N/A         N/A
                                                              ------     ----------     ------       -----
                                                              ------     ----------     ------       -----
Period of delinquency
  31-59 days..............................................       664         59,029       5.32%       5.79%
  60-89 days..............................................       194         17,988       1.55%       1.76%
  90 days or more.........................................       458         38,508       3.67%       3.78%
                                                              ------     ----------     ------       -----
Total delinquent loans....................................     1,316     $  115,525      10.54%      11.33%
                                                              ------     ----------     ------       -----
                                                              ------     ----------     ------       -----
Loans in foreclosure(2)...................................       267     $   24,242       2.14%       2.38%
                                                              ------     ----------     ------       -----
                                                              ------     ----------     ------       -----
</TABLE>

- ------------------
(1) The information presented represents only the Servicer's one-to-four family
    residential mortgage loan portfolios that consisted primarily of performing
    loans at the time the Servicer began servicing such loans.

(2) Loans in foreclosure are also included under the heading "Total delinquent
    loans."

                                      S-53
<PAGE>
                              REAL ESTATE OWNED(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                     AT JUNE 30, 1999
                                                                                 -------------------------
                                                                                 BY NO.           BY
                                                                                 OF LOANS    DOLLAR AMOUNT
                                                                                 --------    -------------
<S>                                                                              <C>         <C>
Total portfolio...............................................................    12,485      $ 1,019,611
Foreclosed loans(2)...........................................................        52            3,219
Foreclosure ratio(3)..........................................................      0.42%            0.32%
</TABLE>

- ------------------
(1) The information presented represents only the Servicer's one-to-four family
    residential mortgage loan portfolios that consisted primarily of performing
    loans at the time the Servicer began servicing such loans.

(2) For the purposes of this table, foreclosed loans means the principal balance
    of the mortgage loans secured by mortgaged properties the title to which has
    been acquired by the Servicer, by investors or by an insurer following
    foreclosure or delivery of a deed in lieu of foreclosure.

(3) The foreclosure ratio is equal to the aggregate principal balance or number
    of foreclosed loans divided by the aggregate principal balance or number, as
    applicable, of mortgage loans in the total portfolio at the end of the
    indicated period.

                     LOAN LOSS EXPERIENCE ON THE FAIRBANKS
                    SERVICING PORTFOLIO OF MORTGAGE LOANS(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                        SIX MONTHS ENDED
                                                                                        JUNE 30, 1999
                                                                                        ----------------
<S>                                                                                     <C>
Total portfolio(2)...................................................................      $1,019,611
Gross losses(3)......................................................................             584
Recoveries(4)........................................................................             503
Net losses(5)........................................................................              81
Annualized net losses as a percentage of total Portfolio.............................            0.02%
</TABLE>

- ------------------
(1) The information presented represents only the Servicer's one-to-four family
    residential mortgage loan portfolios that consisted primarily of performing
    loans at the time the Servicer began servicing such loans.

(2) Aggregate principal balance of the mortgage loans outstanding on the last
    day of the period.

(3) The unpaid principal balance plus all accrued interest and expenses due from
    the borrower for loans liquidated during the period.

(4) Recoveries from liquidation proceeds and deficiency judgments.

(5) Gross losses minus recoveries.

SUBSERVICER DELINQUENCY AND LOSS EXPERIENCE MAY NOT BE APPLICABLE TO MORTGAGE
POOL

     It is unlikely that the delinquency experience of the Mortgage Loans
comprising the Mortgage Pool will correspond to the delinquency experience of
the Subservicer's mortgage portfolio set forth in the foregoing tables. The
statistics shown above represent the delinquency experience of the Subservicer's
mortgage servicing portfolio only for the period presented, whereas the
aggregate delinquency experience on the Mortgage Loans comprising the Mortgage
Pool will depend on the results obtained over the life of the Mortgage Pool. In
addition, since most of the mortgage loans in the Subservicer's mortgage
portfolio are not fully seasoned, the loan and delinquency experience set forth
above is not necessarily indicative of the loan and delinquency experience of a
seasoned portfolio of comparable mortgage loans. Accordingly, there can be no
assurance that the Mortgage Loans comprising the Mortgage Pool will perform in a
manner consistent with the delinquency or foreclosure experience of the
Subservicer's mortgage servicing portfolio described in this Prospectus
Supplement. It should be noted that if the residential real estate market should
experience an overall decline in property values, the actual rates of
delinquencies and foreclosures could be higher than those previously experienced
by the Subservicer. In addition, adverse economic conditions or other factors
may affect the timely payment by mortgagors of scheduled payments of principal
and interest on the Mortgage Loans and, accordingly, the actual rates of
delinquencies and foreclosures with respect to the Mortgage Pool.

                                      S-54
<PAGE>
                      THE POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement, dated as of October 1, 1999 (the "POOLING AND SERVICING AGREEMENT"),
among the Depositor, the Seller, the Master Servicer, the Special Servicer and
the Trustee. The Trust created under the Pooling and Servicing Agreement will
consist of (i) all rights, title and interest in the Initial Mortgage Loans and
any Additional Mortgage Loans added to the Trust during the Pre-Funding Period,
including in each case the related mortgage notes, mortgages and other related
documents, (ii) all payments on or collections in respect of the Mortgage Loans
due after the Cut-off Date (or the date as of the related Additional Transfer
Date), together with any proceeds thereof, (iii) any Mortgaged Properties
acquired on behalf of Certificateholders by foreclosure or by deed in lieu of
foreclosure, and any revenues received thereon, (iv) the rights of the Trustee
under all insurance policies required to be maintained pursuant to the Pooling
and Servicing Agreement, (v) the rights of the Trustee under the Certificate
Insurance Policy and (vi) the rights of the Depositor under the Mortgage Loan
Purchase Agreement between the Depositor and the Seller. The Class A
Certificates will be transferable and exchangeable at the corporate trust
offices of the Trustee.

ASSIGNMENT OF THE MORTGAGE LOANS

     On the Closing Date, the Depositor will transfer to the Trust all of its
right, title and interest in and to each of the Initial Mortgage Loans, together
with the related mortgage notes, mortgages and other related documents
(collectively, the "RELATED DOCUMENTS"), including all scheduled payments with
respect to each such Initial Mortgage Loan due after the Cut-off Date. The
Trustee, concurrently with such transfer, will deliver the Certificates to the
Depositor. On each Additional Transfer Date, the Seller will transfer to the
Trust all of its right, title and interest in and to each of the related
Additional Mortgage Loans, together with the Related Documents, including all
scheduled payments with respect to each such Additional Mortgage Loan due on or
after the related Cut-off Date. Each Mortgage Loan transferred to the Trust will
be identified on a schedule (the "MORTGAGE LOAN SCHEDULE") delivered to the
Trustee pursuant to the Pooling and Servicing Agreement. Such schedule will
include information such as the Principal Balance of each Mortgage Loan as of
the related Cut-off Date, its Loan Rate as well as other information.

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

     The Trustee will review the Initial Mortgage Loans and the Related
Documents on or prior to the Closing Date, and will review the Additional
Mortgage Loans and the Related Documents on or prior to the Additional Transfer
Date. If any Mortgage Loan or Related Document is found to be defective in any
material respect and such defect is not cured within 90 days following
notification thereof to the Seller by the Trustee, the Seller will be obligated
to either (i) substitute for such Mortgage Loan an Eligible Substitute Mortgage
Loan; however, such substitution is permitted only within two years of the
Closing Date and may not be made unless an opinion of counsel is provided to the
effect that such substitution will not disqualify any REMIC election made with
respect to the Trust or result in a prohibited transaction tax under the Code or
(ii) purchase such Mortgage Loan at a price (the "PURCHASE PRICE") equal to the
outstanding Principal Balance of such Mortgage Loan as of the date of purchase,
plus all accrued and unpaid interest thereon, computed at the Loan Rate through
the end of the calendar month in which the purchase is effected, plus the amount
of any unreimbursed Advances and Servicing Advances made by the Master Servicer
or the Special Servicer. The Purchase Price will be deposited in the Collection
Account as such obligation arises. The obligation of the Seller to repurchase or
substitute for a Defective Mortgage Loan is the sole remedy regarding any
defects in the Mortgage Loans and Related Documents available to the Trustee or
the Certificateholders.

     In connection with the substitution of an Eligible Substitute Mortgage
Loan, the Seller will be required to deposit in the Collection Account as such
obligation arises an amount (the "SUBSTITUTION ADJUSTMENT") equal to the excess
of the Purchase Price of the related Defective Mortgage Loan over the Principal
Balance of such

                                      S-55
<PAGE>
Eligible Substitute Mortgage Loan, together with one month's interest on such
Principal Balance at the applicable Loan Rate.

     An "ELIGIBLE SUBSTITUTE MORTGAGE LOAN" is a mortgage loan substituted by
the Seller for a Defective Mortgage Loan which must, on the date of such
substitution, (i) have an outstanding Principal Balance (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate Principal Balance), not in excess of, and not more than 5% less than,
the Principal Balance of the Defective Mortgage Loan; (ii) have a Loan Rate,
with respect to a fixed-rate Mortgage Loan, not less than the Loan Rate of the
Defective Mortgage Loan and not more than 1% in excess of the Loan Rate of such
Defective Mortgage Loan or, with respect to an adjustable-rate Mortgage Loan,
have a Maximum Loan Rate and Minimum Loan Rate not less than the respective rate
for the Defective Mortgage Loan and have a Gross Margin equal to or greater than
the Defective Mortgage Loan; (iii) have the same Due Date as the Defective
Mortgage Loan; (iv) have a remaining term to maturity not more than one year
earlier and not later than the remaining term to maturity of the Defective
Mortgage Loan; (v) comply with each representation and warranty as to the
Mortgage Loans set forth in the Pooling and Servicing Agreement (deemed to be
made as of the date of substitution); (vi) have been underwritten or
reunderwritten by the Seller in accordance with the same underwriting criteria
and guidelines as the Mortgage Loans being replaced; (vii) be of the same or
better credit quality as the Mortgage Loan being replaced; and (viii) satisfy
certain other conditions specified in the Pooling and Servicing Agreement.

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

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

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

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

     The Master Servicer shall establish and maintain or cause to be maintained
a separate trust account (the "COLLECTION ACCOUNT") for the benefit of the
holders of the Certificates and the Certificate Insurer. The Collection Account
will be an Eligible Account (as defined herein). Upon receipt by the Master
Servicer of amounts in respect of the Mortgage Loans (excluding amounts
representing the Servicing Fee, reimbursement for Advances and Servicing
Advances and insurance proceeds to be applied to the restoration or repair of a
Mortgaged Property or similar items), the Master Servicer will deposit such
amounts in the Collection Account. Amounts so deposited may be invested in
Eligible Investments (as described in the Pooling and Servicing Agreement)
maturing no later than one Business Day prior to the date on which the amount on
deposit therein is required to be deposited in the Distribution Account. The
Trustee will establish and maintain an account (the "DISTRIBUTION ACCOUNT") into
which will be deposited amounts withdrawn from the Collection Account for
distribution to Certificateholders on a Distribution Date. The Distribution
Account will be an Eligible Account. Amounts on deposit therein may be invested
in Eligible Investments maturing on or before the Business Day prior to the
related Distribution Date unless such Eligible Investments are invested in
investments managed or advised by the Trustee or an affiliate thereof, in which
case such Eligible Investments may mature on the related

                                      S-56
<PAGE>
Distribution Date. The Collection Account, Distribution Account, Pre-Funding
Accounts and Capitalized Interest Accounts, collectively, are referred to herein
as the "TRUST ACCOUNTS."

     An "ELIGIBLE ACCOUNT" is a segregated account that is (i) an account or
accounts maintained with a federal or state chartered depository institution or
trust company the short-term unsecured debt obligations of which (or, in the
case of a depository institution or trust company that is the principal
subsidiary of a holding company, the short-term unsecured debt obligations of
such holding company) are rated P-1 by Moody's and A-1 by S&P (or comparable
ratings if Moody's and S&P are not the Rating Agencies) at the time any amounts
are held on deposit therein, (ii) an account or accounts the deposits in which
are fully insured by the Federal Deposit Insurance Corporation (to the limits
established by such corporation), the uninsured deposits in which account are
otherwise secured such that, as evidenced by an opinion of counsel delivered to
the Trustee and to each Rating Agency, the Certificateholders will have a claim
with respect to the funds in such account or a perfected first priority security
interest against such collateral (which shall be limited to Eligible
Investments) securing such funds that is superior to claims of any other
depositors or creditors of the depository institution with which such account is
maintained, (iii) a trust account or accounts maintained with the trust
department of a federal or state chartered depository institution, national
banking association or trust company acting in its fiduciary capacity or (iv)
otherwise acceptable to each Rating Agency without reduction or withdrawal of
their then current ratings of the Certificates as evidenced by a letter from
each Rating Agency to the Trustee and the Certificate Insurer. Eligible
Investments are specified in the Pooling and Servicing Agreement and are limited
to investments which meet the criteria of the Rating Agencies from time to time
as being consistent with their then current ratings of the Certificates and
which are acceptable to the Certificate Insurer.

PRE-FUNDING ACCOUNTS AND CAPITALIZED INTEREST ACCOUNTS

     On the Closing Date, the Seller will deposit $27,234,114.75 (the "GROUP I
PRE-FUNDED AMOUNT" into an account (the "GROUP I PRE-FUNDING ACCOUNT"), and will
deposit $10,298,458.02 (the "GROUP II PRE-FUNDED AMOUNT" and, together with the
Group I Pre-Funded Amount, the "PRE-FUNDED AMOUNTS") into an account (the "GROUP
II PRE-FUNDING ACCOUNT" and together with the Group I Pre-Funding Account, the
"PRE-FUNDING ACCOUNTS") in each case to be maintained by the Trustee as part of
the Trust for the benefit of the holders of the Class A-1 and Class A-2
Certificates, respectively. Amounts on deposit in the Group I Pre-Funding
Account will be used to acquire Group I Additional Mortgage Loans, and amounts
on deposit in the Group II Pre-Funding Account will be used to acquire Group II
Additional Mortgage Loans, in each case during the period beginning on the
Closing Date and generally ending on the earlier to occur of (i) the date on
which the amount on deposit in each Pre-Funding Account (exclusive of any
investment earnings) is less than $100,000, (ii) a Master Servicer Event of
Default and (iii) December 10, 1999 (the "PRE-FUNDING PERIOD"). The Pre-Funded
Amounts will be reduced during the Pre-Funding Period by the amounts thereof
used to purchase Additional Mortgage Loans in accordance with the Pooling and
Servicing Agreement. Any Group I Pre-Funded Amount and Group II Pre-Funded
Amount remaining at the end of the Pre-Funding Period will be distributed to
holders of the Class A-1 Certificates and Class A-2 Certificates, respectively,
on the Distribution Date immediately following the Due Period in which the end
of the Pre-Funding Period occurs, in reduction of the related Certificate
Principal Balances, thus resulting in an unscheduled distribution of principal
to the related Class A Certificates on such date.

     In addition, on the Closing Date the Seller will deposit an aggregate
amount of approximately $244,110.34 into an account (the "GROUP I CAPITALIZED
INTEREST ACCOUNT") and approximately $94,002.75 into an account (the "GROUP II
CAPITALIZED INTEREST ACCOUNT" and together with the Group I Capitalized Interest
Account, the "CAPITALIZED INTEREST ACCOUNTS"), in each case to be maintained by
the Trustee as part of the Trust for the benefit of holders of the Class A-1
Certificates and Class A-2 Certificates, as applicable. Amounts on deposit in
each Capitalized Interest Account will be applied during the Pre-Funding Period
to the extent necessary to ensure that the full amount of interest required to
be distributed to holders of the related Class of Class A Certificates is so
distributed.

     Amounts on deposit in the Pre-Funding Accounts and the Capitalized Interest
Accounts will be invested in Eligible Investments. All interest and any other
investment earnings on amounts on deposit in the Pre-Funding Accounts and the
Capitalized Interest Accounts will be deposited in the Distribution Account.
Neither the Pre-Funding Accounts nor the Capitalized Interest Accounts will be
assets of any REMIC. For federal income tax purposes, the Pre-Funding Accounts
and the Capitalized Interest Accounts will be owned by, and all reinvestment
earnings on amounts in the Pre-Funding Accounts and the Capitalized Interest
Accounts shall be taxable to, the Seller.

                                      S-57
<PAGE>
ADVANCES

     Subject to the following limitations, the Master Servicer will be obligated
to advance or cause to be advanced not later than the third business day prior
to each Distribution Date its own funds, or funds in the Collection Account that
are not included in the Available Funds for such Distribution Date, in an amount
equal to the aggregate of all payments of principal and interest, net of the
Servicing Fee, that was due during the related Prepayment Period on the Mortgage
Loans, other than Balloon Payments, and that were delinquent on the related
Determination Date, plus certain amounts representing assumed payments not
covered by any current net income on the Mortgaged Properties acquired by
foreclosure or deed in lieu of foreclosure, and, with respect to Balloon Loans,
with respect to which the Balloon Payment is not made when due, an assumed
monthly payment that would have been due on the related Due Date based on the
original principal amortization schedule for such Balloon Loan (any such
advance, an "ADVANCE").

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal compensation (the "SERVICING FEE") to be paid to the Master
Servicer in respect of its servicing activities for the Certificates will be at
the "SERVICING FEE RATE" of 0.50% per annum on the Principal Balance of each
Mortgage Loan. As further servicing compensation, the Master Servicer is
entitled to retain all service-related fees, including assumption fees,
modification fees, extension fees, late payment charges and other ancillary fees
(but not prepayment premiums), to the extent collected from mortgagors, together
with any interest or other income earned on funds held in the Collection Account
and any escrow accounts. The Master Servicer is obligated to deposit into the
Collection Account the amount of any Prepayment Interest Shortfall as defined
below (payments made by the Master Servicer in satisfaction of such obligation,
"COMPENSATING INTEREST") but only in an amount up to the Servicing Fee received
by it for the related Distribution Date.

                                      S-58
<PAGE>
     The "DETERMINATION DATE" with respect to any Distribution Date will be the
fifth Business Day preceding the related Distribution Date. With respect to any
Determination Date and each Mortgage Loan as to which a principal prepayment in
full was applied during the portion of the related Prepayment Period (as defined
below) occurring in the month preceding the month of such Determination Date,
the "PREPAYMENT INTEREST SHORTFALL" is an amount equal to the interest at the
applicable Loan Rate (net of the Servicing Fee Rate) on the amount of such
principal prepayment for the number of days from the date on which the principal
prepayment is applied until the last day of such preceding calendar month.

SPECIAL SERVICING AND OTHER COMPENSATION

     Under the Pooling and Servicing Agreement, when a Mortgage Loan becomes
90 days or more delinquent, the responsibility for servicing such Mortgage Loan
will be transferred to the Special Servicer. The Special Servicer will maintain
responsibility for the servicing of such Mortgage Loan until it is liquidated.
As compensation for its services, the Special Servicer will be entitled to
receive the Servicing Fee in connection with the Mortgage Loans serviced by it
(each, a "SPECIALLY SERVICED MORTGAGE LOAN").

THE TRUSTEE

     Bankers Trust Company of California, N.A, a national banking association,
will act as Trustee for the Certificates pursuant to the Agreement. As of the
Closing Date, the Trustee's principal executive offices are located at 4 Albany
Street, New York, New York 10006. As of the Closing Date, the Trustee's office
designated to receive notices under the Agreement are located at 1761 East St.
Andrew Place, Santa Ana, California 92705-4934, Attn. Trust
Administration/UP9902. The Trustee will be entitled to compensation at a rate
specified in the Pooling and Servicing Agreement (the "TRUSTEE FEE RATE").

VOTING RIGHTS

     With respect to any date of determination, if no Insurer Default exists and
is continuing and the Class A Certificates are outstanding or any amounts are
owed to the Certificate Insurer under the Insurance Agreement, all of the Voting
Rights allocated to the Certificateholders shall be vested in the Certificate
Insurer. However, if an Insurer Default does exist and is continuing and no
amounts are owed to the Certificate Insurer under the Insurance Agreement, the
percentage of all the Voting Rights allocated among holders of the Class A
Certificates shall be the fraction, expressed as a percentage, the numerator of
which is the aggregate Certificate Principal Balance of all the Certificates of
such Class then outstanding and the denominator of which is the aggregate
Certificate Principal Balance of all the Certificates then outstanding. The
Voting Rights allocated to a Class of Class A Certificates shall be allocated
among all holders of each such Class in proportion to the outstanding
Certificate Principal Balances of such Certificates. The Class X and Class R
Certificates will not have any Voting Rights while the Class A Certificates are
outstanding.

AMENDMENT

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

                                      S-59
<PAGE>
aggregate outstanding principal amounts of the Class A Certificates, the holders
of which are required to consent to any such amendment, without the consent of
the holders of all such Class A Certificates.

TERMINATION

     The Master Servicer, or if the Master Servicer does not exercise such
option, the Certificate Insurer, will have the right to repurchase all of the
Mortgage Loans and REO Properties and thereby effect the early retirement of the
Certificates, on any Distribution Date on which the aggregate Principal Balance
of such Mortgage Loans and REO Properties in the Trust is equal to or less than
10% of the sum of (i) the aggregate Principal Balance of the Initial Mortgage
Loans as of the Cut-off Date and (ii) the aggregate initial balance of the
Pre-Funding Accounts as of the Closing Date. The first Distribution Date on
which such option could be exercised is referred to herein as the "OPTIONAL
TERMINATION DATE." In the event that the option is exercised, the repurchase
will be made at a price (the "TERMINATION PRICE") generally equal to par plus
accrued interest on the Mortgage Loans at the weighted average of the Loan Rates
through the end of the Due Period preceding the final Distribution Date plus the
sum of (i) the amount of any unreimbursed Advances and Servicing Advances made
by the Master Servicer or the Special Servicer, (ii) any amounts due to the
Certificate Insurer under the Insurance Agreement, (iii) any unpaid Servicing
Fees and (iv) the unpaid Group I Interest Carryover and Group II Interest
Carryover, if any. Proceeds from such repurchase will be included in Available
Funds and will be distributed to the holders of the Certificates in accordance
with the Pooling and Servicing Agreement. Any such repurchase of the Mortgage
Loans and REO Properties will result in the early retirement of the
Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any Mortgage Loan which is delinquent in payment by 90 days or more,
the Master Servicer or the Special Servicer may, at its option, purchase such
Mortgage Loan from the Trust at the Purchase Price for such Mortgage Loan;
provided, however, that (i) the purchasing party must first purchase the
Mortgage Loan that, as of the time of such purchase, has been delinquent for the
greatest period before purchasing Mortgage Loans that have been delinquent
lesser periods, and (ii) the purchasing party may not purchase delinquent
Mortgage Loans in either Loan Group that, together with all previously purchased
delinquent Mortgage Loans in such Loan Group, have an aggregate principal
balance in excess of 3.00% of the aggregate Cut-off Date Principal Balance of
the Mortgage Loans in such Loan Group without the consent of the Certificate
Insurer.

CERTAIN RIGHTS RELATED TO FORECLOSURE AND THE SPECIAL SERVICER

     Certain rights in connection with foreclosure of defaulted Mortgage Loans
will be granted to the holder of the Class X Certificate (the "DIRECTING
HOLDER"), which is initially expected to be the Master Servicer. Such rights
will include the right to recommend foreclosure or alternatives to foreclosure,
and, if such recommendation is not accepted by the Special Servicer, to purchase
such Mortgage Loans from the Trust, subject to the same limitations set forth
for the purchase of delinquent Mortgage Loans in "Optional Purchase of Defaulted
Loans" above. Any such purchase may affect the yields to maturity of the
Class A Certificates.

     The Directing Holder will also have the right to terminate the rights and
obligations of the Special Servicer at any time, without cause, and to appoint a
successor special servicer; provided that (i) such successor is reasonably
acceptable to the Master Servicer and the Certificate Insurer and (ii) a letter
is provided to the Trustee from each Rating Agency to the effect that such
termination and appointment will not result in the qualification, reduction or
withdrawal of the ratings then applicable to the Class A Certificates.

     The rights of the Directing Holder may be transferred to any future holder
of the Class X Certificate if, prior to such transfer, (i) the Special Servicer
consents thereto and (ii) a letter is provided to the Trustee from each Rating
Agency to the effect that the transfer of such rights to the proposed transferee
will not result in the qualification, reduction or withdrawal of the ratings
then applicable to the Class A Certificates.

EVENTS OF SERVICING TERMINATION

     Events of Servicing Termination will consist, among other things, of:
(i) (a) any failure by the Master Servicer to make an Advance and (b) any other
failure by the Master Servicer to deposit in the Collection Account or
Distribution Account the required amounts or remit to the Trustee any payment
which continues unremedied for one Business Day following written notice to the
Master Servicer; (ii) any failure by the Master Servicer to make a Servicing
Advance or to observe or perform in any material respect any other of its
covenants or agreements in the Pooling and Servicing Agreement, which continues
unremedied for 30 days after the first

                                      S-60
<PAGE>
date on which (x) the Master Servicer has actual knowledge of such failure or
(y) written notice of such failure is given to the Master Servicer in accordance
with the Pooling and Servicing Agreement; (iii) insolvency, readjustment of
debt, marshalling of assets and liabilities or similar proceedings, and certain
actions by or on behalf of the Master Servicer indicating its insolvency or
inability to pay its obligations; or (iv) cumulative Realized Losses or
delinquencies on either Loan Group as of any Distribution Date exceed the amount
specified in the Pooling and Servicing Agreement.

RIGHTS UPON EVENT OF SERVICING TERMINATION

     So long as an Event of Servicing Termination under the Pooling and
Servicing Agreement remains unremedied, the Trustee at the direction of the
Certificate Insurer or the holders of the Class A Certificates evidencing not
less than 51% of the Voting Rights (with the consent of the Certificate Insurer)
may terminate all of the rights and obligations of the Master Servicer in its
capacity as servicer with respect to the Mortgage Loans, as provided in the
Pooling and Servicing Agreement, whereupon the Trustee will succeed or appoint a
successor to succeed to all of the responsibilities and duties of the Master
Servicer under the Pooling and Servicing Agreement, including the obligation to
make Advances. No assurance can be given that termination of the rights and
obligations of the Master Servicer under the Pooling and Servicing Agreement
would not adversely affect the servicing of the related Mortgage Loans,
including the delinquency experience of such Mortgage Loans.

     No holder of a Class A Certificate, solely by virtue of such holder's
status as a holder of a Class A Certificate, will have any right under the
Pooling and Servicing Agreement to institute any proceeding with respect
thereto, unless such holder previously has given to the Trustee written notice
of default and unless (i) if no Insurer Default exists and is continuing, the
Certificate Insurer so agrees or (ii) if an Insurer Default exists and is
continuing, the holders of the Class A Certificates having not less than 25% of
the Voting Rights evidenced by the Class A Certificates so agree and offer a
indemnity reasonably acceptable to the Trustee and in either case, the Trustee
for 15 days after its receipt of such notice, shall have neglected or refused to
institute such proceeding.

CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

     Pursuant to the terms of the Pooling and Servicing Agreement, unless there
exists a continuance of any failure by the Certificate Insurer to make a
required payment under the Certificate Insurance Policy or there exists a
proceeding in bankruptcy by or against the Certificate Insurer (either such
condition, an Insurer Default, as defined herein), the Certificate Insurer will
be entitled to exercise, among others, the following rights of the holders of
the Class A Certificates, without the consent of such holders, and the holders
of the Class A Certificates may exercise such rights only with the prior written
consent of the Certificate Insurer: (i) the right to direct the Trustee to
terminate the rights and obligations of the Master Servicer; (ii) the right to
consent or to direct any waivers of defaults by the Master Servicer; (iii) the
right to remove the Trustee pursuant to the Pooling and Servicing Agreement;
(iv) the right to institute proceedings against the Master Servicer in the event
of default by the Master Servicer and refusal of the Trustee to institute such
proceedings; and (v) the right to require the Seller to repurchase or subsitute
a Mortgage Loan as provided under the Pooling and Servicing Agreement. In
addition, unless an Insurer Default exists, the Certificate Insurer will have
the right to direct all matters relating to any proceeding seeking the avoidance
as a preferential transfer under applicable bankruptcy, insolvency, receivership
or similar law of any distribution made with respect to the Class A
Certificates, and, unless an Insurer Default exists, the Certificate Insurer's
consent will be required prior to, among other things, (i) the removal of the
Trustee, (ii) the appointment of any successor Trustee or Master Servicer or
(iii) any amendment to the Pooling and Servicing Agreement.

                                      S-61
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES

GENERAL

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

     United PanAm Mortgage Loan Trust 1999-2 will issue the Class A-1 and
Class A-2 Certificates (together, the "CLASS A CERTIFICATES"), the Class X
Certificate and the Class R Certificates (the "RESIDUAL CERTIFICATES"). The
Class A Certificates, the Class X Certificate and the Residual Certificates are
collectively referred to herein as the "CERTIFICATES." Only the Class A
Certificates are offered hereby.

     The Class A Certificates will be covered by an irrevocable and
unconditional certificate guaranty insurance policy (the "CERTIFICATE INSURANCE
POLICY") issued by Financial Security Assurance Inc. (the "CERTIFICATE INSURER")
for the benefit of the holders of the Class A Certificates, pursuant to which
the Certificate Insurer will guarantee payments to such Certificateholders as
described herein.

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

     The Class A Certificates will be issued in book-entry form as described
below. The Class A Certificates will be issued in minimum dollar denominations
of $50,000 and integral multiples of $1,000 in excess thereof (except that one
certificate may be issued in a denomination which is not an integral multiple
thereof). The Assumed Final Distribution Date for the Class A-1 and Class A-2
Certificates is October 25, 2029 and September 25, 2029, respectively.

     Distributions on the Class A Certificates will be made by the Trustee on
the 25th day of each month, or if such day is not a Business Day, on the first
Business Day thereafter, commencing in November 1999 (each, a "DISTRIBUTION
DATE"), to the persons in whose names such Class A Certificates are registered
at the close of business on the Record Date. The "RECORD DATE" with respect to
the Class A Certificates is the business day immediately preceding such
Distribution Date; provided, however, that if any Class A Certificate becomes a
Definitive Certificate (as defined herein), the Record Date for such Certificate
will be the last business day of the month immediately preceding the month in
which the related Distribution Date occurs.

BOOK-ENTRY CERTIFICATES

     The Class A Certificates will be book-entry Certificates (the "BOOK-ENTRY
CERTIFICATES"). Persons acquiring beneficial ownership interests in the Class A
Certificates ("CERTIFICATE OWNERS") will hold such Certificates through The
Depository Trust Company ("DTC") in the United States, or Cedelbank or Euroclear
(in Europe) if they are participants of such systems, or indirectly through
organizations which are participants in such systems. The Book-Entry
Certificates will be issued in one or more certificates which equal the
aggregate Certificate Principal Balance of such Class A Certificates and will
initially be registered in the name of Cede & Co., the nominee of DTC. Cedelbank
and Euroclear will hold omnibus positions on behalf of their participants
through customers' securities accounts in Cedelbank's and Euroclear's names on
the books of their respective depositaries which in turn will hold such
positions in customers' securities accounts in the depositaries' names on the
books of DTC. Citibank will act as depositary for Cedelbank and The Chase
Manhattan Bank will act as depositary for Euroclear (in such capacities,
individually the "RELEVANT DEPOSITARY" and collectively the "EUROPEAN
DEPOSITARIES"). Investors may hold such beneficial interests in the Book-Entry
Certificates in minimum denominations of $50,000. Except as described below, no
person acquiring a Book-Entry Certificate (each, a "BENEFICIAL OWNER") will be
entitled to receive a physical certificate representing such Certificate (a
"DEFINITIVE CERTIFICATE"). Unless and until Definitive Certificates are issued,
it is anticipated that the only "CERTIFICATEHOLDER" of the Class A Certificates
will be Cede & Co., as nominee of DTC. Certificate Owners

                                      S-62
<PAGE>
will not be Certificateholders as that term is used in the Pooling and Servicing
Agreement. Certificate Owners are only permitted to exercise their rights
indirectly through Participants and DTC.

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

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

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

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

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

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

                                      S-63
<PAGE>
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. Cedelbank
Participants and Euroclear Participants may not deliver instructions directly to
the European Depositaries.

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

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

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

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

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

     The Euroclear System ("EUROCLEAR") was created in 1968 to hold securities
for its participants ("EUROCLEAR PARTICIPANTS") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Transactions may be settled in any of 29 currencies,
including United States dollars. Euroclear includes various other services,
including securities lending and borrowing and interfaces with domestic markets
in several countries generally similar to the arrangements for cross-market
transfers with DTC described above. Euroclear is operated by the Brussels,
Belgium office of Morgan Guaranty Trust Company of New York (the "EUROCLEAR
OPERATOR"), under contract with Euroclear Clearance Systems S.C., a Belgian
cooperative corporation (the "COOPERATIVE"). All operations are conducted by the
Euroclear Operator, and all Euroclear securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator, not the
Cooperative. The Cooperative establishes policy for Euroclear on behalf of
Euroclear Participants. Euroclear Participants include banks (including central
banks), securities brokers and dealers and other professional financial
intermediaries. Indirect access to Euroclear is also available to other firms
that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

     The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian law
(collectively, the "TERMS AND CONDITIONS"). The Terms and Conditions govern
transfers

                                      S-64
<PAGE>
of securities and cash within Euroclear, withdrawals of securities and cash from
Euroclear, and receipts of payments with respect to securities in Euroclear. All
securities in Euroclear are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. The Euroclear
Operator acts under the Terms and Conditions only on behalf of Euroclear
Participants, and has no record of or relationship with persons holding through
Euroclear Participants.

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

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

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

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

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

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

                                      S-65
<PAGE>
the Trustee will recognize the holders of such Definitive Certificates as
Certificateholders under the Pooling and Servicing Agreement.

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

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

ALLOCATION OF AVAILABLE FUNDS

     Distributions to holders of each Class of Certificates will be made on each
Distribution Date from Available Funds. "AVAILABLE FUNDS" will be determined
with respect to each Distribution Date for each Loan Group (the "GROUP I
AVAILABLE FUNDS" and the "GROUP II AVAILABLE FUNDS," respectively) and in each
case will generally be equal to the sum of the following amounts with respect to
the related Mortgage Loans, net of amounts reimbursable therefrom to the Master
Servicer and the Special Servicer (including payment of the Servicing Fee) and
the Trustee: (i) the aggregate amount of monthly payments on the related
Mortgage Loans due on the related Due Date and received by the Trustee on or
prior to the Determination Date after deduction of the Servicing Fee for such
Distribution Date and any accrued and unpaid Servicing Fees in respect of any
prior Distribution Dates, (ii) certain unscheduled payments in respect of the
related Mortgage Loans, including prepayments, prepayment premiums, insurance
proceeds and Net Liquidation Proceeds received during the related Prepayment
Period, (iii) payments from the Master Servicer in connection with Advances and
Prepayment Interest Shortfalls for such Distribution Date received by the
Trustee on or prior to the third business day preceding such Distribution Date,
(iv) the Purchase Price for any repurchased Mortgage Loan in such Loan Group
deposited to the Collection Account during the related Prepayment Period,
(v) any related Substitution Adjustments deposited in the Collection Account
during the related Prepayment Period, (vi) with respect to the first
Distribution Date immediately following the Pre-Funding Period, the amount, if
any, transferred from the related Pre-Funding Account and Capitalized Interest
Account into the Distribution Account (exclusive of any reinvestment earnings),
(vii) on the Distribution Date on which the Trust is to be terminated in
accordance with the Pooling and Servicing Agreement, the Termination Price and
(viii) any payments received under the Certificate Insurance Policy.

     The "PREPAYMENT PERIOD" for any Distribution Date is the period beginning
the day after the preceding Determination Date (or, in the case of the first
Distribution Date, the Cut-off Date) and ending on the Determination Date
related to such Distribution Date.

     On each Distribution Date the Trustee shall withdraw from the Distribution
Account the sum of (a) the Group I Available Funds and (b) the Group II
Available Funds, and make the following disbursements and transfers in the order
of priority described below and to the extent of Available Funds.

     (A) The Group I Available Funds will be distributed in the following order
of priority:

          (i) to the PMI Insurer, the amount owing to the PMI Insurer for the
     premium payable in respect of the PMI Mortgage Loans in Loan Group I;

          (ii) to the Certificate Insurer, the amount owing to the Certificate
     Insurer for the premium payable in respect of the Class A-1 Certificates;

          (iii) to the holders of the Class A-1 Certificates, the related
     Interest Distributable Amount;

          (iv) to the holders of the Class A-1 Certificates, an amount equal to
     the applicable Basic Principal Distribution Amount, until the Certificate
     Principal Balance of such Class has been reduced to zero;

          (v) to the Certificate Insurer, the amount owing to the Certificate
     Insurer under the Insurance Agreement for reimbursement for prior draws
     made on the Certificate Insurance Policy in respect of the

                                      S-66
<PAGE>
     Class A Certificates and any other amounts owing to the Certificate Insurer
     under the Insurance Agreement (including any unpaid premiums in respect of
     the Class A Certificates);

          (vi) to the holders of the Class A-2 Certificates, an amount equal to
     the excess, if any, of (x) the related Interest Distributable Amount for
     such Distribution Date over (y) the amount actually distributed to the
     holders of the Class A-2 Certificates on such Distribution Date pursuant to
     subclause (B)(iii) below;

          (vii) to the holders of the Class A-2 Certificates, an amount equal to
     the excess, if any, of (x) the Certificate Principal Balance of the
     Class A-2 Certificates (after giving effect to all distributions thereon on
     such Distribution Date from the Group II Available Funds) over (y) the
     aggregate Principal Balance of the Mortgage Loans in the related Loan Group
     on the last day of the immediately preceding Prepayment Period;

          (viii) to holders of the Class A-1 Certificates, an amount equal to
     the applicable Extra Principal Distribution Amount;

          (ix) to the holders of the Class A-2 Certificates, an amount equal to
     any remaining Overcollateralization Deficiency Amount for the Class A-2
     Certificates for such Distribution Date after distributions pursuant to
     subclause B (viii) from the Group II Available Funds;

          (x) to the Master Servicer, certain amounts in respect of
     indemnification that may be required to be paid by the Trust pursuant to
     the Pooling and Servicing Agreement;

          (xi) to the holders of the Class A-1 Certificates, an amount equal to
     the Group I Interest Carryover, if any;

          (xii) to the holders of the Class A-2 Certificates, an amount equal to
     the Group II Interest Carryover, if any, after giving effect to the amount
     distributable on such Distribution Date pursuant to clause (B) (xi) below;
     and

          (xiii) to the holders of the Class X Certificates, an amount up to the
     amount specified in the Pooling and Servicing Agreement.

     (B) The Group II Available Funds will be distributed in the following order
of priority:

          (i) to the PMI Insurer, the amount owing to the PMI Insurer for the
     premium payable in respect of the PMI Mortgage Loans in Loan Group II;

          (ii) to the Certificate Insurer, the amount owing to the Certificate
     Insurer for the premium payable in respect of the Class A-2 Certificates;

          (iii) to the holders of the Class A-2 Certificates, the related
     Interest Distributable Amount;

          (iv) to the holders of the Class A-2 Certificates, an amount equal to
     the applicable Basic Principal Distribution Amount, until the Certificate
     Principal Balance of such Class has been reduced to zero;

          (v) to the Certificate Insurer, the amount owing to the Certificate
     Insurer under the Insurance Agreement for reimbursement for prior draws
     made on the Certificate Insurance Policy in respect of the Class A
     Certificates and any other amounts owing to the Certificate Insurer under
     the Insurance Agreement (including any unpaid premiums in respect of the
     Class A Certificates);

          (vi) to the holders of the Class A-1 Certificates, an amount equal to
     the excess, if any, of (x) the related Interest Distributable Amount for
     such Distribution Date over (y) the amount actually distributed to the
     holders of the Class A-1 Certificates on such Distribution Date pursuant to
     subclause (A)(iii) above;

          (vii) to the holders of the Class A-1 Certificates, an amount equal to
     the excess, if any, of (x) the Certificate Principal Balance of the
     Class A-1 Certificates (after giving effect to all distributions thereon on
     such Distribution Date from the Group I Available Funds) over (y) the
     aggregate Principal Balance of the Mortgage Loans in the related Loan Group
     on the last day of the immediately preceding Prepayment Period;

          (viii) to the holders of the Class A-2 Certificates, an amount equal
     to the applicable Extra Principal Distribution Amount;

                                      S-67
<PAGE>
          (ix) to the holders of the Class A-1 Certificates, an amount equal to
     any remaining Overcollateralization Deficiency Amount for the Class A-1
     Certificates for such Distribution Date after distributions pursuant to
     subclause A (viii) from the Group I Available Funds;

          (x) to the Master Servicer, certain amounts in respect of
     indemnification that may be required to be paid by the Trust pursuant to
     the Pooling and Servicing Agreement;

          (xi) to the holders of the Class A-2 Certificates, an amount equal to
     the Group II Interest Carryover, if any;

          (xii) to the holders of the Class A-1 Certificates, an amount equal to
     the Group I Interest Carryover, if any, after giving effect to the amount
     distributable on such Distribution Date pursuant to clause (A)(xi) above;
     and

          (xiii) to the holders of the Class X Certificates, an amount up to the
     amount specified in the Pooling and Servicing Agreement.

     (C) On each Distribution Date, any remaining amounts after giving effect to
the distributions specified in clauses (A) and (B) above will be paid to the
holders of the Class R Certificates.

DEFINITIONS

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

     The "ACCRUAL PERIOD" for the Class A-1 and Class A-2 Certificates for a
given Distribution Date will be the actual number of days (based on a 360-day
year) included in the period commencing on the immediately preceding
Distribution Date and ending on the day immediately preceding the current
Distribution Date; provided, however, that the initial Accrual Period will be
the actual number of days included in the period commencing on the Closing Date
and ending on November 25, 1999.

     The "BASIC PRINCIPAL DISTRIBUTION AMOUNT" means with respect to either
Certificate Group and any Distribution Date the excess of (i) the related
Principal Remittance Amount for such Distribution Date over (ii) the related
Overcollateralization Release Amount, if any, for such Distribution Date.

     The "CERTIFICATE PRINCIPAL BALANCE" of any Class of Certificates and any
Distribution Date, will be equal to the Certificate Principal Balance thereof on
the Closing Date (the "ORIGINAL CERTIFICATE PRINCIPAL BALANCE") reduced by the
sum of all amounts actually distributed in respect of principal of such Class on
all prior Distribution Dates.

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

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

     The "EXTRA PRINCIPAL DISTRIBUTION AMOUNT" for a Certificate Group and any
Distribution Date, is the lesser of (x) the related General Excess Available
Amount for such Distribution Date and (y) the related Overcollateralization
Deficiency Amount for such Distribution Date.

     The "GENERAL EXCESS AVAILABLE AMOUNT" means with respect to a Certificate
Group and each Distribution Date, the amount, if any, by which the related
Available Funds for such Distribution Date exceeds the aggregate

                                      S-68
<PAGE>
amount distributed on such Distribution Date pursuant to subclauses (i) through
(vii) of clauses (A) or (B), as applicable, under "--Allocation of Available
Funds" above.

     The "INTEREST DISTRIBUTABLE AMOUNT" for any Distribution Date and each
Class of Class A Certificates equals the sum of (i) the Monthly Interest
Distributable Amount for such Class for such Distribution Date and (ii) the
related Unpaid Interest Shortfall Amount for such Class for such Distribution
Date.

     An "INSURER DEFAULT" will occur in the event the Certificate Insurer fails
to make a payment under the Certificate Insurance Policy or if certain events of
bankruptcy or insolvency occur with respect to the Certificate Insurer.

     The "MONTHLY INTEREST DISTRIBUTABLE AMOUNT" for any Distribution Date and
each Class of Class A Certificates equals the amount of interest accrued during
the related Accrual Period at the related Pass-Through Rate on the Certificate
Principal Balance of such Class immediately prior to such Distribution Date.

     The "OC STEPDOWN DATE" with respect to each Certificate Group means the
later to occur of (x) the Distribution Date in May 2002 and (y) the first
Distribution Date on which (i) the Overcollateralization Target Amount has been
met and (ii) the Pool Balance has been reduced to 50% of the aggregate of the
Principal Balances of the Mortgage Loans as of the applicable Cut-off Dates.

     An "OVERCOLLATERALIZATION DEFICIENCY AMOUNT" with respect to any
Distribution Date and each Certificate Group equals the amount, if any, by which
the related Overcollateralization Target Amount exceeds the related
Overcollateralized Amount on such Distribution Date (after giving effect to
distributions in respect of the related Basic Principal Distribution Amount on
such Distribution Date).

     "OVERCOLLATERALIZATION RELEASE AMOUNT" means, with respect to each
Certificate Group and any Distribution Date (A) prior to the OC Stepdown Date,
zero, and (B) on or after the related OC Stepdown Date if certain delinquency
and loss tests specified in the Pooling and Servicing Agreement have been
satisfied, the lesser of (x) the related Principal Remittance Amount for such
Distribution Date and (y) the excess, if any, of (i) the related
Overcollateralized Amount for such Distribution Date (assuming that 100% of the
related Principal Remittance Amount is applied as a principal payment on the
related Certificate Group on such Distribution Date) over (ii) the related
Overcollateralization Target Amount for such Distribution Date.

     The "OVERCOLLATERALIZATION TARGET AMOUNT" means with respect to each
Certificate Group and any Distribution Date a specified level of
overcollateralization determined in accordance with the Pooling and Servicing
Agreement.

     The "OVERCOLLATERALIZED AMOUNT" for any Distribution Date and each
Certificate Group is the amount, if any, by which (i) the aggregate Principal
Balance of Mortgage Loans in the related Loan Group on the last day of the
immediately preceding Prepayment Period exceeds (ii) the related Certificate
Principal Balance as of such Distribution Date after giving effect to
distributions to be made on such Distribution Date.

     The "PRINCIPAL REMITTANCE AMOUNT" means with respect to each Loan Group and
any Distribution Date, the sum of (i) each scheduled payment of principal
collected or advanced on the related Mortgage Loans by the Master Servicer in
respect of the related Due Period, (ii) the principal portion of all partial and
full principal prepayments of such Mortgage Loans applied by the Master Servicer
during the related Prepayment Period, (iii) the principal portion of all related
Net Liquidation Proceeds and Insurance Proceeds received during the related
Prepayment Period, (iv) that portion of the Purchase Price, representing
principal of any repurchased Mortgage Loan in such Loan Group, deposited to the
Collection Account during the related Prepayment Period, (v) the principal
portion of any related Substitution Adjustments deposited in the Collection
Account during the related Prepayment Period, (vi) with respect to the first
Distribution Date immediately following the Pre-Funding Period, the amount, if
any, transferred from the related Pre-Funding Account and Capitalized Interest
Account into the Distribution Account (exclusive of any reinvestment earnings)
and (vii) on the Distribution Date on which the Trust is to be terminated in
accordance with the Pooling and Servicing Agreement, that portion of the
Termination Price, in respect of principal for such Loan Group.

     "REALIZED LOSS" means, with respect to any defaulted Mortgage Loan that is
finally liquidated (a "LIQUIDATED MORTGAGE LOAN"), the amount of loss realized
equal to the portion of the Principal Balance remaining unpaid after application
of all liquidation proceeds including payments under the PMI Policy net of

                                      S-69
<PAGE>
amounts reimbursable to the Master Servicer or the Special Servicer for related
Advances, Servicing Advances and Servicing Fees (such net amount, the "NET
LIQUIDATION PROCEEDS") in respect of such Mortgage Loan.

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

PASS-THROUGH RATES

     The "PASS-THROUGH RATE" on any Distribution Date with respect to (i) the
Class A-1 Certificates will equal the lesser of (a) the applicable Formula Rate
and (b) the Group I Net Funds Cap Rate for such Distribution Date, and (ii) the
Class A-2 Certificates will equal the lesser of (a) the applicable Formula Rate
and (b) the Group II Net Funds Cap Rate for such Distribution Date. With respect
to the Class A Certificates, interest in respect of any Distribution Date will
accrue during the related Accrual Period on the basis of a 360-day year and the
actual number of days elapsed. The "FORMULA RATE" for each Class of Class A
Certificates is the sum of the interbank offered rate for one-month United
States dollar deposits in the London market (the "CERTIFICATE INDEX") as of the
related LIBOR Determination Date (as defined herein) plus a margin (the
"CERTIFICATE MARGIN"). The Certificate Margin for the Class A-1 and Class A-2
Certificates on each Distribution Date on or prior to the Optional Termination
Date will equal 0.37% and 0.45%, respectively, and on each Distribution Date
after the Optional Termination Date, will equal 0.74% and 0.90%, respectively.

     The "GROUP I NET FUNDS CAP RATE" for any Distribution Date will equal the
average of the Net Loan Rates of the Group I Mortgage Loans as of the first day
of the month preceding the month of such Distribution Date (or, in the case of
the first Distribution Date, the Closing Date), weighted on the basis of the
related Principal Balances as of the first day of the related Prepayment Period
less, beginning with the Distribution Date in November 2000, 0.50% per annum
(each adjusted on the basis of an assumed 360-day year and the actual number of
days elapsed during the related Accrual Period).

     The "GROUP II NET FUNDS CAP RATE" for any Distribution Date will equal the
average of the Net Loan Rates of the Group II Mortgage Loans as of the first day
of the month preceding the month of such Distribution Date (or, in the case of
the first Distribution Date, the Closing Date), weighted on the basis of the
related Principal Balances as of the first day of the related Prepayment Period
less, beginning with the Distribution Date in November 2000, 0.50% per annum
(each adjusted on the basis of an assumed 360-day year and the actual number of
days elapsed during the related Accrual Period).

     "NET LOAN RATE" for each Mortgage Loan is a per annum rate equal to the
applicable Loan Rate less the sum of (a) Servicing Fee Rate, (b) the Trustee Fee
Rate, (c) the Adjusted Insurer Fee Rate and (d) with respect to a PMI Mortgage
Loan, the rate at which the premium payable to the PMI Insurer is calculated.

     The "ADJUSTED INSURER FEE RATE" with respect to each Mortgage Loan and each
Loan Group, is the rate at which the premium payable to the Certificate Insurer
is calculated, multiplied by a fraction the numerator of which is the
Certificate Principal Balance of related Certificate Group and the denominator
of which is the aggregate Principal Balance of the Mortgage Loans in the related
Loan Group.

     If on any Distribution Date, the Pass-Through Rate for the Class A-1 or
Class A-2 Certificates is based upon the related Group I Net Funds Cap Rate or
Group II Net Funds Cap Rate, the excess of (i) the amount of interest such Class
of Certificates would have been entitled to receive on such Distribution Date
had such Pass-Through Rate not been subject to such Group I Net Funds Cap Rate
or Group II Net Funds Cap Rate, up to the related Maximum Cap, over (ii) the
amount of interest such Class of Certificates received on such Distribution Date
based on the applicable Group I Net Funds Cap Rate or Group II Net Funds Cap
Rate, together with the unpaid portion of any such excess from prior
Distribution Dates (and interest accrued thereon at the then applicable Pass-

                                      S-70
<PAGE>
Through Rate on such Class of Certificates, without giving effect to the
applicable Group I Net Funds Cap Rate or Group II Net Funds Cap Rate) is the
related "GROUP I INTEREST CARRYOVER" and "GROUP II INTEREST CARRYOVER". Any
Group I Interest Carryover or Group II Interest Carryover on the related
Class A Certificates will be paid on future Distribution Dates from and to the
extent of funds available therefor. See "Allocation of Available Funds" above.
The Certificate Insurance Policy does not cover the payment, nor do the ratings
assigned to the Class A Certificates address the likelihood of the payment, of
any Group I Interest Carryover or Group II Interest Carryover.

     The "MAXIMUM CAP" for any Distribution Date and for each Class of Class A
Certificates is the weighted average of the Maximum Loan Rates on the
adjustable-rate Mortgage Loans and the Loan Rates on the fixed-rate Mortgage
Loans in the related Loan Group.

CALCULATION OF ONE-MONTH LIBOR

     On the second LIBOR Business Day (as defined below) preceding the
commencement of each Accrual Period following the initial Accrual Period (each
such date, a "LIBOR DETERMINATION DATE"), the Trustee (except for the first
Accrual Period) will determine the Certificate Index for such Accrual Period for
the Class A Certificates on the basis of the offered rates of the Reference
Banks for one-month United States dollar deposits, as such rates appear on the
Telerate Page 3750, as of 11:00 a.m. (London time) on such LIBOR Determination
Date. As used in this section, "LIBOR BUSINESS DAY" means a day on which banks
are open for dealing in foreign currency and exchange in London and New York
City; "TELERATE PAGE 3750" means the display page currently so designated on the
Dow Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices); and
"REFERENCE BANKS" means leading banks selected by the Depositor and engaged in
transactions in Eurodollar deposits in the international Eurocurrency market (i)
with an established place of business in London, (ii) whose quotations appear on
the Telerate Page 3750 on the LIBOR Determination Date in question, (iii) which
have been designated as such by the Depositor and (iv) not controlling,
controlled by or under common control with, the Depositor, the Master Servicer
or any successor Master Servicer. The Certificate Index for the initial Accrual
Period will be determined on the second LIBOR Business Day preceding the Closing
Date.

     On each LIBOR Determination Date, the Certificate Index for the related
Accrual Period for the Class A Certificates will be established by the Trustee
as follows:

          (a) If on such LIBOR Determination Date two or more Reference Banks
     provide such offered quotations, the Certificate Index for the related
     Accrual Period will be the arithmetic mean of such offered quotations
     (rounded upwards if necessary to the nearest whole multiple of 0.00625%).

          (b) If on such LIBOR Determination Date fewer than two Reference Banks
     provide such offered quotations, the Certificate Index for the related
     Accrual Period will be the higher of (x) the Certificate Index as
     determined on the previous LIBOR Determination Date and (y) the Reserve
     Interest Rate. The "RESERVE INTEREST RATE" will be the rate per annum that
     the Trustee determines to be either (i) the arithmetic mean (rounded
     upwards if necessary to the nearest whole multiple of 0.00625%) of the
     one-month United States dollar lending rates which New York City banks
     selected by the Depositor are quoting on the relevant LIBOR Determination
     Date to the principal London offices of leading banks in the London
     interbank market or (ii) in the event that the Trustee can determine no
     such arithmetic mean, the lowest one-month United States dollar lending
     rate which New York City banks selected by the Depositor are quoting on
     such LIBOR Determination Date to leading European banks.

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

THE CERTIFICATE INSURANCE POLICY

     The following summary of the terms of the Certificate Insurance Policy does
not purport to be complete and is qualified in its entirety by reference to the
Certificate Insurance Policy. A form of the Certificate Insurance Policy may be
obtained, upon request, from the Depositor.

                                      S-71
<PAGE>
     Simultaneously with the issuance of the Class A Certificates, the
Certificate Insurer will deliver the Certificate Insurance Policy to the Trustee
for the benefit of the holders of the Class A Certificates. Under the
Certificate Insurance Policy, the Certificate Insurer will irrevocably and
unconditionally guarantee payment to the Trustee on behalf of the holders of the
Class A Certificates on each Distribution Date for the benefit of the holders of
the Class A Certificates, the full and complete payment of Insured Payments with
respect to the Class A Certificates calculated in accordance with the original
terms of the Class A Certificates when issued and without regard to any
amendment or modification of the Class A Certificates or the Pooling and
Servicing Agreement except amendments or modifications to which the Certificate
Insurer has given its prior written consent. "INSURED PAYMENTS" shall mean with
respect to the Class A Certificates as of any Distribution Date, the sum of (i)
any shortfall in amounts available in the Distribution Account (as defined in
the Pooling and Servicing Agreement) to pay the Interest Distributable Amount on
such Class A Certificates for the related Accrual Period, (ii) the excess, if
any, of (a) the Certificate Principal Balance of the Class A Certificates then
outstanding, after giving effect to distributions on such Distribution Date,
over (b) the aggregate principal balances of the Mortgage Loans then outstanding
and (iii) without duplication of the amount specified in clause (ii), the
Certificate Principal Balance of the Class A Certificates to the extent unpaid
on the Assumed Final Distribution Date, after giving effect to distributions on
such Distribution Date, or the earlier termination of the Trust pursuant to the
terms of the Pooling and Servicing Agreement. Notwithstanding the foregoing, the
Certificate Insurer has the right to pay a Realized Loss if the
Overcollateralization Deficiency Amount is zero. The Certificate Insurance
Policy does not cover Relief Act Shortfalls, Prepayment Interest Shortfalls or
Class A Interest Carryover.

     If any Insured Payment is avoided as a preference payment under applicable
bankruptcy, insolvency, receivership or similar law, the Certificate Insurer
will pay such amount out of funds of the Certificate Insurer on the later of
(a) the date when due to be paid pursuant to the Order referred to below or
(b) the first to occur of (i) the fourth Business Day following Receipt by the
Certificate Insurer from the Trustee of (A) a certified copy of the order of the
court or other governmental body which exercised jurisdiction to the effect that
a holder of Class A Certificates is required to return principal or interest
distributed with respect to a Class A Certificate during the Term of the
Certificate Insurance Policy because such distributions were avoidable
preferences under applicable bankruptcy law (the "ORDER"), (B) a certificate of
such holder of Class A Certificates that the Order has been entered and is not
subject to any stay, and (C) an assignment duly executed and delivered by such
holder of Class A Certificates, in such form as is reasonably required by the
Certificate Insurer and provided to such holder of Class A Certificates by the
Certificate Insurer, irrevocably assigning to the Certificate Insurer all rights
and claims of such holder of Class A Certificates relating to or arising under
the Class A Certificates against the debtor which made such preference payment
or otherwise with respect to such preference payment, or (ii) the date of
Receipt by the Certificate Insurer from the Trustee of the items referred to in
clauses (A), (B) and (C) above if, at least four Business Days prior to such
date of Receipt, the Certificate Insurer shall have Received written notice from
the Trustee that such items were to be delivered on such date and such date was
specified in such notice. Such payment shall be disbursed to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
and not to the Trustee or holder of Class A Certificates directly, unless a
holder of Class A Certificates has previously paid such amount to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order,
in which case such payment shall be disbursed to the Trustee for distribution to
such holder of the Class A Certificates upon proof of such payment reasonably
satisfactory to the Certificate Insurer. In connection with the foregoing, the
Certificate Insurer shall have the rights provided pursuant to the Pooling and
Servicing Agreement.

     Payment of claims under the Certificate Insurance Policy made in respect of
Insured Payments will be made by the Certificate Insurer following Receipt by
the Certificate Insurer of the appropriate notice for payment on the later to
occur of (a) 12:00 noon, New York City time, on the second Business Day
following Receipt of such notice for payment, and (b) 12:00 noon, New York City
time, on the relevant Distribution Date.

     The terms "RECEIPT" and "RECEIVED", with respect to the Certificate
Insurance Policy, means actual delivery to the Certificate Insurer and to its
fiscal agent appointed by the Certificate Insurer at its option, if any, prior
to 12:00 p.m., New York City time, on a Business Day; delivery either on a day
that is not a Business Day or after 12:00 p.m., New York City time, shall be
deemed to be Receipt on the next succeeding Business Day. If any notice or
certificate given under the Certificate Insurance Policy by the Trustee is not
in proper form or is not

                                      S-72
<PAGE>
properly completed, executed or delivered, it shall be deemed not to have been
Received, and the Certificate Insurer or the fiscal agent shall promptly so
advise the Trustee and the Trustee may submit an amended notice.

     Under the Certificate Insurance Policy, "BUSINESS DAY" means any day other
than (i) a Saturday or Sunday or (ii) a day on which banking institutions in the
City of New York, New York, the State of New York or in the city in which the
corporate Trust office of the Trustee is located, are authorized or obligated by
law or executive order to be closed. The Certificate Insurer's obligations under
the Certificate Insurance Policy to make Insured Payments shall be discharged to
the extent funds are transferred to the Trustee as provided in the Certificate
Insurance Policy, whether or not such funds are properly applied by the Trustee.

     "TERM OF THE CERTIFICATE INSURANCE POLICY" means the period from and
including the date of issuance of the Certificate Insurance Policy to and
including the date on which the Certificate Principal Balance of the Class A
Certificates are reduced to zero, plus such additional period, to the extent
specified in the Certificate Insurance Policy, during which any payment on the
Class A Certificates could be avoided in whole or in part as a preference
payment.

     The Certificate Insurer shall be subrogated to the rights of the holders of
the Class A Certificates to receive payments on principal and interest, as
applicable, with respect to distributions on such Certificates to the extent of
any payment by the Certificate Insurer under the Certificate Insurance Policy.
To the extent the Certificate Insurer makes Insured Payments, either directly or
indirectly (as by paying through the Trustee), to the holders of the Class A
Certificates, the Certificate Insurer will be subrogated to the rights of the
holders of the Class A Certificates with respect to such Insured Payment and
shall be deemed to the extent of the payments so made to be a registered holder
of the Class A Certificates for purposes of payment.

     Claims under the Certificate Insurance Policy constitute direct unsecured
and unsubordinated obligations of the Certificate Insurer, and will rank not
less than pari passu with any other unsecured and unsubordinated indebtedness of
the Certificate Insurer except for certain obligations in respect to tax and
other payments to which preference is or may become afforded by statute. The
terms of the Certificate Insurance Policy cannot be modified, altered or
affected by any other agreement or instrument, or by the merger, consolidation
or dissolution of the Depositor. The Certificate Insurance Policy by its terms
may not be canceled or revoked prior to distribution in full of all Guaranteed
Distributions (as defined therein). The Certificate Insurance Policy is governed
by the laws of the State of New York. The Certificate Insurance Policy is not
covered by the property/casualty insurance security fund specified in
Article 76 of the New York Insurance Law.

     To the fullest extent permitted by applicable law, the Certificate Insurer
agrees under the Certificate Insurance Policy not to assert, and waives, for the
benefit of each holder of the Class A Certificates, all its rights (whether by
counterclaim, setoff or otherwise) and defenses (including, without limitation,
the defense of fraud), whether acquired by subrogation, assignment or otherwise,
to the extent that such rights and defenses may be available to the Certificate
Insurer to avoid payment of its obligations under the Certificate Insurance
Policy in accordance with the express provisions of the Certificate Insurance
Policy.

     Pursuant to the terms of the Pooling and Servicing Agreement, unless an
Insurer Default exists, the Certificate Insurer will be entitled to exercise
certain rights of the holders of the Class A Certificates, without the consent
of such Certificateholders, and the holders of the Class A Certificates may
exercise such rights only with the prior written consent of the Certificate
Insurer. See "Pooling and Servicing Agreement--Voting Rights" and "--Certain
Matters Regarding the Certificate Insurer" herein.

     The Depositor, the Seller and Master Servicer and the Certificate Insurer
will enter into an Insurance and Indemnity Agreement (the "INSURANCE AGREEMENT")
pursuant to which the Depositor and the Seller and Master Servicer will agree to
reimburse, with interest, the Certificate Insurer for amounts paid pursuant to
claims under the Certificate Insurance Policy. The Depositor and the Seller and
Master Servicer will further agree to pay the Certificate Insurer all reasonable
charges and expenses which the Certificate Insurer may pay or incur relative to
any amounts paid under the Certificate Insurance Policy or otherwise in
connection with the transaction and to indemnify the Certificate Insurer against
certain liabilities. Except to the extent provided therein, amounts owing under
the Insurance Agreement will be payable solely from the Trust. An event of
default by the Seller or the Master Servicer under the Insurance Agreement will
constitute an Event of Default by the Master Servicer under the Pooling and
Servicing Agreement and allow the Certificate Insurer, among other things, to
direct the Trustee

                                      S-73
<PAGE>
to terminate the Master Servicer. An "event of default" by the Master Servicer
under the Insurance Agreement includes (i) the Master Servicer's failure to pay
when due any amount owed under the Insurance Agreement or certain other
documents, (ii) the Master Servicer's untruth or incorrectness in any material
respect of any representation or warranty of the Master Servicer in the
Insurance Agreement, the Pooling and Servicing Agreement (in its capacity as
Master Servicer) or certain other documents, (iii) the Master Servicer's failure
to perform or to observe any covenant or agreement in the Insurance Agreement,
the Pooling and Servicing Agreement (in its capacity as Master Servicer) and
certain other documents, (iv) the Master Servicer's failure to pay its debts in
general or the occurrence of certain events of insolvency or bankruptcy with
respect to the Master Servicer and (v) the occurrence of an Event of Default
relating to the Master Servicer under the Pooling and Servicing Agreement or
certain other documents.

OVERCOLLATERALIZATION

     The weighted average net Loan Rate for the Mortgage Loans in each Loan
Group is generally expected to be higher than the Pass-Through Rate on the
Certificates in the related Certificate Group. As a result, excess interest
collections will be generated and will be applied initially to principal
distributions on the Class A Certificates related to such Loan Group (either
such Class of Class A Certificates, a "CERTIFICATE GROUP"). This acceleration
feature creates, with respect to each Certificate Group, overcollateralization
(i.e., the excess of the Principal Balance of the related Loan Group over the
aggregate Certificate Principal Balance of the related Certificate Group). Once
the required level of overcollateralization is reached for a Certificate Group,
and subject to the provisions described in the next paragraph, the acceleration
feature for such Certificate Group will cease, until necessary to maintain the
required level of overcollateralization for such Certificate Group.

     The Pooling and Servicing Agreement provides that, subject to certain
floors, caps and triggers, the required level of overcollateralization with
respect to a Loan Group may increase or decrease over time. Any decrease in the
required level of overcollateralization for a Loan Group will occur only at the
sole discretion of the Certificate Insurer. Any such decrease will have the
effect of reducing the amortization of the Class A Certificates of the related
Loan Group below what it otherwise would have been.

THE PMI POLICY

     The following description of the primary mortgage insurance policy (the
"PMI POLICY") is only a brief outline and does not purport to summarize or
describe all of the provisions of the PMI Policy. For a more complete
description of the terms and conditions of these programs, reference is made to
the provisions of the PMI Policy, a copy of which will be filed as an exhibit to
the Depositor's Current Report on Form 8-K, dated October 8, 1999, and is
available upon request from the Trustee.

     330 Mortgage Loans (the "PMI MORTGAGE LOANS") with original Loan-to-Value
Ratios in excess of 80% are insured by Mortgage Guaranty Insurance Corporation
(the "PMI INSURER") pursuant to the PMI Policy. The amount of coverage provided
by the PMI Policy (which is also referred to below as the "insured percentage of
the claim") varies on a loan-by-loan basis between 6% and 16% based upon the
original Loan-to-Value Ratio of the PMI Mortgage Loan.

     The PMI Policy is required to remain in force with respect to each PMI
Mortgage Loans until: (1) the Principal Balance of such PMI Mortgage Loans is
paid in full, or (2) the Principal Balance of such PMI Mortgage Loan has
amortized down to a level that results in a Loan-to-Value Ratio for such
Mortgage Loan of 78% or less. The PMI Policy may not be assigned or transferred
without the prior written consent of the PMI Insurer, provided, however that the
PMI Insurer has previously provided written consent to the assignment of the PMI
Policy from the Trustee to the Seller in connection with any Mortgage Loan
repurchased or substituted for by the Seller.

     The PMI Policy generally requires that delinquencies on any PMI Mortgage
Loan must be reported to the PMI Insurer within four months of default, and
proceedings to obtain title to the property securing the PMI Mortgage Loan must
be commenced within nine months of default. The PMI Policy under which the PMI
Mortgage Loans are insured contains provisions substantially as follows: (a) for
the insured to present a claim, the insured must have acquired, and tendered to
the insurer, good and merchantable title to the property securing the PMI
Mortgage Loan, free and clear of all liens and encumbrances, including, but not
limited to, any right of

                                      S-74
<PAGE>
redemption by the mortgagor; (b) a claim includes unpaid principal, accrued
interest to the date of such tender to the insurer by the insured, and certain
expenses; (c) when a claim is presented, the insurer will have the option of
either (i) paying the claim in full, taking title to the property securing the
PMI Mortgage Loan, and arranging for its sale, or (ii) paying the insured
percentage of the claim and allowing the insured to retain title to the property
securing the PMI Mortgage Loan; (d) claims must be filed within 60 days after
the insured has acquired good and merchantable title to the property securing
the PMI Mortgage Loan; and (e) a claim must be paid within 60 days after the
claim is made by the insured. No payment for a loss will be made under a the PMI
Policy unless the property securing the PMI Mortgage Loan is in the same
physical condition as when the PMI Mortgage Loan was originally insured, except
for reasonable wear and tear and unless premiums on the standard homeowner's
insurance policy, real estate taxes and foreclosure protection and preservation
expenses have been advanced by or on behalf of the insured. The responsibilities
of the insured prescribed by the PMI Policy are required to be performed by the
Master Servicer of the PMI Mortgage Loans.

     In issuing the PMI Policy, the PMI Insurer has relied upon certain
information and data regarding the PMI Mortgage Loans furnished to the PMI
Insurer by the Seller. The PMI Policy will not insure against a loss sustained
by reason of a default arising from or involving certain matters, including
(i) fraud or negligence in origination or servicing of the PMI Mortgage Loans,
including, but not limited to, misrepresentation by the lender or certain other
persons involved in the origination of the PMI Mortgage Loan or the application
for insurance; (ii) failure to construct a property securing a PMI Mortgage Loan
in accordance with specified plans; or (iii) physical damage to a property
securing a PMI Mortgage Loan.

CROSSCOLLATERALIZATION

     Certain Available Funds with respect to one Loan Group will be available to
make certain distributions with respect to the Class A Certificates relating to
the other Loan Group, as described above under "--Allocation of Available
Funds."

REPORTS TO CERTIFICATEHOLDERS

     On each Distribution Date, the Trustee will forward to each holder of a
Certificate, the Certificate Insurer, the PMI Insurer and the Rating Agencies a
statement (based on information received from the Master Servicer) generally
setting forth, among other things:

          (i) the amount of the distributions, separately identified, with
     respect to each Class of Class A Certificates;

          (ii) the amount of such distributions set forth in clause
     (i) allocable to principal, separately identifying the aggregate amount of
     any principal prepayments or other unscheduled recoveries of principal
     included therein;

          (iii) the amount of such distributions set forth in clause
     (i) allocable to interest and the calculation thereof;

          (iv) the amount of any Unpaid Interest Shortfall Amount with respect
     to each Class of Class A Certificates, separately identified;

          (v) the Certificate Principal Balance of each Class of Class A
     Certificates after giving effect to the distribution of principal on such
     Distribution Date;

          (vi) the Pool Balance at the end of the related Prepayment Period;

          (vii) the amount of the Servicing Fee paid to or retained by the
     Master Servicer and the amount of compensation paid to the Special
     Servicer;

          (viii) the amount of the Trustee's fee paid to the Trustee;

          (ix) the amount of premium paid to the Certificate Insurer;

          (x) the amount of premium paid to the PMI Insurer;

          (xi) the amount of Advances for the related Due Period;

                                      S-75
<PAGE>
          (xii) the number and aggregate Principal Balance of Mortgage Loans
     that were (A) Delinquent (exclusive of Mortgage Loans in foreclosure)
     (1) 30 to 59 days, (2) 60 to 89 days and (3) 90 or more days, (B) in
     foreclosure and Delinquent (1) 30 to 59 days, (2) 60 to 89 days and (3) 90
     or more days and (C) in bankruptcy as of the close of business on the last
     day of the calendar month preceding such Distribution Date;

          (xiii) for any Mortgage Loan as to which the related Mortgaged
     Property was acquired by the Trust in foreclosure or by deed in lieu of
     foreclosure (any such property, an "REO PROPERTY") during the preceding
     calendar month, the loan number, the Principal Balance of such Mortgage
     Loan as of the close of business on the last day of the related Prepayment
     Period and the date of acquisition thereof;

          (xiv) the total number and principal balance of any REO Properties as
     of the close of business on the last day of the prior calendar month;

          (xv) the Pass-Through Rate for each Class of Class A Certificates for
     such Distribution Date;

          (xvi) the Class A Interest Carryover for each Class of Class A
     Certificates, after giving effect to distributions thereof on such
     Distribution Date; and

          (xvii) the amount on deposit in each of the Pre-Funding Accounts,
     separately stated.

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

                            THE CERTIFICATE INSURER

     The information set forth in this section has been provided by the
Certificate Insurer. No representation is made by either Underwriter, the
Trustee, the Master Servicer, the Depositor or any of their affiliates as to the
accuracy or completeness of such information or any information related to the
Certificate Insurer incorporated by reference herein.

GENERAL

     The Certificate Insurer is a monoline insurance company incorporated in
1984 under the laws of the State of New York. The Certificate Insurer is
licensed to engage in financial guaranty insurance business in all 50 states,
the District of Columbia and Puerto Rico.

     The Certificate Insurer and its subsidiaries are engaged in the business of
writing financial guaranty insurance, principally in respect of securities
offered in domestic and foreign markets. In general, financial guaranty
insurance consists of the issuance of a guaranty of scheduled payments of an
issuer's securities--thereby enhancing the credit rating of those securities--in
consideration for the payment of a premium to the insurer. The Certificate
Insurer and its subsidiaries principally insure asset-backed, collateralized and
municipal securities. Asset-backed securities are generally supported by
residential mortgage loans, consumer or trade receivables, securities or other
assets having an ascertainable cash flow or market value. Collateralized
securities include public utility first mortgage bonds and sale/leaseback
obligation bonds. Municipal securities consist largely of general obligation
bonds, special revenue bonds and other special obligations of state and local
governments. The Certificate Insurer insures both newly issued securities sold
in the primary market and outstanding securities sold in the secondary market
that satisfy the Certificate Insurer's underwriting criteria.

                                      S-76
<PAGE>
     The Certificate Insurer is a wholly owned subsidiary of Financial Security
Assurance Holdings Ltd. ("HOLDINGS"), a New York Stock Exchange listed company.
Major shareholders of Holdings include White Mountain Insurance Group, Inc.,
MediaOne Capital Corporation, The Tokio Marine and Fire Insurance Co., Ltd. and
XL Capital Ltd. No shareholder of Holdings is obligated to pay any debt of the
Certificate Insurer or any claim under any insurance policy issued by the
Certificate Insurer or to make any additional contribution to the capital of the
Certificate Insurer.

     The principal executive offices of the Certificate Insurer are located at
350 Park Avenue, New York, New York 10022, and its telephone number at that
location is (212) 826-0100.

REINSURANCE

     Pursuant to an intercompany agreement, liabilities on financial guaranty
insurance written or reinsured from third parties by the Certificate Insurer or
its domestic or Bermuda operating insurance company subsidiaries are generally
reinsured among such companies on an agreed-upon percentage substantially
proportional to their respective capital, surplus and reserves, subject to
applicable statutory risk limitations. In addition, the Certificate Insurer
reinsures a portion of its liabilities under certain of its financial guaranty
insurance policies with other reinsurers under various treaties and on a
transaction-by-transaction basis. Such reinsurance is utilized by the
Certificate Insurer as a risk management device and to comply with statutory and
rating agency requirements; it does not alter or limit the Certificate Insurer's
obligations under any financial guaranty insurance policy.

RATINGS

     The Certificate Insurer's insurance financial strength is rated "Aaa" by
Moody's. The Certificate Insurer's insurer financial strength is rated "AAA" by
S&P and Standard & Poor's (Australia) Pty. Ltd. The Certificate Insurer's
claims-paying ability is rated "AAA" by Fitch IBCA, Inc. and Japan Rating and
Investment Information, Inc. Such ratings reflect only the views of the
respective rating agencies, are not recommendations to buy, sell or hold
securities and are subject to revision or withdrawal at any time by such rating
agencies.

CAPITALIZATION

     The following table sets forth the capitalization of the Certificate
Insurer and its wholly owned subsidiaries on the basis of generally accepted
accounting principles as of June 30, 1999:

<TABLE>
<CAPTION>
                                                              JUNE 30, 1999
                                                              --------------
                                                                UNAUDITED
                                                              (IN THOUSANDS)
<S>                                                           <C>
Deferred Premium Revenue (net of prepaid reinsurance
  premiums)................................................     $  520,986
                                                                ----------
Surplus Notes..............................................        120,000
                                                                ----------
Minority Interest..........................................         21,429
                                                                ----------
Shareholder's Equity:
  Common Stock.............................................         15,000
  Additional Paid-In Capital...............................        706,117
  Accumulated Other Comprehensive Loss (net of deferred
     income taxes).........................................         (1,937)
  Accumulated Earnings.....................................        418,772
                                                                ----------
Total Shareholder's Equity.................................      1,137,952
                                                                ----------
Total Deferred Premium Revenue, Surplus Notes, Minority
  Interest and Shareholder's Equity........................     $1,800,367
                                                                ----------
                                                                ----------
</TABLE>

     For further information concerning the Certificate Insurer, see the
Consolidated Financial Statements of the Certificate Insurer and subsidiaries,
and the notes thereto incorporated herein by reference. The Certificate
Insurer's financial statements are included as exhibits in the Annual Reports on
Form 10-K and the Quarterly Reports on Form 10-Q filed with the Securities and
Exchange Commission (the "COMMISSION") by Holdings

                                      S-77
<PAGE>
and may be reviewed at the EDGAR website maintained by the Commission and at
Holding's website, http://www.FSA.com. Copies of the statutory quarterly and
annual statements filed with the State of New York Insurance Department by the
Certificate Insurer are available upon request to the State of New York
Insurance Department.

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     In addition to the documents described under "Incorporation of Certain
Information by Reference" in the Prospectus, the consolidated financial
statements of the Certificate Insurer included in, or as exhibits to, the
following documents, which have been filed with the Securities and Exchange
Commission by Holdings, are hereby incorporated by reference in this Prospectus
Supplement: (a) the Annual Report on Form 10-K, as amended, for the year ended
December 31, 1998, and (b) the Quarterly Report on Form 10-Q for the period
ended June 30, 1999.

     All financial statements of the Certificate Insurer included in documents
filed by Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT"), subsequent to
the date of this Prospectus Supplement and prior to the termination of the
offering of the Certificates shall be deemed to be incorporated by reference
into this Prospectus Supplement and to be a part hereof from the respective
dates of filing such documents.

     The Depositor will provide without charge to any person to whom this
Prospectus Supplement is delivered, upon oral or written request of such person,
a copy of any or all of the foregoing financial statements incorporated herein
by reference. Requests for such copies should be directed to the Depositor at
100 North Tryon Street, Charlotte, North Carolina 28255.

     The Seller on behalf of the Trust hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, as amended (as
defined herein), each filing of the Trust's annual report pursuant to section
13(a) or section 15(d) of the Exchange Act and each filing of the financial
statements of the Certificate Insurer included in or as an exhibit to the annual
report of Holdings filed pursuant to section 13(a) or section 15(d) of the
Exchange Act that is incorporated by reference in the Registration Statement (as
defined in the Prospectus) shall be deemed to be a new registration statement
relating to the Securities offered hereby, and the offering of such Securities
at that time shall be deemed to be the initial bona fide offering thereof.

INSURANCE REGULATION

     The Certificate Insurer is licensed and subject to regulation as a
financial guaranty insurance corporation under the laws of the State of New
York, its state of domicile. In addition, the Certificate Insurer and its
insurance subsidiaries are subject to regulation by insurance laws of the
various other jurisdictions in which they are licensed to do business. As a
financial guaranty insurance corporation licensed to do business in the State of
New York, the Certificate Insurer is subject to Article 69 of the New York
Insurance Law which, among other things, limits the business of each such
insurer to financial guaranty insurance and related lines, requires that each
such insurer maintain a minimum surplus to policyholders, establishes
contingency, loss and unearned premium reserve requirements for each such
insurer, and limits the size of individual transactions ("SINGLE RISKS") and the
volume of transactions ("AGGREGATE RISKS") that may be underwritten by each such
insurer. Other provisions of the New York Insurance Law, applicable to non-life
insurance companies such as the Certificate Insurer, regulate, among other
things, permitted investments, payment of dividends, transactions with
affiliates, mergers, consolidations, acquisitions or sales of assets and
incurrence of liability for borrowings.

                                THE PMI INSURER

     The PMI Insurer, with its principal offices in Milwaukee, Wisconsin, is a
monoline private mortgage insurance company. MGIC provides mortgage guaranty
insurance coverage on residential mortgage loans. MGIC is a wholly-owned
subsidiary of MGIC Investment Corporation. MGIC is licensed in 50 states and the
District of Columbia to offer such insurance and is approved as a private
mortgage insurer by Fannie Mae and Freddie Mac. As of October 15, 1999, MGIC had
a rating on its claims-paying ability of "AA+" from S&P and "Aa2" from

                                      S-78
<PAGE>
Moody's. The rating agency issuing the claims-paying ability rating can withdraw
or change its rating at any time.

     The PMI Insurer's business is subject to a number of risks that could
materially and adversely affect its claims-paying ability. Certain of such risks
are described under the caption "Risk Factors" in Item 2 of MGIC Investment
Corporation's Quarterly Report on Form 10-Q for the quarter ended June 30, 1999
filed with the Commission. The information under this caption in such Quarterly
Report is hereby incorporated by reference in this Prospectus Supplement and may
be reviewed at the EDGAR website maintained by the Commission. See "Where You
Can Find More Information" in the Prospectus.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     The yield to maturity of each Class of Class A Certificates will be
sensitive to defaults on the Mortgage Loans in the related Loan Group to the
extent that the Certificate Insurer does not pay under the Certificate Insurance
Policy. If a purchaser of a Class A Certificate calculates its anticipated yield
based on an assumed rate of default and amount of losses that is lower than the
default rate and amount of losses actually incurred and is not covered by the
Certificate Insurance Policy, its actual yield to maturity will be lower than
that so calculated. In general, the earlier a loss occurs, the greater is the
effect on an investor's yield to maturity. There can be no assurance that the
delinquency, foreclosure or loss experience with respect to the Mortgage Loans
will be consistent with the delinquency, foreclosure or loss experience assumed
by a purchase of a Class A Certificate. Because the Mortgage Loans were
underwritten in accordance with standards less stringent than those generally
acceptable to Fannie Mae and Freddie Mac with regard to a borrower's credit
standing and repayment ability, the risk of delinquencies with respect to, and
losses on, the Mortgage Loans will be greater than that of mortgage loans
underwritten in accordance with Fannie Mae and Freddie Mac standards.

     The rate of principal payments, the aggregate amount of distributions and
the yields to maturity of the Class A Certificates will be affected by, among
other things, the rate and timing of payments of principal on the Mortgage Loans
in the related Loan Group. The rate of principal payments on the Mortgage Loans
will in turn be affected by the amortization schedules of the Mortgage Loans and
by the rate of principal prepayments (including for this purpose prepayments
resulting from refinancing, liquidations of the Mortgage Loans due to defaults,
casualties or condemnations and repurchases by the Seller or Master Servicer).
Because certain of the Mortgage Loans contain prepayment premiums, the rate of
principal payments may be less than the rate of principal payments for mortgage
loans that did not have prepayment premiums. The Mortgage Loans are subject to
the "due-on-sale" provisions included therein. See "The Mortgage Pool" herein.

     Prepayments, liquidations and purchases of the Mortgage Loans in a Loan
Group (including any optional purchase) will result in distributions on the
related Certificate Group of principal amounts which would otherwise be
distributed over the remaining terms of the Mortgage Loans. Since the rate of
payment of principal on the Mortgage Loans will depend on future events and a
variety of other factors, no assurance can be given as to such rate or the rate
of principal prepayments. In addition, any amounts remaining on deposit in the
Pre-Funding Accounts at the end of the Pre-Funding Period will be distributed as
principal to holders of the respective Class of Class A Certificates. The extent
to which the yield to maturity of a Class of Class A Certificates may vary from
the anticipated yield will depend upon the degree to which such Class of
Certificates is purchased at a discount or premium, and the degree to which the
timing of payments thereon is sensitive to prepayments, liquidations and
purchases of the Mortgage Loans in the related Loan Group. Further, an investor
should consider the risk that, in the case of any Class A Certificate purchased
at a discount, a slower than anticipated rate of principal payments (including
prepayments) on the Mortgage Loans in the related Loan Group could result in an
actual yield to such investor that is lower than the anticipated yield and, in
the case of any Class A Certificate purchased at a premium, a faster than
anticipated rate of principal payments on the Mortgage Loans in the related Loan
Group could result in an actual yield to such investor that is lower than the
anticipated yield.

     The rate of principal payments (including prepayments) on pools of mortgage
loans may vary significantly over time and may be influenced by a variety of
economic, geographic, social and other factors, including changes in mortgagors'
housing needs, job transfers, unemployment, mortgagors' net equity in the
mortgaged properties and servicing decisions. In general, if prevailing interest
rates were to fall significantly below the Loan Rates on the Mortgage Loans,
such Mortgage Loans could be subject to higher prepayment rates than if

                                      S-79
<PAGE>
prevailing interest rates were to remain at or above the Loan Rates on such
Mortgage Loans. Conversely, if prevailing interest rates were to rise
significantly, the rate of prepayments on such Mortgage Loans would generally be
expected to decrease. As is the case with the Group I Mortgage Loans, the Group
II Mortgage Loans may be subject to a greater rate of principal prepayments in a
low interest rate environment. For example, if prevailing interest rates were to
fall, mortgagors with adjustable-rate Mortgage Loans may be inclined to
refinance their adjustable-rate Mortgage Loans with a fixed-rate loan to "lock
in" a lower interest rate. The existence of the applicable Periodic Rate Cap and
Maximum Rate also may affect the likelihood of prepayments resulting from
refinancings. No assurances can be given as to the rate of prepayments on the
Mortgage Loans in stable or changing interest rate environments. In addition,
the delinquency and loss experience of the adjustable-rate Mortgage Loans may
differ from that on the fixed-rate Mortgage Loans because the amount of the
monthly payments on adjustable-rate Mortgage Loans are subject to adjustment on
each Adjustment Date. In addition, a majority of the adjustable-rate Mortgage
Loans will not have their initial Adjustment Date for two or three years after
the origination thereof. The prepayment experience of the Delayed First
Adjustment Mortgage Loans may differ from that of the other adjustable-rate
Mortgage Loans. The Delayed First Adjustment Mortgage Loans may be subject to
greater rates of prepayments as they approach their initial Adjustment Dates
even if market interest rates are only slightly higher or lower than the Loan
Rates on the Delayed First Adjustment Mortgage Loans as borrowers seek to avoid
changes in their monthly payments.

     Except in the limited circumstances described herein, principal
distributions on the Class A-1 Certificates relate to principal payments on the
Group I Mortgage Loans and principal distributions on the Class A-2 Certificates
relate to principal payments on the Group II Mortgage Loans.

MANDATORY PREPAYMENT

     If during the Pre-Funding Period the entire original Pre-Funded Amount with
respect to a Loan Group has not been used to purchase Additional Mortgage Loans,
on the Distribution Date immediately following the end of the Pre-Funding
Period, the holders of the related Classes of Class A Certificates will be
prepaid to the extent of such remaining amount and any amount remaining in the
related Capitalized Interest Accounts. Although no assurances can be given, it
is intended by the Seller that the principal amount of Additional Mortgage Loans
sold to the Trust will require the application of substantially all the amounts
on deposit in the related Pre-Funding Accounts. Assuming substantially all such
amounts are so applied, the principal prepaid on the Class A Certificates from
such amounts should not be material.

WEIGHTED AVERAGE LIVES

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

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

     The "ASSUMED FINAL DISTRIBUTION DATE" for each Class of Class A
Certificates is as set forth herein under "Description of the
Certificates--General". The Assumed Final Distribution Date for each Class of
Class A Certificates is the Distribution Date on which the applicable Class
Principal Balance would be reduced to zero based on the Structuring Assumptions
and a 0% Prepayment Assumption plus one month. The weighted average life of each
Class of Class A Certificates is likely to be shorter than would be the case if
payments actually made on the Mortgage Loans conformed to the foregoing
assumptions, and the final Distribution Date with respect to

                                      S-80
<PAGE>
such Class A Certificates could occur significantly earlier than the related
Assumed Final Distribution Date because (i) prepayments are likely to occur,
(ii) excess cashflow, if any, will be applied as principal of such Class A
Certificates as described herein, (iii) the Seller or the Certificate Insurer
may cause a termination of the Trust as provided herein and (iv) prepayment
premiums, if any, will be applied to Available Funds.

     Prepayments of mortgage loans are commonly measured relative to a
prepayment standard or model. The model used with respect to the fixed-rate
Mortgage Loans in each Loan Group (the "PREPAYMENT ASSUMPTION") assumes a
constant prepayment rate ("CPR") of 4.0% per annum of the then unpaid principal
balance of such mortgage loans in the first month of the life of such mortgage
loans and an additional approximately 1.455% (precisely 16/11) per annum in each
month thereafter until the 12th month. Beginning in the 12th month and in each
month thereafter during the life of such mortgage loans, such Prepayment
Assumption assumes a CPR of 20%. The Prepayment Assumption with respect to the
adjustable-rate Mortgage Loans in each Loan Group assumes a CPR of 4.0% per
annum of the then unpaid principal balance of such mortgage loans in the first
month of the life of such mortgage loans and an additional approximately 1.824%
(precisely 31/17) per annum in each month until the 18th month. Beginning in the
18th month and in each month thereafter during the life of such mortgage loans,
such Prepayment Assumption assumes a CPR of 35%. CPR is a prepayment assumption
that represents a constant assumed rate of prepayment each month relative to the
then outstanding principal balance of a pool of mortgage loans for the life of
such mortgage loans. Neither model purports 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 mortgage loans,
including the Mortgage Loans to be included in the Trust.

     Each of the Prepayment Scenarios in the tables below assumes the respective
percentages of the related Prepayment Assumption described thereunder.

     The tables on pages S-84 and S-85 were prepared on the basis of the
assumptions in the following paragraph and the tables set forth below. There are
certain differences between the loan characteristics included in such
assumptions and the characteristics of the actual Mortgage Loans. Any such
discrepancy may have an effect upon the percentages of Original Certificate
Principal Balances outstanding and weighted average lives of the Class A
Certificates set forth in the tables on pages S-84 and S-85. In addition, since
the actual Mortgage Loans in the Trust will have characteristics that differ
from those assumed in preparing the tables set forth below, the distributions of
principal of the Class A Certificates may be made earlier or later than
indicated in the tables.

     The percentages and weighted average lives in the tables on page S-84 and
S-85 were determined assuming that (the "STRUCTURING ASSUMPTIONS"): (i) the
Mortgage Loans consist of four sub-pools of loans with the characteristics set
forth in the table below, (ii) the closing date for the Class A Certificates
occurs on October 12, 1999 and the Class A Certificates were sold to investors
on such date, (iii) distributions on the Certificates are made on the 25th day
of each month regardless of the day on which the Distribution Date actually
occurs, commencing in November 1999, in accordance with the allocation of
Available Funds set forth above under "Description of the
Certificates--Allocation of Available Funds", (iv) the prepayment rates are the
percentages of the related Prepayment Assumption set forth in the "Prepayment
Scenarios" table below, (v) prepayments include thirty days' interest thereon,
(vi) the Seller is not required to substitute or repurchase any or all of the
Mortgage Loans pursuant to the Pooling and Servicing Agreement and no optional
termination is exercised, except with respect to the entries identified by the
row captioned "Weighted Average Life (years) to Optional Termination" in the
tables below, (vii) the Overcollateralization Target Amounts are as set forth in
the Pooling and Servicing Agreement, (viii) scheduled payments for all Mortgage
Loans are received on the first day of each month commencing in October 1999,
the principal portion of such payments is computed prior to giving effect to
prepayments received in such month and there are no losses or delinquencies with
respect to such Mortgage Loans, (ix) all related Mortgage Loans prepay at the
same percentage of the related Prepayment Assumption rate and all such payments
are treated as prepayments in full of individual Mortgage Loans, with no
shortfalls in collection of interest, (x) such prepayments are received on the
last day of each month commencing in the month of the Closing Date, (xi) the
Certificate Index is at all times equal to 5.4225%, (xii) the Pass-Through Rates
for the Class A Certificates are as set forth herein, (xiii) the Loan Rate for
each adjustable rate Mortgage Loan is adjusted on its next Adjustment Date (and
on subsequent Adjustment Dates, if necessary) to equal the sum of (a) the
assumed level of Six-Month LIBOR and (b) the respective Gross Margin (such sum
being subject to the applicable Periodic Rate Caps and Maximum Loan Rates),
(xiv) with respect to the adjustable-rate Mortgage

                                      S-81
<PAGE>
Loans, Six-Month LIBOR is equal to 6.01625%, (xv) no prepayment premium is
received during the related Prepayment Period and (xvi) the maximum amount of
Additional Mortgage Loans is purchased by the Trust. Nothing contained in the
foregoing assumptions should be construed as a representation that the Mortgage
Loans will not experience delinquencies or losses.

                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
LOAN GROUP           SCENARIO I      SCENARIO II      SCENARIO III      SCENARIO IV     SCENARIO V     SCENARIO VI     SCENARIO VII
- -----------------    ----------     -----------     ------------     -----------     ----------     -----------     ------------
<S>                  <C>            <C>             <C>              <C>             <C>            <C>             <C>
Group I(1).......        0%             65%             100%             130%           150%            175%            200%
Group II(1)......        0%             50%              75%             100%           125%            150%            175%
</TABLE>

- ------------------
(1) Percentage of the related Prepayment Assumption.

                                      S-82
<PAGE>
                     ASSUMED MORTGAGE LOAN CHARACTERISTICS
<TABLE>
<CAPTION>
                                                    MONTHS TO                 MAXIMUM     INITIAL                   REMAINING
                        PRINCIPAL        LOAN        NEXT          GROSS       LOAN       PERIODIC     PERIODIC     TERM TO
                         BALANCE*        RATE       ADJUSTMENT     MARGIN      RATE       RATE CAP     RATE CAP     MATURITY
DESCRIPTION                ($)            (%)        DATE           (%)         (%)         (%)          (%)        (MONTHS)
- ------------------    --------------    -------     ----------     ------     -------     --------     --------     ---------

<S>                   <C>               <C>         <C>            <C>        <C>         <C>          <C>          <C>
Loan Group I Fixed
  Rate Subgroup:        8,483,036.60    10.2299         N/A           N/A        N/A          N/A          N/A         357
                        3,146,496.76     9.7313         N/A           N/A        N/A          N/A          N/A         178
                          587,627.57     9.6030         N/A           N/A        N/A          N/A          N/A         176
                        2,502,536.35    10.2001         N/A           N/A        N/A          N/A          N/A         357
                          976,240.30    10.7598         N/A           N/A        N/A          N/A          N/A         176
Loan Group I
  Adjustable Rate
  Subgroup:             2,222,304.30     9.6220           5        6.4573     15.2444      1.0755            1         354
                          150,597.72     9.7073          11        6.0898     16.7073           3            1         347
                          707,104.89     9.5402          15        6.7387     16.5402           3            1         351
                       98,038,890.68     9.9821          23        6.2743     16.9821           3            1         359
                       20,002,382.78     9.9902          35        6.1056     16.9902           3            1         359
                        2,622,095.68    10.2246           3        7.2738     15.7592           1            1         355
                          787,318.57     9.0691          12        6.9752     16.0691           3            1         348
                          991,832.18    10.0938          16        6.8290     17.0938           3            1         352
                       28,816,096.25    10.3349          22        6.8223     17.3291           3            1         358
                          214,935.68     9.2500          29        6.2500     16.2500           3            1         353
                        3,770,503.69    10.0887          35        6.6614     17.0887           3            1         359
Loan Group II
  Fixed Rate
  Subgroup:             2,656,948.38     9.1180         N/A           N/A        N/A          N/A          N/A         358
                        1,394,841.26     8.6840         N/A           N/A        N/A          N/A          N/A         177
                          242,004.36     9.3750         N/A           N/A        N/A          N/A          N/A         178
Loan Group II
  Adjustable Rate
  Subgroup:             3,392,386.87     9.6250           3        6.5703     14.7274           1            1         352
                       30,112,733.68     9.6118          23        6.1329     16.6118           3            1         358
                        9,731,971.54     8.7318          35        5.5910     15.7318           3            1         359
                          633,821.87     9.9686           3        6.7290     15.4895           1            1         355
                          850,347.35    10.5800          16        6.9494     17.5800           3            1         352
                        7,906,068.12     9.9391          22        6.7660     16.9391           3            1         358
                        2,202,876.57    10.1573          36        6.6904     17.1573           3            1         360

<CAPTION>
                    ORIGINAL
                    AMORTIZATION
                    TERM TO
                    MATURITY         LOAN AGE
DESCRIPTION         (MONTHS)         (MONTHS)
- ------------------  ------------     --------
<S>                   <C>            <C>
Loan Group I Fixed
  Rate Subgroup:         360              3
                         360              2
                         180              4
                         360              3
                         360              4
Loan Group I
  Adjustable Rate
  Subgroup:              360              6
                         360             13
                         360              9
                         360              1
                         360              1
                         360              5
                         360             12
                         360              8
                         360              2
                         360              7
                         360              1
Loan Group II
  Fixed Rate
  Subgroup:              360              2
                         360              3
                         360              2
Loan Group II
  Adjustable Rate
  Subgroup:              360              8
                         360              2
                         360              1
                         360              5
                         360              8
                         360              2
                         360              0
</TABLE>

- ------------------
* Figures reflect principal balances of an assumed pool of mortgage loans
  including additional mortgage loans.

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

                                      S-83
<PAGE>
         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
<TABLE>
<CAPTION>
                                                                          CLASS A-1
                                                                     PREPAYMENT SCENARIO
                                       --------------------------------------------------------------------------------
DISTRIBUTION DATE                      SCENARIO I   SCENARIO II   SCENARIO III   SCENARIO IV   SCENARIO V   SCENARIO VI
- -------------------------------------  ----------   -----------   ------------   -----------   ----------   -----------
<S>                                    <C>          <C>           <C>            <C>           <C>          <C>
Initial Percentage...................       100          100           100            100          100           100
October, 2000........................        96           88            84             79           75            71
October, 2001........................        94           71            60             50           41            32
October, 2002........................        93           57            43             32           24            17
October, 2003........................        93           46            32             21           14             8
October, 2004........................        92           38            24             14            8             4
October, 2005........................        92           31            17              9            5             2
October, 2006........................        91           26            13              6            3             1
October, 2007........................        90           21            10              4            1             *
October, 2008........................        89           18             7              2            1             0
October, 2009........................        88           14             5              1            *             0
October, 2010........................        87           12             4              1            0             0
October, 2011........................        85           10             3              *            0             0
October, 2012........................        84            8             2              *            0             0
October, 2013........................        82            6             1              0            0             0
October, 2014........................        78            5             1              0            0             0
October, 2015........................        76            4             *              0            0             0
October, 2016........................        74            3             *              0            0             0
October, 2017........................        71            2             0              0            0             0
October, 2018........................        68            2             0              0            0             0
October, 2019........................        65            1             0              0            0             0
October, 2020........................        61            1             0              0            0             0
October, 2021........................        56            1             0              0            0             0
October, 2022........................        51            *             0              0            0             0
October, 2023........................        46            *             0              0            0             0
October, 2024........................        40            0             0              0            0             0
October, 2025........................        34            0             0              0            0             0
October, 2026........................        26            0             0              0            0             0
October, 2027........................        18            0             0              0            0             0
October, 2028........................         9            0             0              0            0             0
October, 2029........................         0            0             0              0            0             0
Weighted Average Life (years) to
  maturity(1)........................     20.89         5.23          3.62           2.77         2.26          1.91
Weighted Average Life (years) to
  Optional Termination(1)............     20.85         4.87          3.35           2.59         2.11          1.79

<CAPTION>

DISTRIBUTION DATE                      SCENARIO VII
- -------------------------------------  ------------
<S>                                    <C>
Initial Percentage...................       100
October, 2000........................        67
October, 2001........................        25
October, 2002........................        11
October, 2003........................         5
October, 2004........................         2
October, 2005........................         1
October, 2006........................         0
October, 2007........................         0
October, 2008........................         0
October, 2009........................         0
October, 2010........................         0
October, 2011........................         0
October, 2012........................         0
October, 2013........................         0
October, 2014........................         0
October, 2015........................         0
October, 2016........................         0
October, 2017........................         0
October, 2018........................         0
October, 2019........................         0
October, 2020........................         0
October, 2021........................         0
October, 2022........................         0
October, 2023........................         0
October, 2024........................         0
October, 2025........................         0
October, 2026........................         0
October, 2027........................         0
October, 2028........................         0
October, 2029........................         0
Weighted Average Life (years) to
  maturity(1)........................      1.65
Weighted Average Life (years) to
  Optional Termination(1)............      1.55
</TABLE>

- ------------------
*  Less than 0.5%, but greater than zero.

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

                                      S-84
<PAGE>
         PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
<TABLE>
<CAPTION>
                                                                          CLASS A-2
                                                                     PREPAYMENT SCENARIO
                                       --------------------------------------------------------------------------------
DISTRIBUTION DATE                      SCENARIO I   SCENARIO II   SCENARIO III   SCENARIO IV   SCENARIO V   SCENARIO VI
- -------------------------------------  ----------   -----------   ------------   -----------   ----------   -----------
<S>                                    <C>          <C>           <C>            <C>           <C>          <C>
Initial Percentage...................       100%         100%          100%           100%         100%          100%
October, 2000........................        97           88            83             79           74            70
October, 2001........................        94           70            59             49           39            31
October, 2002........................        93           57            42             32           23            16
October, 2003........................        93           46            31             21           13             8
October, 2004........................        92           38            23             14            8             4
October, 2005........................        91           31            17              9            4             2
October, 2006........................        91           25            13              6            2             1
October, 2007........................        90           21             9              4            1             *
October, 2008........................        89           17             7              2            *             0
October, 2009........................        88           14             5              1            *             0
October, 2010........................        86           12             4              1            0             0
October, 2011........................        85            9             3              *            0             0
October, 2012........................        84            8             2              *            0             0
October, 2013........................        82            6             1              0            0             0
October, 2014........................        78            5             1              0            0             0
October, 2015........................        76            4             *              0            0             0
October, 2016........................        73            3             *              0            0             0
October, 2017........................        70            2             0              0            0             0
October, 2018........................        67            2             0              0            0             0
October, 2019........................        64            1             0              0            0             0
October, 2020........................        60            1             0              0            0             0
October, 2021........................        56            1             0              0            0             0
October, 2022........................        51            *             0              0            0             0
October, 2023........................        45            *             0              0            0             0
October, 2024........................        39            0             0              0            0             0
October, 2025........................        33            0             0              0            0             0
October, 2026........................        26            0             0              0            0             0
October, 2027........................        18            0             0              0            0             0
October, 2028........................         8            0             0              0            0             0
October, 2029........................         0            0             0              0            0             0
Weighted Average Life
  (years) to maturity(1).............     20.75         5.17          3.57           2.73         2.22          1.87
Weighted Average Life
  (years) to Optional
  Termination(1).....................     20.71         4.82          3.32           2.55         2.08          1.76

<CAPTION>

DISTRIBUTION DATE                      SCENARIO VII
- -------------------------------------  ------------
<S>                                    <C>
Initial Percentage...................       100%
October, 2000........................        65
October, 2001........................        24
October, 2002........................        10
October, 2003........................         4
October, 2004........................         2
October, 2005........................         *
October, 2006........................         0
October, 2007........................         0
October, 2008........................         0
October, 2009........................         0
October, 2010........................         0
October, 2011........................         0
October, 2012........................         0
October, 2013........................         0
October, 2014........................         0
October, 2015........................         0
October, 2016........................         0
October, 2017........................         0
October, 2018........................         0
October, 2019........................         0
October, 2020........................         0
October, 2021........................         0
October, 2022........................         0
October, 2023........................         0
October, 2024........................         0
October, 2025........................         0
October, 2026........................         0
October, 2027........................         0
October, 2028........................         0
October, 2029........................         0
Weighted Average Life
  (years) to maturity(1).............      1.61
Weighted Average Life
  (years) to Optional
  Termination(1).....................      1.52
</TABLE>

- ------------------
*  Less than 0.5%, but greater than zero.

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

ADDITIONAL INFORMATION

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

                                      S-85
<PAGE>
                                USE OF PROCEEDS

     The Depositor will apply the net proceeds of the sale of the Class A
Certificates to the purchase of the Mortgage Loans transferred to the Trust.

                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     An election will be made to treat portions of the Trust (exclusive of the
Pre-Funding Accounts and, Capitalized Interest Accounts) as one or more REMICs
for U.S. federal income tax purposes. The Class A-1 and Class A-2 Certificates
and the payment components constituting the Class X Certificates will represent
"regular interests" in a REMIC and the Class R Certificates will represent the
sole class of "residual interests" in each REMIC. The Class A-1 and Class A-2
Certificates will also represent the right to receive Group I Interest
Carryovers and Group II Interest Carryovers, respectively, (each, a "BASIS RISK
ARRANGEMENT"), which amounts will be deemed to be distributed to the Class X
Certificateholders and paid by such holders to the respective Class A
Certificates. Upon issuance of the Class A Certificates, Cadwalader,
Wickersham & Taft ("TAX COUNSEL") will deliver its opinion concluding, assuming
compliance with the Pooling and Servicing Agreement, for U.S. federal income tax
purposes, the designated portions of the Trust (exclusive of the Basis Risk
Agreement) will be characterized as REMICs within the meaning of Section 860D of
the Code and the portion of the Trust consisting of the Basis Risk Arrangements
will be treated as a Grantor Trust for federal income tax purposes.

TAXATION OF REGULAR INTERESTS

     A holder of a Class A Certificate will be treated for federal income tax
purposes as owning a beneficial interest in a regular interest in the REMIC. See
"Certain Material Federal Income Tax Considerations" in the Prospectus.

     Interest on the regular interests represented by Class A Certificates,
which bear interest at a rate that constitutes a "qualified floating rate" under
the Code, must be included in income by a Certificateholder under the accrual
method of accounting, regardless of the Certificateholder's regular method of
accounting. In addition, a regular interest may be considered to have been
issued with OID. See "Certain Material Federal Income Tax Considerations" in the
Prospectus. OID must be included in income as it accrues on a constant yield
method, regardless of whether the Certificateholder receives currently the cash
attributable to such OID. The prepayment assumption that will be used in
determining the accrual of any OID, market discount, or bond premium, if any,
will equal the rate described above under "Yield, Prepayment and Maturity
Considerations--Weighted Average Lives" for Scenario IV. No representation is
made that the Mortgage Loans will prepay at such a rate or at any other rate.

STATUS OF THE CLASS A CERTIFICATES

     In the opinion of Tax Counsel, to the extent described below (i)
Certificates held by a domestic building and loan association will constitute "a
regular or a residual interest in a REMIC" within the meaning of Section
7701(a)(19)(C)(xi) of the Code (assuming that at least 95% of the REMIC assets
consist of cash, government securities, "loans secured by an interest in real
property," and other types of assets described in Section 7701(a)(19)(C)) of the
Code; and (ii) Class A Certificates held by a real estate investment trust will
constitute "real estate assets" within the meaning of Section 856(c)(4)(A) of
the Code, and income with respect to the Class A Certificates will be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Section 856(c)(3)(B) of the Code
(assuming, for both purposes, that at least 95% of the REMIC assets are
qualifying assets). If less than 95% of the REMIC assets consist of assets
described in clause (i) or (ii) above, then a Class A Certificate will qualify
for the tax treatment described in clause (i) or (ii) in the proportion that
such REMIC assets are qualifying assets. The foregoing discussion will apply to
the Class A Certificates to the extent they represent a beneficial interest in
the related regular interest in a REMIC. A portion of a Class A
Certificateholder's basis allocable to the related Basis Risk Arrangement, if
any, will not qualify for the foregoing treatment. See "Taxation of Risk
Arrangements" below.

                                      S-86
<PAGE>
Because the Class A Certificates represent the related Basis Risk Arrangement as
well as regular interests, they may not qualify as "qualified mortgages" under
Section 860G(a)(3). See "Certain Federal Income Tax Consequences--Federal Income
Tax Consequences for REMIC Certificates" in the Prospectus. The Class A
Certificates will be "permitted investments" under section 860L(c)(1)(G) of the
Code for a financial asset securitization investment trust.

TAXATION OF BASIS RISK ARRANGEMENTS

     Each holder of a Class A Certificate will be treated for federal income tax
purposes as having entered into a notional principal contract pursuant to its
rights to receive Class A Interest Carryovers under the applicable Basis Risk
Arrangement on the date it purchases its Certificate. The Internal Revenue
Service (the "IRS") has issued final regulations under Section 446 of the Code
relating to notional principal contracts (the "SWAP REGULATIONS").

     In general, the holders of the Class A Certificates must allocate the price
they pay for the Class A Certificates between their regular interest and the
Basis Risk Arrangement (unless such arrangement has a value of zero). For
purposes of tax information reporting, it is anticipated that the Trustee will
assume that the purchase price for each Class of Class A Certificates will be
wholly allocable to such Certificates' proportionate interest in the
corresponding regular interest. To the extent rights to receive payment for the
Class A Interest Carryovers under the related Basis Risk Arrangement are
determined to have a value on the Startup Day that is greater than zero, a
portion of such purchase price would be allocable to such rights, and such
portion would be treated as a cap premium (the "CAP PREMIUM") paid by the
related Class A Certificateholders. A holder of a Class A Certificate would be
required to amortize the Cap Premium under a level payment method as if the Cap
Premium represented the present value of a series of equal payments made over
the life of the applicable Basis Risk Arrangement (adjusted to take into account
decreases in notional principal amount), discounted at a rate equal to the rate
used to determine the amount of the Cap Premium (or some other reasonable rate).
Prospective purchasers of Class A Certificates should consult their own tax
advisors regarding the appropriate method of amortizing any Cap Premium. The
Swap Regulations treat a nonperiodic payment made under a cap contract as a loan
for federal income tax purposes if the payment is "significant". It is not known
whether any Cap Premium would be treated in part as a loan under the Swap
Regulations.

     Under the Swap Regulations, (i) all taxpayers must recognize periodic
payments with respect to a notional principal contract under the accrual method
of accounting, and (ii) any periodic payments received under the applicable
Basis Risk Arrangement must be netted against payments, if any, deemed made as a
result of the Cap Premiums over the recipient's taxable year, rather than
accounted for on a gross basis. Net income or deduction with respect to net
payments under a notional principal contract for a taxable year should
constitute ordinary income or ordinary deduction. The IRS could contend the
amount is capital gain or loss, but such treatment is unlikely, at least in the
absence of further regulations. Any regulations requiring capital gain or loss
treatment presumably would apply only prospectively.

     Any amount of proceeds from the sale, redemption or retirement of a
Class A Certificate that is considered to be allocated to rights under the
applicable Basis Risk Arrangement would be considered a "termination payment"
under the Swap Regulations. It is anticipated that the Trustee will account for
any termination payments for reporting purposes in accordance with the Swap
Regulations, as described below.

TERMINATION PAYMENTS

     Any amount of sales proceeds that is considered to be allocated to the
selling beneficial owner's rights under the applicable Basis Risk Arrangement in
connection with the sale or exchange of a Class A Certificate would be
considered a "termination payment" under the Swap Regulations allocable to the
related Class A Certificates. A Class A Certificateholder will have gain or loss
from such a termination of the applicable Basis Risk Arrangement equal to (i)
any termination payment it received or is deemed to have received minus
(ii) the unamortized portion of any Cap Premium paid (or deemed paid) by the
beneficial owner upon entering into or acquiring its interest in the related
Basis Risk Arrangement.

                                      S-87
<PAGE>
     Gain or loss realized upon the termination of the applicable Basis Risk
Arrangement will generally be treated as capital gain or loss. Moreover, in the
case of a bank or thrift institution, Code Section 582(c) would likely not apply
to treat such gain or loss as ordinary.

APPLICATION OF THE STRADDLE RULES

     The Class A Certificates representing beneficial ownership of the
corresponding regular interest and the related Basis Risk Arrangement may
constitute positions in a straddle, in which case, the straddle rules of Code
Section 1092 would apply. A selling beneficial owner's capital gain or loss with
respect to such regular interest would be short-term because the holding period
would be tolled under the straddle rules. Similarly, capital gain or loss
realized in connection with the termination of the applicable Basis Risk
Arrangement would be short-term. If the holder of a Class A Certificate incurred
or continued indebtedness to acquire or hold such Certificate, the holder would
generally be required to capitalize a portion of the interest paid on such
indebtedness until termination of the applicable Basis Risk Arrangement.

NON-U.S. PERSONS

     For purposes of the following discussion, the term "NON-U.S. PERSON" means
any person other than (i) a citizen or resident of the United States; (ii) a
corporation (or entity treated as a corporation for tax purposes) created or
organized in the United States or under the laws of the United States or of any
state thereof, including, for this purpose, the District of Columbia; (iii) a
partnership (or entity treated as a partnership for tax purposes) organized in
the United States or under the laws of the United States or of any state
thereof, including, for this purpose, the District of Columbia (unless provided
otherwise by future Treasury regulations); (iv) an estate whose income is
includable in gross income for United States income tax purposes regardless of
its source; or (v) 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 U.S. Persons have authority to control all substantial decisions of the
trust. Notwithstanding the last clause of the preceding sentence, to the extent
provided in Treasury regulations, certain trusts in existence on August 20,
1996, and treated as U.S. Persons prior to such date, may elect to continue to
be U.S. Persons.

     Interest paid to or accrued by a Certificateholder who is a non-U.S. Person
will be considered "portfolio interest", and will not be subject to U.S. 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 non-U.S.
Person and the non-U.S. Person (i) is not actually or constructively a "10
percent shareholder" of the Trust or a "controlled foreign corporation" with
respect to which the Trust is a "related person" within the meaning of the Code
and (ii) provides the Trust or other person who is otherwise required to
withhold U.S. tax with respect to the Class A Certificates with an appropriate
statement (on Form W-8 or a substantially similar form), signed under penalties
of perjury, certifying that the beneficial owner of the Class A Certificate is a
non-U.S. Person and providing the non-U.S. Person's name and address. If a
Class A Certificate 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-8 or substitute
form provided by the non-U.S. Person that owns the Certificate.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Class A Certificate by a non-U.S. Person will be exempt
from United States federal income and withholding tax, provided that (i) such
gain is not effectively connected with the conduct of a trade or business in the
United States by the non-U.S. Person and (ii) in the case of an individual, the
individual is not present in the United States for 183 days or more in the
taxable year.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions" (the "PROHIBITED TRANSACTIONS TAX"). In general,
subject to certain specified exceptions, a prohibited transaction means the
disposition of a Mortgage Loan, the receipt of income from a source other than a
Mortgage Loan or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Mortgage Loans for temporary investment pending

                                      S-88
<PAGE>
distribution on the Certificates. It is not anticipated that the Trust will
engage in any prohibited transactions in which it would recognize a material
amount of net income.

     In addition, certain contributions to a trust that elects to be treated as
a REMIC made after the day on which such trust issues all of its interests could
result in the imposition of a tax on the trust equal to 100% of the value of the
contributed property (the "CONTRIBUTIONS TAX"). It is anticipated that the Trust
will not accept contributions that would subject it to such tax.

     In addition, a trust that elects to be treated as a REMIC may also be
subject to federal income tax at the highest corporate rate on "net income from
foreclosure property," determined by reference to the rules applicable to real
estate investment trusts. "NET INCOME FROM FORECLOSURE PROPERTY" generally means
gain from the sale of a foreclosure property other than qualifying rents and
other qualifying income for a real estate investment trust. It is not
anticipated that the Trust will recognize net income from foreclosure property
subject to federal income tax.

BACKUP WITHHOLDING

     Certain Certificate Owners may be subject to backup withholding at the rate
of 31% with respect to interest paid on the Class A Certificates if the
Certificate Owners, upon issuance, fail to supply the Trustee or their broker
with their taxpayer identification number, furnish an incorrect taxpayer
identification number, fail to report interest, dividends, or other "reportable
payments" (as defined in the Code) properly, or, under certain circumstances,
fail to provide the Trustee or their broker with a certified statement, under
penalty of perjury, that they are not subject to backup withholding.

     The Trustee will be required to report annually to the IRS, and to each
Certificateholder of record, the amount of interest paid (and OID accrued, if
any) on the Class A Certificates (and the amount of interest withheld for
federal income taxes, if any) for each calendar year, except as to exempt
holders (generally, holders that are corporations, certain tax-exempt
organizations or nonresident aliens who provide certification as to their status
as nonresidents). As long as the only holder of record of a Class A Certificate
is Cede & Co., as nominee of DTC, the IRS and Certificate Owners of such
Class will receive tax and other information, including the amount of interest
paid on such Certificates owned, from Participants and Financial Intermediaries
rather than from the Trustee. (The Trustee, however, will respond to requests
for necessary information to enable Participants, Financial Intermediaries and
certain other persons to complete their reports.) Each non-exempt Certificate
Owner will be required to provide, under penalty of perjury, a certificate on
IRS form W-9 containing his or her name, address, correct federal taxpayer
identification number and a statement that he or she is not subject to backup
withholding. Should a nonexempt Certificate Owner fail to provide the required
certification, the Participants or Financial Intermediaries (or the Paying
Agent) will be required to withhold 31% of the interest (and principal)
otherwise payable to the holder, and remit the withheld amount to the IRS as a
credit against the holder's federal income tax liability.

     Such amounts will be deemed distributed to the affected Certificate Owner
for all purposes of the related Certificates and the Pooling and Servicing
Agreement.

NEW WITHHOLDING REGULATIONS

     On October 6, 1997, the Treasury Department issued new regulations (the
"NEW REGULATIONS") which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification requirements and modify reliance standards. The
New Regulations will generally be effective for payments made after December 31,
2000, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

                                  STATE TAXES

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

                                      S-89
<PAGE>
     All investors should consult their own tax advisors regarding the federal,
state, local or foreign income tax consequences of the purchase, ownership and
disposition of the Class A Certificates.

                              ERISA CONSIDERATIONS

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

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

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

     On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC, an individual administrative exemption, Prohibited
Transaction Exemption 93-31 (the "EXEMPTION") from certain of the prohibited
transaction rules of ERISA and the related excise tax provisions of
Section 4975 of the Code with respect to the initial purchase, the holding and
the subsequent resale by Plans of certificates in pass-through trusts that
consist of certain receivables, loans and other obligations that meet the
conditions and requirements of the Exemption. The Exemption applies to mortgage
loans such as the Mortgage Loans in the Trust.

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

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

          (2) the rights and interests evidenced by the certificates acquired by
     the Plan are not subordinated to the rights and interests evidenced by
     other certificates of the trust;

          (3) the certificates acquired by the Plan have received a rating at
     the time of such acquisition that is one of the three highest generic
     rating categories from S&P, Moody's, Duff & Phelps Credit Rating Co.
     ("DCR") or Fitch IBCA, Inc. ("FITCH" and, together with S&P, Moody's and
     DCR, the "EXEMPTION RATING AGENCIES");

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

          (5) the sum of all payments made to and retained by the underwriters
     in connection with the distribution of the certificates represents not more
     than reasonable compensation for underwriting the certificates; the sum of
     all payments made to and retained by the seller pursuant to the assignment
     of the loans to the trust represents not more than the fair market value of
     such loans; the sum of all payments made to and retained by the Master
     Servicer and any other servicer represents not more than reasonable

                                      S-90
<PAGE>
     compensation for such person's services under the agreement pursuant to
     which the loans are pooled and reimbursements of such person's reasonable
     expenses in connection therewith; and

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

     The trust must also meet the following requirements:

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

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

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

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

     On July 21, 1997, the DOL published in the Federal Register an amendment to
the Exemption. The amendment extends exemptive relief to certain mortgage-backed
and asset-backed securities transactions using pre-funding accounts for trusts
issuing pass-through certificates, provided that certain conditions specified in
the amendment are satisfied. The amendment generally allows mortgage loans or
other secured receivables supporting payments to certificateholders, and having
a value equal to no more than twenty-five percent (25%) of the total principal
amount of the certificates being offered by the trust, to be transferred to the
trust within a 90-day or three-month period following the closing date, instead
of requiring that all such receivables be either identified or transferred on or
before the Closing Date.

     It is expected that the Exemption will apply to the acquisition and holding
by Plans of the Class A Certificates and that all conditions of the Exemption
other than those within the control of the investors will be met.

     Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences in
their specific circumstances, prior to making an investment in the Class A
Certificates. Moreover, each Plan fiduciary should determine whether under the
general fiduciary standards of investment prudence and diversification, an
investment in the Class A 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

     After the amount in the Pre-Funding Account has been reduced to zero, the
Class A Certificates will constitute "mortgage related securities" for purposes
of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") so long as
they are rated in one of the two highest rating categories by at least one
nationally

                                      S-91
<PAGE>
recognized statistical rating organization and, as such, are legal investments
for certain entities to the extent provided for in SMMEA. Until the amount in
the Pre-Funding Accounts is reduced to zero, the Class A Certificates will not
be "mortgage related securities" under SMMEA.

     Institutions subject to the jurisdiction of the Office of the Comptroller
of the Currency, the Board of Governors of the Federal Reserve System, the
Federal Deposit Insurance Corporation, the Office of Thrift Supervision, the
National Credit Union Administration or federal or state banking, insurance or
other regulatory authorities should review applicable rules, supervisory
policies and guidelines, since certain restrictions may apply to investments in
the Class A Certificates. It should also be noted that certain states have
enacted legislation limiting to varying extents the ability of certain entities
(in particular insurance companies) to invest in mortgage related securities.
Investors should consult their own legal advisors in determining whether and to
what extent the Class A Certificates constitute legal investments for such
investors. See "Legal Investment" in the Prospectus.

                                    EXPERTS

     The consolidated balance sheets of Financial Security Assurance Inc. and
subsidiaries as of December 31, 1998 and December 31, 1997 and the related
consolidated statements of income, changes in shareholder's equity and cash
flows for each of the three years in the period ended December 31, 1998
incorporated by reference in this Prospectus Supplement, have been incorporated
herein in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting
Agreement, between the Underwriter and the Depositor (which is an affiliate of
the Underwriter), the Depositor has agreed to sell to the Underwriter, and the
Underwriter has agreed to purchase from the Depositor, the Class A Certificates.

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

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

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

                                 LEGAL MATTERS

     Certain legal matters in connection with the issuance of the Class A
Certificates will be passed upon by Cadwalader, Wickersham & Taft, New York, New
York, as counsel for the Depositor and the Underwriters. Certain legal matters
will be passed upon for the Seller and the Master Servicer by Manatt, Phelps &
Phillips, LLP, Los Angeles, California.

     Certain federal income tax consequences with respect to the Certificates
will be passed upon for the Trust by Cadwalader, Wickersham & Taft, New York,
New York.

                                      S-92
<PAGE>
                                    RATINGS

     It is a condition to the issuance of the Class A Certificates that the
Class A Certificates be rated "AAA" by S&P and "Aaa" by Moody's.

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

     The ratings assigned to the Class A Certificates will depend primarily upon
the creditworthiness of the Certificate Insurer. Any reduction in a rating
assigned to the claims-paying ability of the Certificate Insurer below the
ratings initially assigned to the Class A Certificates may result in a reduction
of one or more of the ratings assigned to the Class A Certificates.

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

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

                                      S-93
<PAGE>
                   INDEX OF PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<S>                                                                                                    <C>
Accrual Period.......................................................................................         S-68
Additional Mortgage Loans............................................................................         S-18
Additional Transfer Date.............................................................................         S-19
Adjusted Insurer Fee Rate............................................................................         S-70
Adjustment Date......................................................................................         S-25
Advance..............................................................................................         S-58
aggregate risks......................................................................................         S-78
Assumed Final Distribution Date......................................................................         S-80
Available Funds......................................................................................         S-66
Balloon Loan.........................................................................................         S-20
Balloon Payment......................................................................................         S-21
Basic Principal Distribution Amount..................................................................         S-68
Basis Risk Arrangement...............................................................................         S-86
beneficial owner.....................................................................................         S-62
Book-Entry Certificates..............................................................................         S-62
Business Day.........................................................................................         S-73
Cap Premium..........................................................................................         S-87
Capitalized Interest Accounts........................................................................         S-57
Cedelbank............................................................................................         S-64
Cedelbank Participants...............................................................................         S-64
Certificate Group....................................................................................         S-74
Certificate Index....................................................................................         S-70
Certificate Insurance Policy.........................................................................         S-62
Certificate Insurer..................................................................................         S-62
Certificate Margin...................................................................................         S-70
Certificate Owners...................................................................................         S-62
Certificate Principal Balance........................................................................         S-68
Certificateholder....................................................................................         S-62
Certificates.........................................................................................         S-62
Class A Certificates.................................................................................         S-62
Class A Interest Carryover...........................................................................         S-15
Class X Certificateholders...........................................................................         S-15
Code.................................................................................................         S-10
Collection Account...................................................................................         S-56
Commission...........................................................................................         S-77
Compensating Interest................................................................................         S-58
Contributions Tax....................................................................................         S-89
Cooperative..........................................................................................         S-64
CPR..................................................................................................         S-81
Cut-off Date Principal Balance.......................................................................         S-19
DCR..................................................................................................         S-90
Defective Mortgage Loans.............................................................................         S-56
Definitive Certificate...............................................................................         S-62
Delayed First Adjustment Mortgage Loan...............................................................         S-25
Delinquent...........................................................................................         S-68
Determination Date...................................................................................         S-59
Directing Holder.....................................................................................         S-60
Distribution Account.................................................................................         S-56
Distribution Date....................................................................................         S-62
DTC..................................................................................................         S-62
Due Date.............................................................................................         S-19
Due Period...........................................................................................         S-68
</TABLE>

                                      S-94
<PAGE>
<TABLE>
<S>                                                                                                    <C>
Eligible Account.....................................................................................         S-57
Eligible Substitute Mortgage Loan....................................................................         S-56
ERISA................................................................................................         S-90
Euroclear............................................................................................         S-64
Euroclear Operator...................................................................................         S-64
Euroclear Participants...............................................................................         S-64
European Depositaries................................................................................         S-62
Exchange Act.........................................................................................         S-78
Exemption............................................................................................         S-90
Exemption Rating Agencies............................................................................         S-90
Extra Principal Distribution Amount..................................................................         S-68
Fairbanks............................................................................................         S-53
FFIEC................................................................................................         S-51
Financial Intermediary...............................................................................         S-63
Fitch................................................................................................         S-90
Formula Rate.........................................................................................         S-70
General Excess Available Amount......................................................................         S-68
Global Securities....................................................................................         S-98
Gross Margin.........................................................................................         S-25
Group I Additional Mortgage Loans....................................................................         S-18
Group I Adjustable Rate Initial Aggregate Balance....................................................         S-18
Group I Available Funds..............................................................................         S-66
Group I Capitalized Interest Account.................................................................         S-57
Group I Fixed Rate Initial Aggregate Balance.........................................................         S-18
Group I Fixed Rate Loans.............................................................................         S-18
Group I Interest Carryover...........................................................................         S-15
Group I Mortgage Loans...............................................................................         S-18
Group I Net Funds Cap Rate...........................................................................         S-15
Group I Pre-Funded Amount............................................................................         S-57
Group I Pre-Funding Account..........................................................................         S-57
Group II Additional Mortgage Loans...................................................................         S-18
Group II Adjustable Rate Initial Aggregate Balance...................................................         S-18
Group II Available Funds.............................................................................         S-66
Group II Capitalized Interest Account................................................................         S-57
Group II Fixed Rate Initial Aggregate Balance........................................................         S-18
Group II Fixed Rate Loans............................................................................         S-18
Group II Interest Carryover..........................................................................         S-15
Group II Mortgage Loans..............................................................................         S-18
Group II Net Funds Cap Rate..........................................................................         S-15
Group II Pre-Funded Amount...........................................................................         S-57
Group II Pre-Funding Account.........................................................................         S-57
Holdings.............................................................................................         S-77
IML..................................................................................................         S-64
Initial Group I Adjustable Rate Loans................................................................         S-18
Initial Group I Loan Balance.........................................................................         S-18
Initial Group I Mortgage Loans.......................................................................         S-18
Initial Group II Adjustable Rate Loans...............................................................         S-18
Initial Group II Loan Balance........................................................................         S-18
Initial Group II Mortgage Loans......................................................................         S-18
Initial Mortgage Loans...............................................................................         S-18
Initial Periodic Rate Cap............................................................................         S-26
Initial Pool Balance.................................................................................         S-19
Insurance Agreement..................................................................................         S-73
Insured Payments.....................................................................................         S-72
</TABLE>

                                      S-95
<PAGE>
<TABLE>
<S>                                                                                                    <C>
Insurer Default......................................................................................         S-69
Interest Distributable Amount........................................................................         S-69
IRS..................................................................................................         S-87
LIBOR Business Day...................................................................................         S-71
LIBOR Determination Date.............................................................................         S-71
Liquidated Mortgage Loan.............................................................................         S-69
Loan Group...........................................................................................          S-7
Loan Group I Adjustable Rate Subgroup................................................................         S-18
Loan Group I Fixed Rate Subgroup.....................................................................         S-18
Loan Group II Adjustable Rate Subgroup...............................................................         S-18
Loan Group II Fixed Rate Subgroup....................................................................         S-18
Loan Rate............................................................................................         S-20
Loan Subgroup........................................................................................          S-7
Loan-to-Value Ratio..................................................................................         S-23
Maximum Cap..........................................................................................         S-71
Maximum Loan Rate....................................................................................         S-26
Monthly Interest Distributable Amount................................................................         S-69
Moody's..............................................................................................          S-6
Mortgage.............................................................................................         S-19
Mortgage Loan Purchase Agreement.....................................................................         S-19
Mortgage Loan Schedule...............................................................................         S-55
Mortgage Loans.......................................................................................         S-18
Mortgage Pool........................................................................................         S-18
Mortgaged Property...................................................................................         S-19
Net income from foreclosure property.................................................................         S-89
Net Liquidation Proceeds.............................................................................         S-70
Net Loan Rate........................................................................................         S-70
New Regulations......................................................................................         S-89
non-U.S. Person......................................................................................         S-88
OC Stepdown Date.....................................................................................         S-69
Optional Termination Date............................................................................         S-60
Order................................................................................................         S-72
Original Certificate Principal Balance...............................................................         S-68
overcollateralization................................................................................         S-10
Overcollateralization Deficiency Amount..............................................................         S-69
Overcollateralization Release Amount.................................................................         S-69
Overcollateralization Target Amount..................................................................         S-69
Overcollateralized Amount............................................................................         S-69
Pass-Through Rate....................................................................................         S-70
Periodic Rate Cap....................................................................................   S-26, S-38
Plan.................................................................................................         S-90
PMI Insurer..........................................................................................         S-74
PMI Mortgage Loans...................................................................................          S-9
PMI Policy...........................................................................................         S-74
Pooling and Servicing Agreement......................................................................         S-55
Pre-Funded Amounts...................................................................................         S-57
Pre-Funding Accounts.................................................................................         S-57
Pre-Funding Period...................................................................................         S-57
Prepayment Assumption................................................................................         S-81
Prepayment Interest Shortfall........................................................................         S-59
Prepayment Period....................................................................................         S-66
Principal Balance....................................................................................         S-19
Principal Remittance Amount..........................................................................         S-69
Prohibited Transactions Tax..........................................................................         S-88
</TABLE>

                                      S-96
<PAGE>
<TABLE>
<S>                                                                                                    <C>
Prospectus...........................................................................................          S-6
Prospectus Supplement................................................................................          S-6
Purchase Price.......................................................................................         S-55
Realized Loss........................................................................................         S-69
Receipt..............................................................................................         S-72
Received.............................................................................................         S-72
Record Date..........................................................................................         S-62
Reference Banks......................................................................................         S-71
Related Documents....................................................................................         S-55
Relevant Depositary..................................................................................         S-62
Relief Act...........................................................................................         S-12
REMIC................................................................................................         S-10
REO Property.........................................................................................         S-76
Reserve Interest Rate................................................................................         S-71
Residual Certificates................................................................................         S-62
Restricted Group.....................................................................................         S-91
Rules................................................................................................         S-63
S&P..................................................................................................          S-6
Servicing Advance....................................................................................         S-58
Servicing Fee........................................................................................         S-58
Servicing Fee Rate...................................................................................         S-58
single risks.........................................................................................         S-78
Six-Month LIBOR......................................................................................         S-45
SMMEA................................................................................................         S-91
Special Servicer.....................................................................................         S-53
Specially Serviced Mortgage Loan.....................................................................         S-59
Structuring Assumptions..............................................................................         S-81
Subservicer..........................................................................................         S-53
Substitution Adjustment..............................................................................         S-55
Swap Regulations.....................................................................................         S-87
Tax Counsel..........................................................................................         S-86
Telerate Page 3750...................................................................................         S-71
Term of the Certificate Insurance Policy.............................................................         S-73
Termination Price....................................................................................         S-60
Terms and Conditions.................................................................................         S-64
Trust................................................................................................          S-6
Trust Accounts.......................................................................................         S-57
Trust Fund...........................................................................................          S-6
Trustee Fee Rate.....................................................................................         S-59
U.S. Person..........................................................................................        S-100
Underwriter..........................................................................................         S-85
Unpaid Interest Shortfall Amount.....................................................................         S-70
Year 2000 Compliance.................................................................................         S-16
Year 2000 Compliant..................................................................................         S-16
</TABLE>

                                      S-97
<PAGE>
                                    ANNEX I
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

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

     Trading between DTC Seller and Cedelbank or Euroclear Purchaser.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedelbank Participant or a Euroclear Participant, the purchaser
will send instructions to Cedelbank or Euroclear through a Cedelbank Participant
or Euroclear Participant at least one business day prior to settlement.
Cedelbank or Euroclear will instruct the respective Depositary, as the case may
be, to receive the Global Securities against payment. Payment will include
interest accrued on the Global Securities from and including the last coupon
payment date to and excluding the settlement date, on the basis of the actual
number of days in such accrual period and a year assumed to consist of
360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective Depositary of the DTC Participant's
account against delivery of the Global Securities. After settlement has been
completed, the Global Securities will be system and by the clearing system, in
accordance with its usual procedures, to the Cedelbank Participant's or
Euroclear Participant's account. The securities credit will appear the next day

                                      S-98
<PAGE>
(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 Cedelbank or
Euroclear cash debt will be valued instead as of the actual settlement date.

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

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

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

     Trading between Cedelbank or Euroclear Seller and DTC Purchaser.  Due to
time zone differences in their favor, Cedelbank 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 Cedelbank or Euroclear through a Cedelbank Participant or
Euroclear Participant at least one business day prior to settlement. In these
cases Cedelbank or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the Global Securities to the DTC Participant's account
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment to and excluding the settlement date
on the basis of the actual number of days in such accrual period and a year
assumed to consist of 360 days. For transactions settling on the 31st of the
month, payment will include interest accrued to and excluding the first day of
the following month. The payment will then be reflected in the account of the
Cedelbank Participant or Euroclear Participant the following day, and receipt of
the cash proceeds in the Cedelbank 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 Cedelbank 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 Cedelbank Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

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

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

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

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

                                      S-99
<PAGE>
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

     Exemption for non-U.S. Persons with effectively connected income
(Form 4224).  A non-U.S. Person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with its
conduct of a trade or business in the United States, can obtain an exemption
from the withholding tax by filing Form 4224 (Exemption from Withholding of Tax
on Income Effectively Connected with the Conduct of a Trade or Business in the
United States).

     Exemption or reduced rate for non-U.S. Persons resident in treaty countries
(Form 1001).  Non-U.S. Persons residing in a country that has a tax treaty with
the United States can obtain an exemption or reduced tax rate (depending on the
treaty terms) by filing Form 1001 (Ownership, Exemption or Reduced Rate
Certificate). If the treaty provides only for a reduced rate, withholding tax
will be imposed at that rate unless the filer alternatively files Form W-8.
Form 1001 may be filed by the Certificate Owners or his agent.

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

     U.S. Federal Income Tax Reporting Procedure.  The beneficial of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer, its agent, files
by submitting the appropriate form to the person through whom it holds (the
clearing agency, in the case of persons holding directly on the books of the
clearing agency). Except as provided below, Form W-8 and Form 1001 are effective
for three calendar years and Form 4224 is effective for one calendar year.

     Final withholding regulations (the "NEW REGULATIONS") effective January 1,
2001 affect the documentation required from non-U.S. Persons having validly
existing IRS Forms, such as IRS Form W-8, 1001 or 4224. The New Regulations
replace a number of current tax certification forms (including IRS Forms W-9,
1001 and 4224, as discussed above) with a new series of IRS Forms W-8 and
generally standardize the period of time for which withholding agents can rely
on such forms (although certain of the new forms may remain valid indefinitely
if the beneficial owner provides a United States taxpayer identification number
and the information on the form does not change). Existing forms and statements
will remain valid until the earlier of their expiration or December 31, 2000.

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

                                     S-100
<PAGE>
PROSPECTUS

                        ASSET BACKED FUNDING CORPORATION
                                   Depositor

                           ASSET BACKED CERTIFICATES
                               ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)

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

                          EACH TRUST--

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

                            o  may own--

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

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

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

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

                          EACH SERIES OF SECURITIES--

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

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

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


YOU SHOULD CAREFULLY
CONSIDER THE RISK FACTORS
BEGINNING ON PAGE 10 OF
THIS PROSPECTUS.
Neither the securities of
any series nor the related
underlying assets will be
insured or guaranteed by
any governmental agency or
instrumentality.


The securities of each
series will represent
interests in, or will
represent debt obligations
of, the related trust only
and will not represent
interests in or obligations
of any other entity.
This prospectus may be used
to offer and sell any
series of securities only
if accompanied by the
prospectus supplement for
that series.
The securities of each
series are not deposits or
other obligations of a bank
and are not insured by the
FDIC.

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

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

                The date of this Prospectus is October 7, 1999.
<PAGE>
              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT

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

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

     o the timing and priority of interest and principal payments;

     o statistical and other information about the mortgage loans;

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

     o the ratings for each class; and

     o the method for selling the securities.

     IF THE TERMS OF A PARTICULAR SERIES OF SECURITIES VARY BETWEEN THIS
PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT, YOU SHOULD RELY ON THE
INFORMATION IN THE ACCOMPANYING PROSPECTUS SUPPLEMENT.

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

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

     You can find a listing of the pages where capitalized terms used in this
prospectus are defined under the caption "Index of Significant Definitions"
beginning on page 112 in this prospectus.

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

                                       2
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<S>                                                <C>
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN
  THIS PROSPECTUS AND THE ACCOMPANYING
  PROSPECTUS SUPPLEMENT.........................      2
SUMMARY OF PROSPECTUS...........................      6
RISK FACTORS....................................     10
  Risks Associated with the Securities..........     10
  Risks Associated with the Assets..............     12
  Consumer Protection Laws May Limit Remedies...     14
  Market Values of Manufactured Homes May
     Increase the Risk of Loss..................     15
  Risk of Loss May Be Greater on Unsecured Home
     Improvement Loans..........................     15
  Risks of Loss May Increase Due to Defective
     Security Interest and Effects of Certain
     Other Legal Aspects of the Contracts.......     15
DESCRIPTION OF THE TRUST FUNDS .................     16
  Assets........................................     16
  Mortgage Loans................................     17
     General....................................     17
     Loan-to-Value Ratio........................     17
     Mortgage Loan Information in Prospectus
       Supplements..............................     17
     Payment Provisions of the Mortgage Loans...     18
     Revolving Credit Line Loans................     18
  Unsecured Home Improvement Loans..............     19
     Unsecured Home Improvement Loan Information
       in Prospectus Supplements................     19
  Contracts.....................................     19
     General....................................     19
     Contract Information in Prospectus
       Supplements..............................     20
     Payment Provisions of the Contracts........     20
  Pre-Funding Account...........................     20
  Accounts......................................     21
  Credit Support................................     21
  Cash Flow Agreements..........................     21
USE OF PROCEEDS.................................     21
YIELD CONSIDERATIONS............................     22
  General.......................................     22
  Pass-Through Rate and Interest Rate...........     22
  Timing of Payment of Interest.................     22
  Payments of Principal; Prepayments............     22
  Prepayments--Maturity and Weighted Average
     Life.......................................     23
  Other Factors Affecting Weighted Average
     Life.......................................     24
     Type of Asset..............................     24
     Termination................................     25
     Defaults...................................     26
     Foreclosures...............................     26
     Refinancing................................     26
     Due-on-Sale Clauses........................     26
THE DEPOSITOR...................................     27
DESCRIPTION OF THE SECURITIES...................     28
  General.......................................     28
  Distributions.................................     28
  Available Distribution Amount.................     29
  Distributions of Interest on the
     Securities ................................     29
  Distributions of Principal of the Securities..     30
  Categories of Classes of Securities...........     31
  Components....................................     33
  Distributions on the Securities of Prepayment
     Premiums...................................     33
  Allocation of Losses and Shortfalls...........     33
  Advances in Respect of Delinquencies..........     34
  Reports to Securityholders....................     34
  Termination...................................     36
  Optional Purchases............................     36
  Book-Entry Registration and Definitive
     Securities.................................     37
DESCRIPTION OF THE AGREEMENTS...................     40
  Agreements Applicable to a Series.............     40
     REMIC Securities, FASIT Securities, Grantor
       Trust Securities.........................     40
     Securities That Are Partnership Interests
       for Tax Purposes and Notes...............     40
  Material Terms of the Pooling and Servicing
     Agreements and Underlying Servicing
     Agreements.................................     40
     General....................................     40
     Assignment of Assets; Repurchases..........     41
     Representations and Warranties;
       Repurchases..............................     42
</TABLE>

                                       3
<PAGE>
<TABLE>
<S>                                                <C>
     Collection Account and Related Accounts....     43
     Realization Upon Defaulted Assets..........     47
     Hazard Insurance Policies..................     48
     Contracts..................................     49
     Fidelity Bonds and Errors and Omissions
       Insurance................................     49
     Due-on-Sale Provisions.....................     50
     Retained Interest; Servicing Compensation
       and Payment of Expenses..................     50
     Evidence as to Compliance..................     50
     Certain Matters Regarding Servicers, the
       Master Servicer and the Depositor........     51
     Special Servicers..........................     52
     Events of Default under the Agreements.....     52
     Rights Upon Event of Default under the
       Agreements...............................     52
     Amendment..................................     53
     The Trustee................................     53
     Duties of the Trustee......................     53
     Certain Matters Regarding the Trustee......     54
     Resignation and Removal of the Trustee.....     54
  Material Terms of the Indenture...............     54
     General....................................     54
     Events of Default..........................     55
     Discharge Indenture........................     56
     Indenture Trustee's Annual Report..........     56
     The Indenture Trustee......................     56
DESCRIPTION OF CREDIT SUPPORT...................     57
  General.......................................     57
  Subordinate Securities........................     57
  Cross-Support Provisions......................     57
  Limited Guarantee.............................     58
  Financial Guaranty Insurance Policy or Surety
     Bond.......................................     58
  Letter of Credit..............................     58
  Pool Insurance Policies.......................     58
  Special Hazard Insurance Policies.............     58
  Mortgagor Bankruptcy Bond.....................     58
  Reserve Funds.................................     58
  Overcollateralization.........................     59
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.........     59
  General.......................................     59
  Types of Mortgage Instruments.................     59
  Interest in Real Property.....................     60
  Cooperative Loans.............................     60
  Land Sale Contracts...........................     61
  Foreclosure...................................     62
     General....................................     62
     Judicial Foreclosure.......................     62
     Equitable Limitations on Enforceability of
       Certain Provisions.......................     62
     Non-Judicial Foreclosure/Power of Sale.....     62
     Public Sale................................     63
     Rights of Redemption.......................     64
     Cooperative Loans..........................     64
  Junior Mortgages..............................     65
  Rights of Redemption..........................     65
  Anti-Deficiency Legislation, the Bankruptcy
     Code and Other Limitations on Lenders......     66
  Enforceability of Certain Provisions..........     68
  Environmental Considerations..................     68
  Due-on-Sale Clauses...........................     70
  Prepayment Charges............................     71
  Subordinate Financing.........................     71
  Applicability of Usury Laws...................     71
  Alternative Mortgage Instruments..............     72
  Soldiers' and Sailors' Civil Relief Act of
     1940.......................................     72
  Forfeitures in Drug and RICO
     Proceedings................................     72
CERTAIN LEGAL ASPECTS OF THE CONTRACTS..........     73
  General.......................................     73
  Security Interests in the Manufactured
     Homes......................................     73
  Enforcement of Security Interests in
     Manufactured Homes.........................     75
  Soldiers' and Sailors' Civil Relief Act of
     1940.......................................     75
  Consumer Protection Laws......................     75
  Transfers of Manufactured Homes;
     Enforceability of Due-on-Sale Clauses......     75
  Applicability of Usury Laws...................     76
FEDERAL INCOME TAX CONSEQUENCES.................     77
  General.......................................     77
     Taxable Mortgage Pools.....................     77
  REMICS........................................     78
</TABLE>

                                       4
<PAGE>
<TABLE>
<S>                                                <C>
     Classification of REMICs...................     78
     Characterization of Investments in REMIC
       Securities...............................     79
     Tiered REMIC Structures....................     80
     Taxation of Owners of Regular Securities...     80
     Election to Treat All Interest Under the
       Constant Yield Method....................     85
     Taxation of Owners of Residual
       Securities...............................     87
     Taxes That May Be Imposed on the REMIC
       Pool.....................................     93
     Taxation of Certain Foreign Investors......     94
  Grantor Trust Funds...........................     96
     Classification of Grantor Trust Funds......     96
  Standard Securities...........................     97
     General....................................     97
  Stripped Securities...........................    100
     General....................................    100
     Status of Stripped Securities..............    101
     Taxation of Stripped Securities............    101
     Reporting Requirements and Backup
       Withholding..............................    102
     Taxation of Certain Foreign Investors......    103
  Partnership Trust Funds.......................    103
     Classification of Partnership Trust Funds..    103
     Characterization of Investments in
       Partnership Securities and Debt
       Securities...............................    103
     Taxation of Debt Securityholders...........    103
     Taxation of Owners of Partnership
       Securities...............................    104
STATE AND OTHER TAX CONSEQUENCES................    108
ERISA CONSIDERATIONS............................    109
LEGAL INVESTMENT................................    113
METHODS OF DISTRIBUTION.........................    114
LEGAL MATTERS...................................    115
FINANCIAL INFORMATION...........................    115
RATING..........................................    115
WHERE YOU CAN FIND MORE INFORMATION.............    115
INCORPORATION OF CERTAIN INFORMATION BY
  REFERENCE.....................................    116
INDEX OF SIGNIFICANT DEFINITIONS................    117
</TABLE>

                                       5
<PAGE>
                             SUMMARY OF PROSPECTUS

     THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT AND DOES
NOT CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO CONSIDER IN MAKING AN
INVESTMENT DECISION. PLEASE READ THIS ENTIRE PROSPECTUS ("PROSPECTUS") AND THE
ACCOMPANYING PROSPECTUS SUPPLEMENT ("PROSPECTUS SUPPLEMENT") CAREFULLY TO
UNDERSTAND ALL OF THE TERMS OF A SERIES OF CERTIFICATES.

     THIS SUMMARY PROVIDES AN OVERVIEW OF CERTAIN CALCULATIONS, CASH FLOWS AND
OTHER INFORMATION TO AID YOUR UNDERSTANDING OF THE TERMS OF THE CERTIFICATES AND
IS QUALIFIED BY THE FULL DESCRIPTION OF THESE CALCULATIONS, CASH FLOWS AND OTHER
INFORMATION IN THE PROSPECTUS AND THE PROSPECTUS SUPPLEMENT.

RELEVANT PARTIES FOR EACH SERIES OF SECURITIES

TITLE OF SECURITIES

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

DEPOSITOR

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

ISSUER

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

SERVICER

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

MASTER SERVICER

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

TRUSTEE / INDENTURE TRUSTEE

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

RELEVANT DATES

CUT-OFF DATE

The date specified in the related Prospectus Supplement.

CLOSING DATE

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

DISTRIBUTION DATE

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

STATISTICAL CALCULATION DATE

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

DESCRIPTION OF SECURITIES

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

     o principal and interest distribution;

     o principal distributions, with no interest distributions;

                                       6
<PAGE>
     o interest distributions, with no principal distributions; or

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

     See "Description of the Securities" in this Prospectus.

INTEREST DISTRIBUTIONS

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

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

PRINCIPAL DISTRIBUTIONS

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

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

DENOMINATIONS

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

REGISTRATION OF THE SECURITIES

     The Securities will be issued either:

     o in book-entry form initially held through The Depository Trust Company
       ("DTC") in the United States, or Cedel Bank, societe anonyme ("CEDEL") or
       the Euroclear System ("EUROCLEAR"), in Europe; or

     o in fully registered, certificated form.

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

ASSETS OF THE TRUST

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

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

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

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

     o certain other property.

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

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

                                       7
<PAGE>
OPTIONAL TERMINATION OF THE TRUST

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

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

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

     See "Yield Considerations" in this Prospectus.

PREFUNDING ACCOUNT

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

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

CREDIT ENHANCEMENT

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

     o letter of credit

     o financial guaranty insurance policy

     o special hazard insurance policy

     o mortgage pool insurance policy

     o reserve fund

     o spread account

     o cash collateral account

     o overcollateralization

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

     See "Description of Credit Support" in this Prospectus.

RATING OF SECURITIES

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

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

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

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

                                       8
<PAGE>
TAX STATUS OF THE SECURITIES

     The Securities of each Series offered will be either:

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

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

     o interests in a Trust Fund treated as a partnership;

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

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

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

ERISA CONSIDERATIONS

     If you are a fiduciary of any employee benefit plan or arrangement,
including an individual retirement account (an "IRA"), subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), the Internal
Revenue Code of 1986, as amended (the "CODE"), or any federal, state or local
law ("SIMILAR LAW") which is similar to ERISA or the Code (collectively,
"PLANS"), you should carefully review with your legal advisors whether the
purchase or holding of Securities could give rise to a transaction that is
prohibited or not otherwise permissible under ERISA, the Code or Similar Law.

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

LEGAL INVESTMENT

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

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

MATERIAL RISKS

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

                                       9
<PAGE>
                                  RISK FACTORS

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

RISKS ASSOCIATED WITH THE SECURITIES

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

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

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

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

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

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

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

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

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

     Regardless of the form of credit enhancement provided:

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

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

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

     Rate of Prepayment on Assets May Adversely Affect Average Lives and Yields
on the Securities.  The yield on the Securities of each Series will depend in
part on the rate of principal payment on the Assets (including prepayments,
liquidations due to defaults and Asset repurchases). Such yield may be adversely
affected, depending upon whether a particular Security is purchased at a premium
or a discount, by a higher or lower than anticipated rate of prepayments on the
related Assets. In particular:

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

                                       10
<PAGE>
     o the yield on certain Classes of Securities may be relatively more
       sensitive to the rate of prepayments of specified Assets than other
       Classes of Securities.

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

     o the prevailing mortgage market interest rates;

     o local and national economic conditions;

     o homeowner mobility; and

     o the ability of the borrower to obtain financing.

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

     See "Yield Considerations" in this Prospectus.

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       11
<PAGE>
RISKS ASSOCIATED WITH THE ASSETS

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

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

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

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

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

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

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

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

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

                                       12
<PAGE>
     Risk of Loss May Be Greater on Junior Mortgage Loans.  Certain of the
Mortgage Loans underlying the Securities of a Series may be secured by mortgages
(the "MORTGAGES") junior or subordinate to one or more other mortgages ("SENIOR
LIENS"), and the related Senior Liens may not be included in the Trust Fund.
Although little data is available, the rate of default of second or more junior
Mortgage Loans may be greater than that of Mortgage Loans secured by senior
liens on comparable properties. A primary risk to holders of Mortgage Loans
secured by junior Mortgages is the possibility that adequate funds will not be
received in connection with a foreclosure of the related Senior Lien to satisfy
fully both the Senior Lien and the Mortgage Loan. In such case, holders of the
Securities would bear:

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

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

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

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

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

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

     Defaulted Mortgage Loans May Experience Delays in Liquidation.  Even
assuming the mortgaged properties provide adequate security for the Mortgage
Loans underlying a Series of Securities, substantial delays could result in
connection with the liquidation of defaulted mortgage loans. This could result
in corresponding delays in the receipt of the related proceeds by the related
Trust. See "Certain Legal Aspects of the Mortgage Loans--Foreclosure," "--Rights
of Redemption" and "--Anti-Deficiency Legislation, the Bankruptcy Code and Other
Limitations on Lenders" in this Prospectus.

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

                                       13
<PAGE>
money mortgage loans, net liquidation proceeds on liquidated Assets may also be
smaller as a percentage of the principal balance of the Assets than would be the
case in a typical pool consisting only of conventional purchase-money mortgage
loans.

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

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

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

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

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

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

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

CONSUMER PROTECTION LAWS MAY LIMIT REMEDIES

     There are various federal and state laws, public policies and principles of
equity that protect consumers.

     Among other things, these laws, policies and principles:

     o regulate interest rates and other charges;

     o require certain disclosures;

     o require licensing of mortgage loan originators;

     o prohibit discriminatory lending practices;

     o regulate the use of consumer credit information; and

                                       14
<PAGE>
     o regulate debt collection practices.

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

MARKET VALUES OF MANUFACTURED HOMES MAY INCREASE THE RISK OF LOSS

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

RISK OF LOSS MAY BE GREATER ON UNSECURED HOME IMPROVEMENT LOANS

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

RISKS OF LOSS MAY INCREASE DUE TO DEFECTIVE SECURITY INTEREST AND EFFECTS OF
CERTAIN OTHER LEGAL ASPECTS OF THE CONTRACTS

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

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

                                       15
<PAGE>
                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

     The primary assets of each Trust Fund (the "ASSETS") will include (i)
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the "MORTGAGE LOANS"), including without limitation, Home Equity
Loans, Home Improvement Contracts and Land Sale Contracts, (ii) unsecured home
improvement loans ("UNSECURED HOME IMPROVEMENT LOANS"), (iii) manufactured
housing installment sale contracts or installment loan agreements (the
"CONTRACTS"), or (iv) a combination of Mortgage Loans, Unsecured Home
Improvement Loans and/or Contracts. The Mortgage Loans will not be guaranteed or
insured by the Depositor or any of its affiliates. The Mortgage Loans will be
guaranteed or insured by a governmental agency or instrumentality or other
person only if and to the extent expressly provided in the related Prospectus
Supplement. Each Asset will be selected by the Depositor for inclusion in a
Trust Fund from among those purchased, either directly or indirectly, from a
prior holder thereof (an "ASSET SELLER"), which may be an affiliate of the
Depositor and which prior holder may or may not be the originator of such
Mortgage Loan, Unsecured Home Improvement Loan or Contract.

     The Assets included in the Trust Fund for a Series may be subject to
various types of payment provisions. Such Assets may consist of (1) "LEVEL
PAYMENT ASSETS," which may provide for the payment of interest and full
repayment of principal in level monthly payments with a fixed rate of interest
computed on their declining principal balances; (2) "ADJUSTABLE RATE ASSETS,"
which may provide for periodic adjustments to their rates of interest to equal
the sum (which may be rounded) of a fixed margin and an index; (3) "BUY DOWN
ASSETS," which are Assets for which funds have been provided by someone other
than the related obligors to reduce the obligors' monthly payments during the
early period after origination of such Assets; (4) "INCREASING PAYMENT ASSETS,"
as described below; (5) "INTEREST REDUCTION ASSETS," which provide for the
one-time reduction of the interest rate payable thereon; (6) "GEM ASSETS," which
provide for (a) monthly payments during the first year after origination that
are at least sufficient to pay interest due thereon, and (b) an increase in such
monthly payments in subsequent years at a predetermined rate resulting in full
repayment over a shorter term than the initial amortization terms of such
Assets; (7) "GPM ASSETS," which allow for payments during a portion of their
terms which are or may be less than the amount of interest due on the unpaid
principal balances thereof, and which unpaid interest will be added to the
principal balances of such Assets and will be paid, together with interest
thereon, in later years; (8) "STEP-UP RATE ASSETS" which provide for interest
rates that increase over time; (9) "BALLOON PAYMENT ASSETS;" which are mortgage
loans that are not fully amortizing over their terms and, thus, will require a
lump-sum payment at their stated maturity; (10) "CONVERTIBLE ASSETS" which are
Adjustable Rate Assets subject to provisions pursuant to which, subject to
certain limitations, the related obligors may exercise an option to convert the
adjustable interest rate to a fixed interest rate; and (11) "BI-WEEKLY ASSETS,"
which provide for obligor payments to be made on a bi-weekly basis.

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

                                       16
<PAGE>
     The Securities will be entitled to payment only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other trust fund established by the Depositor. If specified in the
related Prospectus Supplement, the assets of a Trust Fund will consist of
certificates representing beneficial ownership interests in, or indebtedness of,
another trust fund that contains the Assets.

MORTGAGE LOANS

  General

     Each Mortgage Loan will generally be secured by a lien on (i) a one-to
four-family residential property or a security interest in shares issued by a
cooperative housing corporation (a "SINGLE FAMILY PROPERTY" and the related
Mortgage Loan a "SINGLE FAMILY MORTGAGE LOAN") or (ii) a primarily residential
property which consists of five or more residential dwelling units, and which
may include limited retail, office or other commercial space (a "MULTIFAMILY
PROPERTY" and the related Mortgage Loan a "MULTIFAMILY MORTGAGE LOAN"). Single
Family Properties and Multifamily Properties are sometimes referred to herein
collectively as "MORTGAGED PROPERTIES." To the extent specified in the related
Prospectus Supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by cooperative housing corporations ("COOPERATIVES"). The
Mortgaged Properties may include leasehold interests in properties, the title to
which is held by third party lessors. The term of any such leasehold shall
exceed the term of the related mortgage note by at least five years or such
other time period specified in the related Prospectus Supplement. The Mortgage
Loans may include (i) closed-end and/or revolving home equity loans or certain
balances thereof ("HOME EQUITY LOANS") and/or (ii) secured home improvement
installment sales contracts and secured installment loan agreements ("HOME
IMPROVEMENT CONTRACTS"). In addition, the Mortgage Loans may include certain
Mortgage Loans evidenced by contracts ("LAND SALE CONTRACTS") for the sale of
properties pursuant to which the mortgagor promises to pay the amount due
thereon to the holder thereof with fee title to the related property held by
such holder until the mortgagor has made all of the payments required pursuant
to such Land Sale Contract, at which time fee title is conveyed to the
mortgagor. The Originator of each Mortgage Loan will have been a person other
than the Depositor. The related Prospectus Supplement will indicate if any
person who originated the Mortgage Loans (each an "ORIGINATOR") is an affiliate
of the Depositor. The Mortgage Loans will be evidenced by promissory notes (the
"MORTGAGE NOTES") secured by mortgages, deeds of trust or other security
instruments (the "MORTGAGES") creating a lien on the Mortgaged Properties.

  Loan-to-Value Ratio

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

  Mortgage Loan Information in Prospectus Supplements

     Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage

                                       17
<PAGE>
Loans, (vii) the state or states in which most of the Mortgaged Properties are
located, (viii) information with respect to the prepayment provisions, if any,
of the Mortgage Loans, (ix) with respect to Mortgage Loans with adjustable
Mortgage Rates ("ARM LOANS"), the index, the frequency of the adjustment dates,
the range of margins added to the index, and the maximum Mortgage Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Loan, (x) information regarding the payment characteristics of
the Mortgage Loans, including without limitation balloon payment and other
amortization provisions, (xi) the number of Mortgage Loans that are delinquent
and the number of days or ranges of the number of days such Mortgage Loans are
delinquent and (xii) the material underwriting standards used for the Mortgage
Loans. If specific information respecting the Mortgage Loans is not known to the
Depositor at the time Securities are initially offered, more general information
of the nature described above will be provided in the Prospectus Supplement, and
specific information will be set forth in a report which will be available to
purchasers of the related Securities at or before the initial issuance thereof
and will be filed as part of a Current Report on Form 8-K with the Securities
and Exchange Commission (the "COMMISSION") within fifteen days after such
initial issuance. Notwithstanding the foregoing, the characteristics of the
Mortgage Loans included in a Trust Fund will not vary by more than five percent
(by aggregate principal balance as of the Cut-off Date) from the characteristics
thereof that are described in the related Prospectus Supplement.

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

  Payment Provisions of the Mortgage Loans

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

  Revolving Credit Line Loans

     As more fully described in the related Prospectus Supplement, the Mortgage
Loans may consist, in whole or in part, of revolving Home Equity Loans or
certain balances thereof ("REVOLVING CREDIT LINE LOANS"). Interest on each
Revolving Credit Line Loan, excluding introductory rates offered from time to
time during promotional periods, may be computed and payable monthly on the
average daily outstanding principal balance of such loan.

                                       18
<PAGE>
From time to time prior to the expiration of the related draw period specified
in a Revolving Credit Line Loan, principal amounts on such Revolving Credit Line
Loan may be drawn down (up to a maximum amount as set forth in the related
Prospectus Supplement) or repaid. If specified in the related Prospectus
Supplement, new draws by borrowers under the Revolving Credit Line Loans will
automatically become part of the Trust Fund described in such Prospectus
Supplement. As a result, the aggregate balance of the Revolving Credit Line
Loans will fluctuate from day to day as new draws by borrowers are added to the
Trust Fund and principal payments are applied to such balances and such amounts
will usually differ each day, as more specifically described in the related
Prospectus Supplement. Under certain circumstances, under a Revolving Credit
Line Loan, a borrower may, during the related draw period, choose an interest
only payment option, during which the borrower is obligated to pay only the
amount of interest which accrues on the loan during the billing cycle, and may
also elect to pay all or a portion of the principal. An interest only payment
option may terminate at the end of the related draw period, after which the
borrower must begin paying at least a minimum monthly portion of the average
outstanding principal balance of the loan.

UNSECURED HOME IMPROVEMENT LOANS

     The Unsecured Home Improvement Loans may consist of conventional unsecured
home improvement loans and FHA insured unsecured home improvement loans. Except
as otherwise set forth in the related Prospectus Supplement, the Unsecured Home
Improvement Loans will be fully amortizing and will bear interest at a fixed or
variable annual percentage rate.

  Unsecured Home Improvement Loan Information in Prospectus Supplements

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

CONTRACTS

  General

     To the extent provided in the related Prospectus Supplement, each Contract
will be secured by a security interest in a new or used manufactured home (each,
a "MANUFACTURED HOME"). Such Prospectus Supplement will specify the states or
other jurisdictions in which the Manufactured Homes are located as of the
related Cut-

                                       19
<PAGE>
off Date. The method of computing the "Loan-to-Value Ratio" of a Contract will
be described in the related Prospectus Supplement.

  Contract Information in Prospectus Supplements

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

  Payment Provisions of the Contracts

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

PRE-FUNDING ACCOUNT

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

                                       20
<PAGE>
such as the delivery to the Rating Agencies and the Trustee of certain opinions
of counsel (including bankruptcy, corporate and tax opinions).

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

ACCOUNTS

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

CREDIT SUPPORT

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

CASH FLOW AGREEMENTS

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

                                USE OF PROCEEDS

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

                                       21
<PAGE>
                              YIELD CONSIDERATIONS

GENERAL

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

PASS-THROUGH RATE AND INTEREST RATE

     Securities of any Class within a Series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any Series of Securities will specify the
Pass-Through Rate or interest rate for each Class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more Classes of Securities; and whether the distributions of interest on the
Securities of any Class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

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

TIMING OF PAYMENT OF INTEREST

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

PAYMENTS OF PRINCIPAL; PREPAYMENTS

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

                                       22
<PAGE>
of manufactured housing contracts are generally shorter and smaller than the
terms and principal amounts of mortgage loans secured by site-built homes,
changes in interest rates have a correspondingly smaller effect on the amount of
the monthly payments on manufactured housing contracts than on the amount of the
monthly payments on mortgage loans secured by site-built homes. Consequently,
changes in interest rates may play a smaller role in prepayment behavior of
manufactured housing contracts than they do in the prepayment behavior of loans
secured by mortgage on site-built homes. Conversely, local economic conditions
and certain of the other factors mentioned above may play a larger role in the
prepayment behavior of manufactured housing contracts than they do in the
prepayment behavior of loans secured by mortgages on site-built homes.

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

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

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

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

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

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

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

                                       23
<PAGE>
     In addition, the weighted average life of the Securities may be affected by
the varying maturities of the Assets in a Trust Fund. If any Assets in a
particular Trust Fund have actual terms to maturity less than those assumed in
calculating final scheduled Distribution Dates for the Classes of Securities of
the related Series, one or more Classes of such Securities may be fully paid
prior to their respective final scheduled Distribution Dates, even in the
absence of prepayments. Accordingly, the prepayment experience of the Assets
will, to some extent, be a function of the mix of Mortgage Rates or Contract
Rates and maturities of the Mortgage Loans or Contracts comprising or underlying
such Assets. See "Description of the Trust Funds."

     Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. SPA represents an assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

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

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

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

  Type of Asset

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

                                       24
<PAGE>
     With respect to certain Mortgage Loans, including ARM Loans, the Mortgage
Rate at origination may be below the rate that would result if the index and
margin relating thereto were applied at origination. With respect to certain
Contracts, the Contract Rate may be "stepped up" during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor or obligor under each Mortgage Loan or Contract generally will be
qualified on the basis of the Mortgage Rate or Contract Rate in effect at
origination. The repayment of any such Mortgage Loan or Contract may thus be
dependent on the ability of the mortgagor or obligor to make larger level
monthly payments following the adjustment of the Mortgage Rate or Contract Rate.
In addition, certain Mortgage Loans may be subject to temporary buydown plans
("BUYDOWN MORTGAGE LOANS") pursuant to which the monthly payments made by the
mortgagor during the early years of the Mortgage Loan will be less than the
scheduled monthly payments thereon (the "BUYDOWN PERIOD"). The periodic increase
in the amount paid by the mortgagor of a Buydown Mortgage Loan during or at the
end of the applicable Buydown Period may create a greater financial burden for
the mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.

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

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

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

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

  Termination

     If so specified in the related Prospectus Supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, on any
date on which the aggregate principal balance of the Assets or the aggregate
Security Balance of the Securities of

                                       25
<PAGE>
such Series declines to a percentage specified in the related Prospectus
Supplement (not to exceed 10%) of the aggregate initial principal balance of
such Assets or initial Security Balance of such Securities, as the case may be,
under the circumstances and in the manner set forth therein. In addition, if so
provided in the related Prospectus Supplement, certain Classes of Securities may
be purchased or redeemed in the manner set forth therein. See "Description of
the Securities--Termination."

  Defaults

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

  Foreclosures

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

  Refinancing

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

  Due-on-Sale Clauses

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

                                       26
<PAGE>
such sale or transfer that is not consented to. It is expected that the Servicer
will permit most transfers of Manufactured Homes and not accelerate the maturity
of the related Contracts. In certain cases, the transfer may be made by a
delinquent obligor in order to avoid a repossession of the Manufactured Home. In
the case of a transfer of a Manufactured Home after which the Servicer desires
to accelerate the maturity of the related Contract, the Servicer's ability to do
so will depend on the enforceability under state law of the "due-on-sale
clause". See "Certain Legal Aspects of the Contracts--Transfers of Manufactured
Homes; Enforceability of Due-on-Sale Clauses."

                                 THE DEPOSITOR

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

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

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

                                       27
<PAGE>
                         DESCRIPTION OF THE SECURITIES

GENERAL

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

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

DISTRIBUTIONS

     Distributions on the Securities of each Series will be made by or on behalf
of the Trustee on each Distribution Date as specified in the related Prospectus
Supplement from the Available Distribution Amount for such Series and such
Distribution Date. Distributions (other than the final distribution) will be
made to the persons in whose names the Securities are registered at the close of
business on, unless a different date is specified in the related Prospectus
Supplement, the last business day of the month preceding the month in which the
Distribution Date occurs (the "RECORD DATE"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "DETERMINATION DATE"). All
distributions with respect to each Class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securityholders in such Class
or by random selection or as described in the related Prospectus Supplement.
Payments will be made either by wire transfer in immediately available funds to
the account of a Securityholder at a bank or other entity having appropriate
facilities therefor, if such Securityholder has so notified the Trustee or other
person required to make such payments no later than the date specified in the
related Prospectus Supplement (and, if so provided in the related Prospectus
Supplement, holds Securities in the requisite amount specified therein), or by
check mailed to the address of the person entitled thereto as it appears on the
security register; provided, however, that the final distribution in retirement
of the Securities will be made

                                       28
<PAGE>
only upon presentation and surrender of the Securities at the location specified
in the notice to Securityholders of such final distribution.

AVAILABLE DISTRIBUTION AMOUNT

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

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

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

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

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

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

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

          (iv) if and to the extent the related Prospectus Supplement so
     provides, amounts paid by a Servicer or any other entity as specified in
     the related Prospectus Supplement with respect to interest shortfalls
     resulting from prepayments during the related Prepayment Period; and

          (v) to the extent not on deposit in the related Collection Account as
     of the corresponding Determination Date, any amounts collected under, from
     or in respect of any Credit Support with respect to such Distribution Date.

     As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

     The related Prospectus Supplement for a Series of Securities will describe
any variation in the calculation of the Available Distribution Amount for such
Series.

DISTRIBUTIONS OF INTEREST ON THE SECURITIES

     Each Class of Securities (other than Classes of Strip Securities that have
no Pass-Through Rate or interest rate) may have a different Pass-Through Rate or
interest rate, which will be a fixed, variable or adjustable rate at which
interest will accrue on such Class or a Component thereof (the "PASS-THROUGH
RATE" in the case of Certificates). The related Prospectus Supplement will
specify the Pass-Through Rate or interest rate for each Class or component or,
in the case of a variable or adjustable Pass-Through Rate or interest rate, the
method for

                                       29
<PAGE>
determining the Pass-Through Rate or interest rate. Interest on the Securities
will be calculated on the basis of a 360-day year consisting of twelve 30-day
months unless the related Prospectus Supplement specifies a different basis.

     Distributions of interest in respect of the Securities of any Class will be
made on each Distribution Date (other than any Class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
Prospectus Supplement, and any Class of Strip Securities that are not entitled
to any distributions of interest) based on the Accrued Security Interest for
such Class and such Distribution Date, subject to the sufficiency of the portion
of the Available Distribution Amount allocable to such Class on such
Distribution Date. Prior to the time interest is distributable on any Class of
Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such Class will be added to the Security Balance thereof on
each Distribution Date. With respect to each Class of Securities and each
Distribution Date (other than certain Classes of Strip Securities), "ACCRUED
SECURITY INTEREST" will be equal to interest accrued during the related Accrual
Period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Accrued Security Interest on certain Classes of Strip
Securities will be equal to interest accrued during the related Accrual Period
on the outstanding notional amount thereof immediately prior to each
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below, or interest accrual in the manner described in the related
Prospectus Supplement. The method of determining the notional amount for a
certain Class of Strip Securities will be described in the related Prospectus
Supplement. Reference to notional amount is solely for convenience in certain
calculations and does not represent the right to receive any distributions of
principal. Unless otherwise provided in the related Prospectus Supplement, the
Accrued Security Interest on a Series of Securities will be reduced in the event
of prepayment interest shortfalls, which are shortfalls in collections of
interest for a full accrual period resulting from prepayments prior to the due
date in such accrual period on the Mortgage Loans or Contracts comprising or
underlying the Assets in the Trust Fund for such Series. The particular manner
in which such shortfalls are to be allocated among some or all of the Classes of
Securities of that Series will be specified in the related Prospectus
Supplement. The related Prospectus Supplement will also describe the extent to
which the amount of Accrued Security Interest that is otherwise distributable on
(or, in the case of Accrual Securities, that may otherwise be added to the
Security Balance of) a Class of Offered Securities may be reduced as a result of
any other contingencies, including delinquencies, losses and deferred interest
on or in respect of the Mortgage Loans or Contracts comprising or underlying the
Assets in the related Trust Fund. Unless otherwise provided in the related
Prospectus Supplement, any reduction in the amount of Accrued Security Interest
otherwise distributable on a Class of Securities by reason of the allocation to
such Class of a portion of any deferred interest on the Mortgage Loans or
Contracts comprising or underlying the Assets in the related Trust Fund will
result in a corresponding increase in the Security Balance of such Class. See
"Risk Factors--Risk Associated with the Securities--Rate of Prepayment on
Mortgage Loans May Adversely Affect Average Lives and Yields on the Securities"
and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

     The Securities of each series, other than certain Classes of Strip
Securities, will have a Security Balance which, at any time, will equal the then
maximum amount that the holder will be entitled to receive in respect of
principal out of the future cash flow on the Assets and other assets included in
the related Trust Fund. The outstanding Security Balance of a Security will be
reduced to the extent of distributions of principal thereon from time to time
and, if and to the extent so provided in the related Prospectus Supplement, by
the amount of losses incurred in respect of the related Assets, may be increased
in respect of deferred interest on the related Mortgage Loans to the extent
provided in the related Prospectus Supplement and, in the case of Accrual
Securities prior to the Distribution Date on which distributions of interest are
required to commence, will be increased by any related Accrued Security
Interest. If so specified in the related Prospectus Supplement, the initial
aggregate Security Balance of all Classes of Securities of a Series will be
greater than the outstanding aggregate principal balance of the related Assets
as of the applicable Cut-off Date. The initial aggregate Security Balance of a
series and each Class thereof will be specified in the related Prospectus
Supplement. Distributions of principal will be made on each Distribution Date to
the Class or Classes of Securities in the amounts and in accordance with the
priorities specified in the related Prospectus Supplement. Certain Classes of
Strip Securities with no Security Balance are not entitled to any distributions
of principal.

                                       30
<PAGE>
CATEGORIES OF CLASSES OF SECURITIES

     The Securities of any Series may be comprised of one or more Classes. Such
Classes, in general, fall into different categories. The following chart
identifies and generally defines certain of the more typical categories. The
Prospectus Supplement for a Series of Securities may identify the Classes which
comprise such Series by reference to the following categories or another
category specified in the applicable Prospectus Supplement.

<TABLE>
<CAPTION>
CATEGORIES OF CLASSES                       DEFINITION
- ------------------------------------------  ---------------------------------------------------------------------
<S>                                         <C>
                                                                       PRINCIPAL TYPES
Accretion Directed Class..................  A Class that receives principal payments from the accreted interest
                                            from specified Accrual Classes. An Accretion Directed Class also may
                                            receive principal payments from principal paid on the Assets for the
                                            related Series.
Component Class...........................  A Class consisting of two or more specified components (each, a
                                            "COMPONENT") as described in the applicable Prospectus Supplement.
                                            The Components of a Class may have different principal and/or
                                            interest payment characteristics but together constitute a single
                                            Class and do not represent severable interests. Each Component may be
                                            identified as falling into one or more of the categories in this
                                            chart.
Lockout Class.............................  A senior Class that is designed not to participate in or to
                                            participate to a limited extent in (i.e., to be "locked out" of), for
                                            a specified period, the receipt of (1) principal prepayments on the
                                            Assets that are allocated disproportionately to the senior Classes of
                                            such Series as a group pursuant to a "shifting interest" structure
                                            and/or (2) scheduled principal payments on the Assets that are
                                            allocated to the senior Classes as a group. A Lockout Class will
                                            typically not be entitled to receive, or will be entitled to receive
                                            only a restricted portion of, distributions or principal prepayments
                                            and/or scheduled principal payments, as applicable, for a period of
                                            several years, during which time all or a portion of such principal
                                            payments that it would otherwise be entitled to receive in the
                                            absence of a "lockout" structure will be distributed in reduction of
                                            the principal balances of other senior Classes. Lockout Classes are
                                            designed to minimize weighted average life volatility during the
                                            lockout period.
Notional Amount Class.....................  A Class having no principal balance and bearing interest on the
                                            related notional amount. The notional amount is used for purposes of
                                            the determination of interest distributions.
Pass-Through Class........................  A Class of Senior Securities that is entitled to receive all or a
                                            specified percentage of the principal payments that are distributable
                                            to the Senior Certificates or applicable group of Senior Certificates
                                            (other than any Ratio Strip Class) in the aggregate on a Distribution
                                            Date and that is not designated as a Sequential Pay Class.
Planned Amortization Class                  A Class that is designed to receive principal payments using a
  (also sometimes referred to               predetermined principal balance schedule derived by assuming two
  as a "PAC").............................  constant prepayment rates for the underlying Assets. These two rates
                                            are the endpoints for the "structuring range" for the Planned
                                            Amortization Class. The Planned Amortization Classes in any Series of
                                            Securities may be subdivided into different categories (e.g., Planned
                                            Amortization Class I ("PAC I"), Planned Amortization Class II ("PAC
                                            II") and so forth) derived using different structuring ranges. A PAC
                                            is designed to provide protection against
</TABLE>

                                       31
<PAGE>
<TABLE>
<S>                                         <C>
                                            volatility of weighted average life if prepayments occur at a
                                            constant rate within the structuring range.
Ratio Strip Class.........................  A Class that is entitled to receive a constant proportion, or "ratio
                                            strip," of the principal payments on the underlying Assets.
Scheduled Amortization Class..............  A Class that is designed to receive principal payments using a
                                            predetermined principal balance schedule but is not designated as a
                                            Planned Amortization Class or Targeted Amortization Class. The
                                            schedule is derived by assuming either two constant prepayment rates
                                            or a single constant prepayment rate for the underlying Assets. In
                                            the former case, the two rates are the endpoints for the "structuring
                                            range" for the Scheduled Amortization Class and such range generally
                                            is narrower than that for a Planned Amortization Class. Typically,
                                            the Support Class(es) for the applicable Series of Securities
                                            generally will represent a smaller percentage of the Scheduled
                                            Amortization Class than a Support Class generally would represent in
                                            relation to a Planned Amortization Class or a Targeted Amortization
                                            Class. A Scheduled Amortization Class is generally less sensitive to
                                            weighted average life volatility as a result of prepayments than a
                                            Support Class but more sensitive than a Planned Amortization Class or
                                            a Targeted Amortization Class.
Senior Securities.........................  Classes that are entitled to receive payments of principal and
                                            interest on each Distribution Date prior to the Classes of
                                            Subordinated Securities.
Sequential Pay Class......................  A Class that is entitled to receive principal payments in a
                                            prescribed sequence, that does not have a predetermined principal
                                            balance schedule and that, in most cases, is entitled to receive
                                            payments of principal continuously from the first Distribution Date
                                            on which it receives principal until it is retired. A single Class is
                                            entitled to receive principal payments before or after other Classes
                                            in the same Series of Securities may be identified as a Sequential
                                            Pay Class.
Subordinated Securities...................  Classes that are entitled to receive payments of principal and
                                            interest on each Distribution Date only after the Senior Securities
                                            and certain Classes of Subordinated Securities with higher priority
                                            of distributions have received their full principal and interest
                                            entitlements.
Support Class (also sometimes referred to   A Class that is entitled to receive principal payments on any
  as a "COMPANION CLASS").................  Distribution Date only if scheduled payments have been made on
                                            specified Planned Amortization Classes, Targeted Amortization Classes
                                            and/or Scheduled Amortization Classes.
Targeted Amortization Class                 A Class that is designed to receive principal payments using a
  (also sometimes referred to               predetermined principal balance schedule derived by assuming a single
  as a "TAC").............................  constant prepayment rate for the underlying Assets. A TAC is designed
                                            to provide some protection against shortening of weighted average
                                            life if prepayments occur at a rate exceeding the assumed constant
                                            prepayment rate used to derive the principal balances schedule of
                                            such Class.
                                                                       INTEREST TYPES
Accrual Class.............................  A Class that accretes the amount of accrued interest otherwise
                                            distributable on such Class, which amount will be added as principal
                                            to the principal balance of such Class on each applicable
</TABLE>

                                       32
<PAGE>
<TABLE>
<S>                                         <C>
                                            Distribution Date. Such accretion may continue until some specified
                                            event has occurred or until such Accrual Class is retired.
Fixed Rate Class..........................  A Class with an interest rate that is fixed throughout the life of
                                            the Class.
Floating Rate Class.......................  A Class with an interest rate that resets periodically based upon a
                                            designated index and that varies directly with changes in such index.
Interest Only Class.......................  A Class that is entitled to receive some or all of the interest
                                            payments made on the Assets and little or no principal. Interest Only
                                            Classes have either no principal balance, a nominal principal balance
                                            or a notional amount. A nominal principal balance represents actual
                                            principal that will be paid on the Class. It is referred to as
                                            nominal since it is extremely small compared to other Classes. A
                                            notional amount is the amount used as a reference to calculate the
                                            amount of interest due on an Interest Only Class that is not entitled
                                            to any distributions in respect of principal.
Inverse Floating Rate Class...............  A Class with an interest rate that resets periodically based upon a
                                            designated index and that varies inversely with changes in such index
                                            and with changes in the interest rate payable on the related Floating
                                            Rate Class.
Prepayment Premium Class..................  A Class that is only entitled to penalties or premiums, if any, due
                                            in connection with a full or partial prepayment of an Asset.
Principal Only Class......................  A Class that does not bear interest and is entitled to receive only
                                            distributions in respect of principal.
Step Coupon Class.........................  A Class with a fixed interest rate that is reduced to a lower fixed
                                            rate after a specific period of time. The difference between the
                                            initial interest rate and the lower interest rate will be supported
                                            by a reserve fund established on the Closing Date.
Variable Rate Class.......................  A Class with an interest rate that resets periodically and is
                                            calculated by reference to the rate or rates of interest applicable
                                            to the Assets.
</TABLE>

COMPONENTS

     To the extent specified in the related Prospectus Supplement, distribution
on a Class of Securities may be based on a combination of two or more different
Components as described under "--General" above. To such extent, the
descriptions set forth under "--Distributions of Interest on the Securities" and
"--Distributions of Principal of the Securities" above also relate to Components
of such a Class of Securities. In such case, reference in such sections to
Security Balance and Pass-Through Rate or interest rate refer to the principal
balance, if any, of any such Component and the Pass-Through Rate or interest
rate, if any, on any such Component, respectively.

DISTRIBUTIONS ON THE SECURITIES OF PREPAYMENT PREMIUMS

     If so provided in the related Prospectus Supplement, Prepayment Premiums
that are collected on the Mortgage Loans in the related Trust Fund will be
distributed on each Distribution Date to the Class or Classes of Securities
entitled thereto in accordance with the provisions described in such Prospectus
Supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

     If so provided in the Prospectus Supplement for a Series of Securities
consisting of one or more Classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
Class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

                                       33
<PAGE>
ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any Series of Securities evidencing an interest in a Trust
Fund, if so provided in the related Prospectus Supplement, the Servicer or
another entity described therein will be required as part of its servicing
responsibilities to advance on or before each Distribution Date its own funds or
funds held in the Collection Account that are not included in the Available
Distribution Amount for such Distribution Date, in an amount equal to the
aggregate of payments of principal (other than any balloon payments) and
interest (net of related servicing fees and Retained Interest) that were due on
the Assets in such Trust Fund during the related Due Period and were delinquent
on the related Determination Date, subject to the Servicer's (or another
entity's) good faith determination that such advances will be reimbursable from
Related Proceeds (as defined below). In the case of a Series of Securities that
includes one or more Classes of Subordinate Securities and if so provided in the
related Prospectus Supplement, the Servicer's (or another entity's) advance
obligation may be limited only to the portion of such delinquencies necessary to
make the required distributions on one or more Classes of Senior Securities
and/or may be subject to the Servicer's (or another entity's) good faith
determination that such advances will be reimbursable not only from Related
Proceeds but also from collections on other Assets otherwise distributable on
one or more Classes of such Subordinate Securities. See "Description of Credit
Support."

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the Class or Classes of Securities entitled
thereto, rather than to guarantee or insure against losses. Advances of the
Servicer's (or another entity's) funds will be reimbursable only out of related
recoveries on the Assets (including amounts received under any form of Credit
Support) respecting which such advances were made (as to any Assets, "RELATED
PROCEEDS") and from any other amounts specified in the related Prospectus
Supplement, including out of any amounts otherwise distributable on one or more
Classes of Subordinate Securities of such Series; provided, however, that any
such advance will be reimbursable from any amounts in the Collection Account
prior to any distributions being made on the Securities to the extent that the
Servicer (or such other entity) shall determine in good faith that such advance
(a "NONRECOVERABLE ADVANCE") is not ultimately recoverable from Related Proceeds
or, if applicable, from collections on other Assets otherwise distributable on
such Subordinate Securities. If advances have been made by the Servicer from
excess funds in the Collection Account, the Servicer is required to replace such
funds in the Collection Account on any future Distribution Date to the extent
that funds in the Collection Account on such Distribution Date are less than
payments required to be made to Securityholders on such date. If so specified in
the related Prospectus Supplement, the obligations of the Servicer (or another
entity) to make advances may be secured by a cash advance reserve fund, a surety
bond, a letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the related Prospectus
Supplement.

     If and to the extent so provided in the related Prospectus Supplement, the
Servicer (or another entity) will be entitled to receive interest at the rate
specified therein on its outstanding advances and will be entitled to pay itself
such interest periodically from general collections on the Assets prior to any
payment to Securityholders or as otherwise provided in the applicable Agreement
and described in such Prospectus Supplement.

     If specified in the related Prospectus Supplement, the Master Servicer or
the Trustee will be required to make advances, subject to certain conditions
described in the Prospectus Supplement, in the event of a Servicer default.

REPORTS TO SECURITYHOLDERS

     With each distribution to holders of any Class of Securities of a Series,
the Servicer, the Master Servicer or the Trustee, as provided in the related
Prospectus Supplement, will forward or cause to be forwarded to each such
holder, to the Depositor and to such other parties as may be specified in the
applicable Agreement, a statement generally setting forth, in each case to the
extent applicable and available:

          (i) the amount of such distribution to holders of Securities of such
     Class applied to reduce the Security Balance thereof;

          (ii) the amount of such distribution to holders of Securities of such
     Class allocable to Accrued Security Interest;

                                       34
<PAGE>
          (iii) the amount of such distribution allocable to Prepayment
     Premiums;

          (iv) the amount of related servicing compensation and such other
     customary information as is required to enable Securityholders to prepare
     their tax returns;

          (v) the aggregate amount of advances included in such distribution,
     and the aggregate amount of unreimbursed advances at the close of business
     on such Distribution Date;

          (vi) the aggregate principal balance of the Assets at the close of
     business on such Distribution Date;

          (vii) the number and aggregate principal balance of Mortgage Loans or
     Contracts in respect of which (a) one scheduled payment is delinquent,
     (b) two scheduled payments are delinquent, (c) three or more scheduled
     payments are delinquent and (d) foreclosure proceedings have been
     commenced;

          (viii) with respect to any Mortgage Loan or Contract liquidated during
     the related Due Period, (a) the portion of such liquidation proceeds
     payable or reimbursable to a Servicer (or any other entity) in respect of
     such Mortgage Loan and (b) the amount of any loss to Securityholders;

          (ix) with respect to collateral acquired by the Trust Fund through
     foreclosure or otherwise (a "REO PROPERTY") relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, the date of acquisition;

          (x) with respect to each REO Property relating to a Mortgage Loan or
     Contract and included in the Trust Fund as of the end of the related Due
     Period, (a) the book value, (b) the principal balance of the related
     Mortgage Loan or Contract immediately following such Distribution Date
     (calculated as if such Mortgage Loan or Contract were still outstanding
     taking into account certain limited modifications to the terms thereof
     specified in the applicable Agreement), (c) the aggregate amount of
     unreimbursed servicing expenses and unreimbursed advances in respect
     thereof and (d) if applicable, the aggregate amount of interest accrued and
     payable on related servicing expenses and related advances;

          (xi) with respect to any such REO Property sold during the related Due
     Period (a) the aggregate amount of sale proceeds, (b) the portion of such
     sales proceeds payable or reimbursable to the Master Servicer in respect of
     such REO Property or the related Mortgage Loan or Contract and (c) the
     amount of any loss to Securityholders in respect of the related Mortgage
     Loan;

          (xii) the aggregate Security Balance or notional amount, as the case
     may be, of each Class of Securities (including any Class of Securities not
     offered hereby) at the close of business on such Distribution Date,
     separately identifying any reduction in such Security Balance due to the
     allocation of any loss and increase in the Security Balance of a Class of
     Accrual Securities in the event that Accrued Security Interest has been
     added to such balance;

          (xiii) the aggregate amount of principal prepayments made during the
     related Due Period;

          (xiv) the amount deposited in the reserve fund, if any, on such
     Distribution Date;

          (xv) the amount remaining in the reserve fund, if any, as of the close
     of business on such Distribution Date;

          (xvi) the aggregate unpaid Accrued Security Interest, if any, on each
     Class of Securities at the close of business on such Distribution Date;

          (xvii) in the case of Securities with a variable Pass-Through Rate or
     interest rate, the Pass-Through Rate or interest rate applicable to such
     Distribution Date, and, if available, the immediately succeeding
     Distribution Date, as calculated in accordance with the method specified in
     the related Prospectus Supplement;

          (xviii) in the case of Securities with an adjustable Pass-Through Rate
     or interest rate, for statements to be distributed in any month in which an
     adjustment date occurs, the adjustable Pass-Through Rate or interest rate
     applicable to such Distribution Date, if available, and the immediately
     succeeding Distribution Date as calculated in accordance with the method
     specified in the related Prospectus Supplement;

                                       35
<PAGE>
          (xix) as to any Series which includes Credit Support, the amount of
     coverage of each instrument of Credit Support included therein as of the
     close of business on such Distribution Date;

          (xx) during the Pre-Funding Period, the remaining Pre-Funded Amount
     and the portion of the Pre-Funding Amount used to acquire Subsequent
     Mortgage Loans since the preceding Distribution Date;

          (xxi) during the Pre-Funding Period, the amount remaining in the
     Capitalized Interest Account; and

          (xxii) the aggregate amount of payments by the obligors of
     (a) default interest, (b) late charges and (c) assumption and modification
     fees collected during the related Due Period.

     Within a reasonable period of time after the end of each calendar year, the
Servicer, the Master Servicer or the Trustee, as provided in the related
Prospectus Supplement, shall furnish to each Securityholder of record at any
time during the calendar year such information required by the Code and
applicable regulations thereunder to enable Securityholders to prepare their tax
returns. See "Description of the Securities--Book-Entry Registration and
Definitive Securities."

TERMINATION

     The obligations created by the applicable Agreement for each Series of
Securities will terminate upon the payment to Securityholders of that Series of
all amounts held in the Collection Account or by a Servicer, the Master
Servicer, if any, or the Trustee and required to be paid to them pursuant to
such Agreement following the earlier of (i) the final payment or other
liquidation of the last Asset subject thereto or the disposition of all property
acquired upon foreclosure of any Mortgage Loan or Contract subject thereto and
(ii) the purchase of all of the assets of the Trust Fund by the party entitled
to effect such termination, under the circumstances and in the manner set forth
in the related Prospectus Supplement. In no event, however, will the Trust Fund
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the applicable Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

     If so specified in the related Prospectus Supplement, a Series of
Securities may be subject to optional early termination through the repurchase
of the Assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified Class or Classes of Securities by a specified percentage, the party
specified therein will solicit bids for the purchase of all assets of the Trust
Fund, or of a sufficient portion of such assets to retire such Class or Classes
or purchase such Class or Classes at a price set forth in the related Prospectus
Supplement, in each case, under the circumstances and in the manner set forth
therein. Such price will at least equal the outstanding Security Balances and
any accrued and unpaid interest thereon (including any unpaid interest
shortfalls for prior Distribution Dates). Any sale of the Assets of the Trust
Fund will be without recourse to the Trust Fund or the Securityholders. Any such
purchase or solicitation of bids may be made only when the aggregate Security
Balance of such class or classes declines to a percentage of the Initial
Security Balance of such Securities (not to exceed 10%) specified in the related
Prospectus Supplement. In addition, if so provided in the related Prospectus
Supplement, certain Classes of Securities may be purchased or redeemed in the
manner set forth therein.

OPTIONAL PURCHASES

     Subject to the provisions of the applicable Agreement, the Depositor, the
Servicer or such other party specified in the related Prospectus Supplement may,
at such party's option, repurchase (i) any Asset which is in default or as to
which default is reasonably foreseeable if, in the Depositor's, the Servicer's
or such other party's judgment, the related default is not likely to be cured by
the borrower or default is not likely to be averted and (ii) any Asset as to
which the origination of such Asset breached a representation or warranty made
with respect of such Mortgage Loan to the Depositor, the Servicer or such other
party at a price equal to the unpaid principal balance thereof plus accrued
interest thereon and under the conditions set forth in the applicable Prospectus
Supplement.

                                       36
<PAGE>
BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series will be issued as Securities and will be transferable
and exchangeable at the office of the registrar identified in the related
Prospectus Supplement. Unless otherwise specified in the related Prospectus
Supplement, no service charge will be made for any such registration or transfer
of such Securities, but the owner may be required to pay a sum sufficient to
cover any tax or other governmental charge.

     If so specified in the related Prospectus Supplement, Book-Entry Securities
may be initially represented by one or more Securities registered in the name of
DTC and be available only in the form of book-entries. If specified in the
related Prospectus Supplement, holders of Securities may hold beneficial
interests in Book-Entry Securities through DTC (in the United States) or CEDEL
or Euroclear (in Europe) directly if they are participants of such systems, or
indirectly through organizations which are participants in such systems.

     CEDEL and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities accounts in their respective names on
the books of their respective Depositaries which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC.

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

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

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

     DTC is a limited purpose trust company organized under the laws of the
State of New York, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to Section 17A of the Securities Exchange
Act of 1934, as amended ("EXCHANGE ACT"). DTC was created to hold securities for
its participating members ("PARTICIPANTS") and to facilitate the clearance and
settlement of securities transactions between Participants through electronic
book-entries, thereby eliminating the need for physical movement of securities.
Participants include securities brokers and dealers, banks, trust companies and
clearing corporations which may include underwriters, agents or dealers with
respect to the Securities of any Class or Series. Indirect access to the DTC
system also is available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("INDIRECT PARTICIPANTS"). The rules
applicable to DTC and Participants are on file with the Commission.

     Beneficial owners ("SECURITY OWNERS") that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Book-Entry Securities may do so only through Participants
and Indirect Participants. Participants who are Security Owners of Book-Entry
Securities will receive a credit for such Securities on DTC's records. The
ownership interest of such holder will in turn be

                                       37
<PAGE>
recorded on respective records of the Participants and Indirect Participants.
Such holders will not receive written confirmation from DTC of their purchase,
but are expected to receive written confirmations providing details of the
transaction, as well as periodic statements of their holdings, from the
Participant or Indirect Participant through which the Securityholders entered
into the transaction. Unless and until Definitive Securities (as defined below)
are issued, it is anticipated that the only "holder" of Book-Entry Securities of
any Series will be Cede Co. ("CEDE" ), as nominee of DTC. Security Owners will
only permitted to exercise the rights of holders indirectly through Participants
and DTC.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Book-Entry Securities and is
required to receive and transmit distributions of principal of and interest on
the Book-Entry Securities. Participants and Indirect Participants with which
Security Owners have accounts with respect to the Book-Entry Securities
similarly are required to make book-entry transfers and receive and transmit
such payments on behalf of their respective Securityholders.

     DTC has advised the Servicer and the Depositors that, unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a holder only at the direction of one or more Participants to whose DTC
accounts the Securities are credited. DTC has advised the Servicer and the
Depositors that DTC will take such action with respect to any Percentage
Interests of the Book-Entry Securities of a Series only at the direction of and
on behalf of such Participants with respect to such Percentage Interests of the
Book-Entry Securities. DTC may take actions, at the direction of the related
Participants, with respect to some Book-Entry Securities which conflict with
actions taken with respect to other Book-Entry Securities.

     Cedel Bank, societe anonyme ("CEDEL") is incorporated under the laws of
Luxembourg as a professional depository. CEDEL holds securities for its
participating organizations ("CEDEL PARTICIPANTS") and facilitates the clearance
and settlement of securities transactions between CEDEL Participants through
electronic book entry changes in accounts of CEDEL Participants, thereby
eliminating the need for physical movement of Securities. Transactions may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides to CEDEL Participants, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. CEDEL interfaces with domestic markets in
several countries. As a professional depository, CEDEL is subject to regulation
by the Luxembourg Monetary Institute. CEDEL Participants are recognized
financial institutions around the world including underwriters, securities
brokers and dealers, banks, trust companies, clearing corporations and certain
other organizations and may include any underwriters, agents or dealers with
respect to any Class or Series of Securities offered hereby. Indirect access to
CEDEL is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a CEDEL
Participant, either directly or indirectly.

     Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("EUROCLEAR PARTICIPANTS") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
Securities and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 27 currencies, including United
States dollars. The Euroclear System includes various other services, including
securities lending and borrowing, and interfaces with domestic markets in
several countries generally similar to the arrangements for cross-market
transfers with DTC described above. The Euroclear System is operated by Morgan
Guaranty Trust Company of New York, Brussels, Belgium office (the "EUROCLEAR
OPERATOR" or "EUROCLEAR"), under contract with Euroclear Clearance System S.C.,
a Belgian cooperative corporation (the "EUROCLEAR COOPERATIVE"). All operations
are conducted by the Euroclear Operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Euroclear Cooperative establishes policy for the
Euroclear System on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include any underwriters,
agents or dealers with respect to any Class or Series of Securities offered
hereby. Indirect access to the Euroclear System is also available to other firms
that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

                                       38
<PAGE>
     The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

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

     Payments and distributions with respect to Book-Entry Securities held
through CEDEL or Euroclear will be credited to the cash accounts of CEDEL
Participants or Euroclear Participants in accordance with the relevant system's
rules and procedures, to the extent received by Citibank, N.A. or The Chase
Manhattan Bank, the relevant depositary of CEDEL and Euroclear (the
"DEPOSITARIES"), respectively. Such payments and distributions will be subject
to tax withholding in accordance with relevant United States tax laws and
regulations. See "Certain Federal Income Tax Considerations". CEDEL or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a Certificateholder on behalf of a CEDEL Participant or Euroclear
Participant only in accordance with its relevant rules and procedures and
subject to its Depositary's ability to effect such actions on its behalf through
DTC.

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

     Book-Entry Securities of a Series will be issued in registered form to
Security Owners, or their nominees, rather than to DTC (such Book-Entry
Securities being referred to herein as "DEFINITIVE SECURITIES") only under the
circumstances provided in the related Pooling and Servicing Agreement, which
generally will include, except if otherwise provided therein, if (i) DTC or the
Servicer advises the Trustee in writing that DTC is no longer willing or able to
discharge properly its responsibilities as nominee and depository with respect
to the Book-Entry Securities of such Series and the Servicer is unable to locate
a qualified successor, (ii) the Servicer, at its sole option, elects to
terminate the book-entry system through DTC or (iii) after the occurrence of a
Servicer Termination Event, a majority of the aggregate Percentage Interest of
any Class of Securities of such Series advises DTC in writing that the
continuation of a book-entry system through DTC (or a successor thereto) to the
exclusion of any physical Securities being issued to Security Owners is no
longer in the best interests of Security Owners of such Class of Securities.
Upon issuance of Definitive Securities of a Series to Security Owners, such
Book-Entry Securities will be transferable directly (and not exclusively on a
book-entry basis) and registered holders will deal directly with the Trustee
with respect to transfers, notices and distributions.

                                       39
<PAGE>
                         DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

  REMIC Securities, FASIT Securities, Grantor Trust Securities

     Securities representing interests in a Trust Fund, or a portion thereof,
that the Trustee will elect to have treated as REMIC Securities, FASIT
Securities or Grantor Trust Securities will be issued, and the related Trust
Fund will be created, pursuant to a pooling and servicing agreement (a "POOLING
AND SERVICING AGREEMENT") among the Depositor, the Trustee and the sole Servicer
or Master Servicer, as applicable. The Assets of such Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with the
terms of the Pooling and Servicing Agreement. In the event there are multiple
Servicers of the Assets of such Trust Fund, each Servicer will perform its
servicing functions pursuant to a servicing agreement (each, an "UNDERLYING
SERVICING AGREEMENT").

  Securities That Are Partnership Interests for Tax Purposes and Notes

     Partnership Securities that are partnership interests for tax purposes will
be issued, and the related Trust Fund will be created, pursuant to a Pooling and
Servicing Agreement.

     A Series of Notes issued by a Trust Fund will be issued pursuant to an
indenture (the "INDENTURE") between the related Trust Fund and the Indenture
Trustee named in the related Prospectus Supplement. The Trust Fund will be
established pursuant to a deposit trust agreement (each, a "DEPOSIT TRUST
AGREEMENT") between the Depositor and an owner trustee specified in the
Prospectus Supplement relating to such Series of Notes. The Assets securing
payment on the Notes will be serviced in accordance with a servicing agreement
(each, an "INDENTURE SERVICING AGREEMENT") between the related Trust Fund as
issuer of the Notes, the Servicer and the Indenture Trustee. The Pooling and
Servicing Agreements, the Indenture Servicing Agreements, the Underlying
Servicing Agreements and the Indenture are referred to each as an "AGREEMENT."

MATERIAL TERMS OF THE POOLING AND SERVICING AGREEMENTS AND UNDERLYING SERVICING
AGREEMENTS

  General

     The following summaries describe the material provisions that may appear in
each Pooling and Servicing Agreement and Underlying Servicing Agreement. The
Prospectus Supplement for a Series of Securities will describe any provision of
the applicable Agreement relating to such Series that materially differs from
the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the applicable Agreement for each
Trust Fund and the description of such provisions in the related Prospectus
Supplement. The provisions of each Agreement will vary depending upon the nature
of the Securities to be issued thereunder and the nature of the related Trust
Fund. As used herein with respect to any Series, the term "SECURITY" refers to
all of the Securities of that Series, whether or not offered hereby and by the
related Prospectus Supplement, unless the context otherwise requires. A form of
a Pooling and Servicing Agreement has been filed as an exhibit to the
Registration Statement of which this Prospectus is a part. The Depositor will
provide a copy of the Pooling and Servicing Agreement (without exhibits)
relating to any Series of Securities without charge upon written request of a
Securityholder of such Series addressed to Asset Backed Funding Corp., Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, Attention: Vice President.

     The Servicers, any Master Servicer and the Trustee with respect to any
Series of Securities will be named in the related Prospectus Supplement. In the
event there are multiple Servicers for the Assets in a Trust Fund, a Master
Servicer will perform certain administration, calculation and reporting
functions with respect to such Trust Fund and will supervise the related
Servicers pursuant to a Pooling and Servicing Agreement. With respect to Series
involving a Master Servicer, references in this Prospectus to the Servicer will
apply to the Master Servicer where non-servicing obligations are described. If
so specified in the related Prospectus Supplement, a manager or administrator
may be appointed pursuant to the Pooling and Servicing Agreement for any Trust
Fund to administer such Trust Fund.

                                       40
<PAGE>
  Assignment of Assets; Repurchases

     At the time of issuance of any Series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Securities to the Depositor in exchange for the Assets and the other assets
comprising the Trust Fund for such Series. Each Asset will be identified in a
schedule appearing as an exhibit to the applicable Agreement. Such schedule will
include detailed information to the extent available and relevant (i) in respect
of each Mortgage Loan included in the related Trust Fund, including without
limitation, the city and state of the related Mortgaged Property and type of
such property, the Mortgage Rate and, if applicable, the applicable index,
margin, adjustment date and any rate cap information, the original and remaining
term to maturity, the original and outstanding principal balance and balloon
payment, if any, the Loan-to-Value Ratio as of the date indicated and payment
and prepayment provisions, if applicable; and (ii) in respect of each Contract
included in the related Trust Fund, including without limitation the outstanding
principal amount and the Contract Rate.

     With respect to each Mortgage Loan, except as otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which will generally include the original Mortgage Note
endorsed, without recourse, in blank or to the order of the Trustee, the
original Mortgage (or a certified copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form. Notwithstanding the foregoing, a Trust Fund may include Mortgage Loans
where the original Mortgage Note is not delivered to the Trustee if the
Depositor delivers to the Trustee or the custodian a copy or a duplicate
original of the Mortgage Note, together with an affidavit certifying that the
original thereof has been lost or destroyed. With respect to such Mortgage
Loans, the Trustee (or its nominee) may not be able to enforce the Mortgage Note
against the related borrower. The Asset Seller or other entity specified in the
related Prospectus Supplement will be required to agree to repurchase, or
substitute for, each such Mortgage Loan that is subsequently in default if the
enforcement thereof or of the related Mortgage is materially adversely affected
by the absence of the original Mortgage Note. The applicable Agreement will
generally require the Depositor or another party specified in the related
Prospectus Supplement to promptly cause each such assignment of Mortgage to be
recorded in the appropriate public office for real property records, except in
the State of California or in other states where, in the opinion of counsel
acceptable to the Trustee, such recording is not required to protect the
Trustee's interest in the related Mortgage Loan against the claim of any
subsequent transferee or any successor to or creditor of the Depositor, the
Servicer, the relevant Asset Seller or any other prior holder of the Mortgage
Loan.

     The Trustee (or a custodian) will review such Mortgage Loan documents
within a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Securityholders. If any such document is found to be missing or defective in any
material respect, the Trustee (or such custodian) shall immediately notify the
Servicer and the Depositor, and the Servicer shall immediately notify the
relevant Asset Seller or other entity specified in the related Prospectus
Supplement. If the Asset Seller cannot cure the omission or defect within a
specified number of days after receipt of such notice, then unless otherwise
specified in the related Prospectus Supplement, the Asset Seller or other entity
specified in the related Prospectus Supplement will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Mortgage Loan from the Trustee at a price equal to the sum of the unpaid
principal balance thereof, plus unpaid accrued interest at the interest rate for
such Asset from the date as to which interest was last paid to the due date in
the Due Period in which the relevant purchase is to occur, plus certain
servicing expenses that are payable to the Servicer or such other price as
specified in the related Prospectus Supplement (the "PURCHASE PRICE") or
substitute for such Mortgage Loan. There can be no assurance that an Asset
Seller or other named entity will fulfill this repurchase or substitution
obligation, and neither the Servicer nor the Depositor will be obligated to
repurchase or substitute for such Mortgage Loan if the Asset Seller or other
named entity defaults on its obligation. This repurchase or substitution
obligation constitutes the sole remedy available to the Securityholders or the
Trustee for omission of, or a material defect in, a constituent document. To the
extent specified in the related Prospectus Supplement, in lieu of curing any
omission or defect in the Asset or repurchasing or substituting for such Asset,
the Asset Seller or other named entity may agree to cover any losses suffered by
the Trust Fund as a result of such breach or defect.

                                       41
<PAGE>
     Notwithstanding the preceding two paragraphs, the documents with respect to
Home Equity Loans, Home Improvement Contracts and Unsecured Home Improvement
Loans will be delivered to the Trustee (or a custodian) only to the extent
specified in the related Prospectus Supplement. Generally such documents will be
retained by the Servicer, which may also be the Asset Seller. In addition,
assignments of the related Mortgages to the Trustee will be recorded only to the
extent specified in the related Prospectus Supplement.

     With respect to each Contract, the Servicer (which may also be the Asset
Seller) generally will maintain custody of the original Contract and copies of
documents and instruments related to each Contract and the security interest in
the Manufactured Home securing each Contract. In order to give notice of the
right, title and interest of the Trustee in the Contracts, the Depositor will
cause UCC-1 financing statements to be executed by the related Asset Seller
identifying the Depositor as secured party and by the Depositor identifying the
Trustee as the secured party and, in each case, identifying all Contracts as
collateral. The Contracts will be stamped or otherwise marked to reflect their
assignment from the Company to the Trust Fund only to the extent specified in
the related Prospectus Supplement. Therefore, if, through negligence, fraud or
otherwise, a subsequent purchaser were able to take physical possession of the
Contracts without notice of such assignment, the interest of the Trustee in the
Contracts could be defeated. See "Certain Legal Aspects of the Contracts."

     While the Contract documents will not be reviewed by the Trustee or the
Servicer, if the Servicer finds that any such document is missing or defective
in any material respect, the Servicer will be required to immediately notify the
Depositor and the relevant Asset Seller or other entity specified in the related
Prospectus Supplement. If the Asset Seller or such other entity cannot cure the
omission or defect within a specified number of days after receipt of such
notice, then the Asset Seller or such other entity will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Contract from the Trustee at the Purchase Price or substitute for such Contract.
There can be no assurance that an Asset Seller or such other entity will fulfill
this repurchase or substitution obligation, and neither the Servicer nor the
Depositor will be obligated to repurchase or substitute for such Contract if the
Asset Seller or such other entity defaults on its obligation. This repurchase or
substitution obligation constitutes the sole remedy available to the
Securityholders or the Trustee for omission of, or a material defect in, a
constituent document. To the extent specified in the related Prospectus
Supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

  Representations and Warranties; Repurchases

     To the extent provided in the related Prospectus Supplement the Depositor
will, with respect to each Asset, make or assign certain representations and
warranties, as of a specified date (the person making such representations and
warranties including the Depositor, the "WARRANTING PARTY") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Asset on the schedule of Assets appearing as an exhibit to the
applicable Agreement; (ii) in the case of a Mortgage Loan, the existence of
title insurance insuring the lien priority of the Mortgage Loan and, in the case
of a Contract, that the Contract creates a valid first security interest in or
lien on the related Manufactured Home; (iii) the authority of the Warranting
Party to sell the Asset; (iv) the payment status of the Asset; (v) in the case
of a Mortgage Loan, the existence of customary provisions in the related
Mortgage Note and Mortgage to permit realization against the Mortgaged Property
of the benefit of the security of the Mortgage; and (vi) the existence of hazard
and extended perils insurance coverage on the Mortgaged Property or Manufactured
Home.

     Any Warranting Party shall be an Asset Seller or an affiliate thereof or
such other person acceptable to the Depositor and shall be identified in the
related Prospectus Supplement.

     Representations and warranties made in respect of an Asset may have been
made as of a date prior to the applicable Cut-off Date. A substantial period of
time may have elapsed between such date and the date of initial issuance of the
related Series of Securities evidencing an interest in such Asset. In the event
of a breach of any such representation or warranty, the Warranting Party will be
obligated to reimburse the Trust Fund for losses caused by any such breach or
either cure such breach or repurchase or replace the affected Asset as described
below. Since the representations and warranties may not address events that may
occur following the date as of which they were made, the Warranting Party will
have a reimbursement, cure, repurchase or substitution obligation in connection
with a breach of such a representation and warranty only if the relevant event
that causes

                                       42
<PAGE>
such breach occurs prior to such date. Such party would have no such obligations
if the relevant event that causes such breach occurs after such date.

     Each Agreement will provide that the Servicer and/or Trustee or such other
entity identified in the related Prospectus Supplement will be required to
notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of an Asset that materially and
adversely affects the value of such Asset or the interests therein of the
Securityholders. If such Warranting Party cannot cure such breach within a
specified period following the date on which such party was notified of such
breach, then such Warranting Party will be obligated to repurchase such Asset
from the Trustee within a specified period from the date on which the Warranting
Party was notified of such breach, at the Purchase Price therefor. If so
provided in the Prospectus Supplement for a Series, a Warranting Party, rather
than repurchase an Asset as to which a breach has occurred, will have the
option, within a specified period after initial issuance of such Series of
Securities, to cause the removal of such Asset from the Trust Fund and
substitute in its place one or more other Assets, as applicable, in accordance
with the standards described in the related Prospectus Supplement. If so
provided in the Prospectus Supplement for a Series, a Warranting Party, rather
than repurchase or substitute an Asset as to which a breach has occurred, will
have the option to reimburse the Trust Fund or the Securityholders for any
losses caused by such breach. This reimbursement, repurchase or substitution
obligation will constitute the sole remedy available to Securityholders or the
Trustee for a breach of representation by a Warranting Party.

     Neither the Depositor (except to the extent that it is the Warranting
Party) nor the Servicer will be obligated to purchase or substitute for an Asset
if a Warranting Party defaults on its obligation to do so, and no assurance can
be given that Warranting Parties will carry out such obligations with respect to
the Assets.

     A Servicer will make certain representations and warranties regarding its
authority to enter into, and its ability to perform its obligations under, the
applicable Agreement. A breach of any such representation of the Servicer which
materially and adversely affects the interests of the Securityholders and which
continues unremedied for the number of days specified in the applicable
Agreement after the giving of written notice of such breach to the Servicer by
the Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee
by the holders of Securities evidencing not less than 25% of the Voting Rights
or such other percentage specified in the related Prospectus Supplement, will
constitute an Event of Default under such Agreement. See "--Events of Default
under the Agreements" and "--Rights Upon Event of Default under the Agreements."

  Collection Account and Related Accounts

     General.  The Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "COLLECTION ACCOUNT"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Securityholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any Class of Securities of such Series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
applicable Agreement ("PERMITTED INVESTMENTS"). A Collection Account may be
maintained as an interest bearing or a non-interest bearing account and the
funds held therein may be invested pending each succeeding Distribution Date in
certain short-term Permitted Investments. Any interest or other income earned on
funds in the Collection Account will be paid to the Servicer or its designee as
additional servicing compensation. The Collection Account may be maintained with
an institution that is an affiliate of the Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies, a Collection Account
may contain funds relating to more than one Series of mortgage pass-through
certificates and may contain other funds respecting payments on mortgage loans
belonging to the Servicer or serviced or master serviced by it on behalf of
others.

     Deposits.  A Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, or such
other period provided in the applicable Agreement, the following

                                       43
<PAGE>
payments and collections received, or advances made, by the Servicer or the
Trustee or on its behalf subsequent to the Cut-off Date (other than payments due
on or before the Cut-off Date, and exclusive of any amounts representing a
Retained Interest):

          (i) all payments on account of principal, including principal
     prepayments, on the Assets;

          (ii) all payments on account of interest on the Assets, including any
     default interest collected, in each case net of any portion thereof
     retained by a Servicer as its servicing compensation and net of any
     Retained Interest;

          (iii) Liquidation Proceeds and Insurance Proceeds, together with the
     net proceeds on a monthly basis with respect to any Assets acquired for the
     benefit of Securityholders;

          (iv) any amounts paid under any instrument or drawn from any fund that
     constitutes Credit Support for the related Series of Securities as
     described under "Description of Credit Support";

          (v) any advances made as described under "Description of the
     Securities--Advances in Respect of Delinquencies";

          (vi) any amounts paid under any Cash Flow Agreement, as described
     under "Description of the Trust Funds--Cash Flow Agreements";

          (vii) all proceeds of any Asset or, with respect to a Mortgage Loan,
     property acquired in respect thereof purchased by the Depositor, any Asset
     Seller or any other specified person as described under "--Assignment of
     Assets; Repurchases" and "--Representations and Warranties; Repurchases,"
     all proceeds of any defaulted Mortgage Loan purchased as described under
     "--Realization Upon Defaulted Assets," and all proceeds of any Asset
     purchased as described under "Description of the Securities--Termination";

          (viii) any amounts paid by a Servicer to cover certain interest
     shortfalls arising out of the prepayment of Assets in the Trust Fund as
     described under "Description of the Agreements--Retained Interest;
     Servicing Compensation and Payment of Expenses";

          (ix) to the extent that any such item does not constitute additional
     servicing compensation to a Servicer, any payments on account of
     modification or assumption fees, late payment charges or Prepayment
     Premiums on the Assets;

          (x) all payments required to be deposited in the Collection Account
     with respect to any deductible clause in any blanket insurance policy
     described under "--Hazard Insurance Policies";

          (xi) any amount required to be deposited by a Servicer or the Trustee
     in connection with losses realized on investments for the benefit of the
     Servicer or the Trustee, as the case may be, of funds held in the
     Collection Account; and

          (xii) any other amounts required to be deposited in the Collection
     Account as provided in the applicable Agreement and described in the
     related Prospectus Supplement.

     Withdrawals.  A Servicer or the Trustee may, from time to time, make
withdrawals from the Collection Account for each Trust Fund for any of the
following purposes:

     to make distributions to the Securityholders on each Distribution Date;

          (i) to reimburse a Servicer for unreimbursed amounts advanced as
     described under "Description of the Securities--Advances in Respect of
     Delinquencies," such reimbursement to be made out of amounts received which
     were identified and applied by the Servicer as late collections of interest
     (net of related servicing fees and Retained Interest) on and principal of
     the particular Assets with respect to which the advances were made or out
     of amounts drawn under any form of Credit Support with respect to such
     Assets;

          (ii) to reimburse a Servicer for unpaid servicing fees earned and
     certain unreimbursed servicing expenses incurred with respect to Assets and
     properties acquired in respect thereof, such reimbursement to be made out
     of amounts that represent Liquidation Proceeds and Insurance Proceeds
     collected on the particular Assets and properties, and net income collected
     on the particular properties, with respect to which such fees were earned
     or such expenses were incurred or out of amounts drawn under any form of
     Credit Support with respect to such Assets and properties;

                                       44
<PAGE>
          (iii) to reimburse a Servicer for any advances described in clause
     (ii) above and any servicing expenses described in clause (iii) above
     which, in the Servicer's good faith judgment, will not be recoverable from
     the amounts described in clauses (ii) and (iii), respectively, such
     reimbursement to be made from amounts collected on other Assets or, if and
     to the extent so provided by the applicable Agreement and described in the
     related Prospectus Supplement, just from that portion of amounts collected
     on other Assets that is otherwise distributable on one or more Classes of
     Subordinate Securities, if any, remain outstanding, and otherwise any
     outstanding Class of Securities, of the related Series;

          (iv) if and to the extent described in the related Prospectus
     Supplement, to pay a Servicer interest accrued on the advances described in
     clause (ii) above and the servicing expenses described in clause
     (iii) above while such advances and servicing expenses remain outstanding
     and unreimbursed;

          (v) to reimburse a Servicer, the Depositor, or any of their respective
     directors, officers, employees and agents, as the case may be, for certain
     expenses, costs and liabilities incurred thereby, as and to the extent
     described under "--Certain Matters Regarding Servicers, the Master Servicer
     and the Depositor";

          (vi) if and to the extent described in the related Prospectus
     Supplement, to pay (or to transfer to a separate account for purposes of
     escrowing for the payment of) the Trustee's fees;

          (vii) to reimburse the Trustee or any of its directors, officers,
     employees and agents, as the case may be, for certain expenses, costs and
     liabilities incurred thereby, as and to the extent described under
     "--Certain Matters Regarding the Trustee";

          (viii) to pay a Servicer, as additional servicing compensation,
     interest and investment income earned in respect of amounts held in the
     Collection Account;

          (ix) to pay the person entitled thereto any amounts deposited in the
     Collection Account that were identified and applied by the Servicer as
     recoveries of Retained Interest;

          (x) to pay for costs reasonably incurred in connection with the proper
     management and maintenance of any Mortgaged Property acquired for the
     benefit of Securityholders by foreclosure or by deed in lieu of foreclosure
     or otherwise, such payments to be made out of income received on such
     property;

          (xi) if one or more elections have been made to treat the Trust Fund
     or designated portions thereof as a REMIC or a FASIT, to pay any federal,
     state or local taxes imposed on the Trust Fund or its assets or
     transactions, as and to the extent described under "Federal Income Tax
     Consequences--REMICs--Taxes That May Be Imposed on the REMIC Pool" or in
     the applicable Prospectus Supplement, respectively;

          (xii) to pay for the cost of an independent appraiser or other expert
     in real estate matters retained to determine a fair sale price for a
     defaulted Mortgage Loan or a property acquired in respect thereof in
     connection with the liquidation of such Mortgage Loan or property;

          (xiii) to pay for the cost of various opinions of counsel obtained
     pursuant to the applicable Agreement for the benefit of Securityholders;

          (xiv) to pay for the costs of recording the applicable Agreement if
     such recordation materially and beneficially affects the interests of
     Securityholders, provided that such payment shall not constitute a waiver
     with respect to the obligation of the Warranting Party to remedy any breach
     of representation or warranty under the applicable Agreement;

          (xv) to pay the person entitled thereto any amounts deposited in the
     Collection Account in error, including amounts received on any Asset after
     its removal from the Trust Fund whether by reason of purchase or
     substitution as contemplated by "--Assignment of Assets; Repurchase" and
     "--Representations and Warranties; Repurchases" or otherwise;

          (xvi) to make any other withdrawals permitted by the applicable
     Agreement; and

          (xvii) to clear and terminate the Collection Account at the
     termination of the Trust Fund.

     Other Collection Accounts.  Notwithstanding the foregoing, if so specified
in the related Prospectus Supplement, the applicable Agreement for any Series of
Securities may provide for the establishment and maintenance of a separate
collection account into which the Servicer will deposit on a daily basis the
amounts described under "--Deposits" above for one or more Series of Securities.
Any amounts on deposit in any such collection account will be withdrawn
therefrom and deposited into the appropriate Collection Account by a time

                                       45
<PAGE>
specified in the related Prospectus Supplement. To the extent specified in the
related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under "--Withdrawals" above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

     Collection and Other Servicing Procedures.  The Servicer is required to
make reasonable efforts to collect all scheduled payments under the Assets and
will follow or cause to be followed such collection procedures as it would
follow with respect to assets that are comparable to the Assets and held for its
own account, provided such procedures are consistent with (i) the terms of the
applicable Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related Prospectus Supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
"SERVICING STANDARD"). In connection therewith, the Servicer will be permitted
in its discretion to waive any late payment charge or penalty interest in
respect of a late payment on an Asset.

     Each Servicer will also be required to perform other customary functions of
a servicer of comparable assets, including maintaining hazard insurance policies
as described herein and in any related Prospectus Supplement, and filing and
settling claims thereunder; maintaining, to the extent required by the
applicable Agreement, escrow or impoundment accounts of obligors for payment of
taxes, insurance and other items required to be paid by any obligor pursuant to
the terms of the Assets; processing assumptions or substitutions in those cases
where the Servicer has determined not to enforce any applicable due-on-sale
clause; attempting to cure delinquencies; supervising foreclosures or
repossessions; inspecting and managing Mortgaged Properties or Manufactured
Homes under certain circumstances; and maintaining accounting records relating
to the Assets. The Servicer or such other entity specified in the related
Prospectus Supplement will be responsible for filing and settling claims in
respect of particular Assets under any applicable instrument of Credit Support.
See "Description of Credit Support."

     The Servicer may agree to modify, waive or amend any term of any Asset in a
manner consistent with the Servicing Standard so long as the modification,
waiver or amendment will not (i) affect the amount or timing of any scheduled
payments of principal or interest on the Asset or (ii) in its judgment,
materially impair the security for the Asset or reduce the likelihood of timely
payment of amounts due thereon. The Servicer also may agree to any modification,
waiver or amendment that would so affect or impair the payments on, or the
security for, an Asset if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Asset has occurred or
a payment default is reasonably foreseeable and (ii) in its judgment, such
modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Asset on a present value basis than would
liquidation. The Servicer is required to notify the Trustee in the event of any
modification, waiver or amendment of any Asset.

     In the case of Multifamily Loans, a mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a mortgagor under a
Multifamily Loan that is unable to make Mortgage Loan payments may also be
unable to make timely payment of all required taxes and otherwise to maintain
and insure the related Mortgaged Property. In general, the Servicer will be
required to monitor any Multifamily Loan that is in default, evaluate whether
the causes of the default can be corrected over a reasonable period without
significant impairment of the value of the related Mortgaged Property, initiate
corrective action in cooperation with the mortgagor if cure is likely, inspect
the related Multifamily Property and take such other actions as are consistent
with the applicable Agreement. A significant period of time may elapse before
the Servicer is able to assess the success of any such corrective action or the
need for additional initiatives. The time within which the Servicer can make the
initial determination of appropriate action, evaluate the success of corrective
action, develop additional initiatives, institute foreclosure proceedings and
actually foreclose may vary considerably depending on the particular Multifamily
Loan, the Multifamily Property, the mortgagor, the presence of an acceptable
party to assume the Multifamily Loan and the laws of the jurisdiction in which
the Multifamily Property is located.

                                       46
<PAGE>
  Realization Upon Defaulted Assets

     Generally, the Servicer is required to monitor any Assets which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is likely, inspect the Asset and take such other actions as are
consistent with the Servicing Standard. A significant period of time may elapse
before the Servicer is able to assess the success of such corrective action or
the need for additional initiatives.

     Any Agreement relating to a Trust Fund that includes Mortgage Loans or
Contracts may grant to the Servicer and/or the holder or holders of certain
Classes of Securities a right of first refusal to purchase from the Trust Fund
at a predetermined purchase price any such Mortgage Loan or Contract as to which
a specified number of scheduled payments thereunder are delinquent. Any such
right granted to the holder of an Offered Security will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "--Representations and
Warranties; Repurchases."

     If so specified in the related Prospectus Supplement, the Servicer may
offer to sell any defaulted Mortgage Loan or Contract described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the Servicer determines, consistent
with the Servicing Standard, that such a sale would produce a greater recovery
on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The applicable Agreement will provide that
any such offering be made in a commercially reasonable manner for a specified
period and that the Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Servicer or any Securityholder)
that constitutes a fair price for such defaulted Mortgage Loan or Contract. In
the absence of any bid determined in accordance with the applicable Agreement to
be fair, the Servicer shall proceed with respect to such defaulted Mortgage Loan
or Contract as described below. Any bid in an amount at least equal to the
Purchase Price described under "--Representations and Warranties; Repurchases"
will in all cases be deemed fair.

     The Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Mortgage Loan by operation of law or otherwise and may at
any time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Mortgage Loan or
Contract has occurred or, in the Servicer's judgment, is imminent.

     If title to any Mortgaged Property is acquired by a Trust Fund as to which
a REMIC election has been made, the Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property by the close of the third calendar
year after the year of acquisition, unless (i) the Internal Revenue Service (the
"IRS") grants an extension of time to sell such property or (ii) the Trustee
receives an opinion of independent counsel to the effect that the holding of the
property by the Trust Fund subsequent to two years after its acquisition will
not result in the imposition of a tax on the Trust Fund or cause the Trust Fund
to fail to qualify as a REMIC under the Code at any time that any Securities are
outstanding. Subject to the foregoing, the Servicer will be required to (i)
solicit bids for any Mortgaged Property so acquired in such a manner as will be
reasonably likely to realize a fair price for such property and (ii) accept the
first (and, if multiple bids are contemporaneously received, the highest) cash
bid received from any person that constitutes a fair price. The applicability of
these limitations if a FASIT election is made with respect to all or a part of
the Trust Fund will be described in the applicable Prospectus Supplement.

     The limitations imposed by the applicable Agreement and the REMIC
provisions or the FASIT provisions of the Code (if a REMIC election or a FASIT
election, respectively, has been made with respect to the related Trust Fund) on
the ownership and management of any Mortgaged Property acquired on behalf of the
Trust Fund may result in the recovery of an amount less than the amount that
would otherwise be recovered. See "Certain Legal Aspects of Mortgage
Loans--Foreclosure."

     If recovery on a defaulted Asset under any related instrument of Credit
Support is not available, the Servicer nevertheless will be obligated to follow
or cause to be followed such normal practices and procedures as it deems
necessary or advisable to realize upon the defaulted Asset. If the proceeds of
any liquidation of the property securing the defaulted Asset are less than the
outstanding principal balance of the defaulted Asset plus interest accrued
thereon at the applicable interest rate, plus the aggregate amount of expenses
incurred by the Servicer in connection with such proceedings and which are
reimbursable under the applicable Agreement, the Trust Fund

                                       47
<PAGE>
will realize a loss in the amount of such difference. The Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
the Liquidation Proceeds recovered on any defaulted Asset, prior to the
distribution of such Liquidation Proceeds to Securityholders, amounts
representing its normal servicing compensation on the Security, unreimbursed
servicing expenses incurred with respect to the Asset and any unreimbursed
advances of delinquent payments made with respect to the Asset.

     If any property securing a defaulted Asset is damaged the Servicer is not
required to expend its own funds to restore the damaged property unless it
determines (i) that such restoration will increase the proceeds to
Securityholders on liquidation of the Asset after reimbursement of the Servicer
for its expenses and (ii) that such expenses will be recoverable by it from
related Insurance Proceeds or Liquidation Proceeds.

     As servicer of the Assets, a Servicer, on behalf of itself, the Trustee and
the Securityholders, will present claims to the obligor under each instrument of
Credit Support, and will take such reasonable steps as are necessary to receive
payment or to permit recovery thereunder with respect to defaulted Assets.

     If a Servicer or its designee recovers payments under any instrument of
Credit Support with respect to any defaulted Assets, the Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
such proceeds, prior to distribution thereof to Securityholders, amounts
representing its normal servicing compensation on such Asset, unreimbursed
servicing expenses incurred with respect to the Asset and any unreimbursed
advances of delinquent payments made with respect to the Asset. See "--Hazard
Insurance Policies" and "Description of Credit Support."

  Hazard Insurance Policies

     Mortgage Loans.  Generally, each Agreement for a Trust Fund comprised of
Mortgage Loans will require the Servicer to cause the mortgagor on each Mortgage
Loan to maintain a hazard insurance policy providing for such coverage as is
required under the related Mortgage or, if any Mortgage permits the holder
thereof to dictate to the mortgagor the insurance coverage to be maintained on
the related Mortgaged Property, then such coverage as is consistent with the
Servicing Standard. Such coverage will be in general in an amount equal to the
lesser of the principal balance owing on such Mortgage Loan (but not less than
the amount necessary to avoid the application of any co-insurance clause
contained in the hazard insurance policy) and the amount necessary to fully
compensate for any damage or loss to the improvements on the Mortgaged Property
on a replacement cost basis or such other amount specified in the related
Prospectus Supplement. The ability of the Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent upon its being
named as an additional insured under any hazard insurance policy and under any
other insurance policy referred to below, or upon the extent to which
information in this regard is furnished by mortgagors. All amounts collected by
the Servicer under any such policy (except for amounts to be applied to the
restoration or repair of the Mortgaged Property or released to the mortgagor in
accordance with the Servicer's normal servicing procedures, subject to the terms
and conditions of the related Mortgage and Mortgage Note) will be deposited in
the Collection Account. The applicable Agreement may provide that the Servicer
may satisfy its obligation to cause each mortgagor to maintain such a hazard
insurance policy by the Servicer's maintaining a blanket policy insuring against
hazard losses on the Mortgage Loans. If such blanket policy contains a
deductible clause, the Servicer will be required to deposit in the Collection
Account all sums that would have been deposited therein but for such clause.

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the Mortgage Loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

     The hazard insurance policies covering the Mortgaged Properties securing
the Mortgage Loans will typically contain a coinsurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such

                                       48
<PAGE>
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of (i) the replacement cost of the improvements
less physical depreciation and (ii) such proportion of the loss as the amount of
insurance carried bears to the specified percentage of the full replacement cost
of such improvements.

     Each Agreement for a Trust Fund comprised of Mortgage Loans will require
the Servicer to cause the mortgagor on each Mortgage Loan to maintain all such
other insurance coverage with respect to the related Mortgaged Property as is
consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

     Any cost incurred by the Servicer in maintaining any such insurance policy
will be added to the amount owing under the Mortgage Loan where the terms of the
Mortgage Loan so permit; provided, however, that the addition of such cost will
not be taken into account for purposes of calculating the distribution to be
made to Securityholders. Such costs may be recovered by the Servicer from the
Collection Account, with interest thereon, as provided by the applicable
Agreement.

     Under the terms of the Mortgage Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Servicer, on behalf of the
Trustee and Securityholders, is obligated to present or cause to be presented
claims under any blanket insurance policy insuring against hazard losses on
Mortgaged Properties securing the Mortgage Loans. However, the ability of the
Servicer to present or cause to be presented such claims is dependent upon the
extent to which information in this regard is furnished to the Servicer by
mortgagors.

  Contracts

     Generally, the terms of the applicable Agreement for a Trust Fund comprised
of Contracts will require the Servicer to cause to be maintained with respect to
each Contract one or more hazard insurance policies which provide, at a minimum,
the same coverage as a standard form fire and extended coverage insurance policy
that is customary for manufactured housing, issued by a company authorized to
issue such policies in the state in which the Manufactured Home is located, and
in an amount which is not less than the maximum insurable value of such
Manufactured Home or the principal balance due from the obligor on the related
Contract, whichever is less; provided, however, that the amount of coverage
provided by each such hazard insurance policy shall be sufficient to avoid the
application of any co-insurance clause contained therein. When a Manufactured
Home's location was, at the time of origination of the related Contract, within
a federally designated special flood hazard area, the Servicer shall cause such
flood insurance to be maintained, which coverage shall be at least equal to the
minimum amount specified in the preceding sentence or such lesser amount as may
be available under the federal flood insurance program. Each hazard insurance
policy caused to be maintained by the Servicer shall contain a standard loss
payee clause in favor of the Servicer and its successors and assigns. If any
obligor is in default in the payment of premiums on its hazard insurance policy
or policies, the Servicer shall pay such premiums out of its own funds, and may
add separately such premium to the obligor's obligation as provided by the
Contract, but may not add such premium to the remaining principal balance of the
Contract.

     The Servicer may maintain, in lieu of causing individual hazard insurance
policies to be maintained with respect to each Manufactured Home, and shall
maintain, to the extent that the related Contract does not require the obligor
to maintain a hazard insurance policy with respect to the related Manufactured
Home, one or more blanket insurance policies covering losses on the obligor's
interest in the Contracts resulting from the absence or insufficiency of
individual hazard insurance policies. The Servicer shall pay the premium for
such blanket policy on the basis described therein and shall pay any deductible
amount with respect to claims under such policy relating to the Contracts.

  Fidelity Bonds and Errors and Omissions Insurance

     Each Agreement will require that the Servicer obtain and maintain in effect
a fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Servicer. The applicable Agreement will allow the Servicer to self-insure
against loss occasioned by the errors and omissions of the officers, employees
and agents of the Servicer so long as certain criteria set forth in such
Agreement are met.

                                       49
<PAGE>
  Due-on-Sale Provisions

     The Mortgage Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the
Mortgage Loan upon any sale, transfer or conveyance of the related Mortgaged
Property. The Servicer will generally enforce any due-on-sale clause to the
extent it has knowledge of the conveyance or proposed conveyance of the
underlying Mortgaged Property and it is entitled to do so under applicable law;
provided, however, that the Servicer will not take any action in relation to the
enforcement of any due-on-sale provision which would adversely affect or
jeopardize coverage under any applicable insurance policy. Any fee collected by
or on behalf of the Servicer for entering into an assumption agreement will be
retained by or on behalf of the Servicer as additional servicing compensation.
See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses." The
Contracts may also contain such clauses. The Servicer will generally permit such
transfer so long as the transferee satisfies the Servicer's then applicable
underwriting standards. The purpose of such transfers is often to avoid a
default by the transferring obligor. See "Certain Legal Aspects of the
Contracts--Transfers of Manufactured Homes; Enforceability of "Due-on-Sale"
Clauses."

  Retained Interest; Servicing Compensation and Payment of Expenses

     The Prospectus Supplement for a Series of Securities will specify whether
there will be any Retained Interest in the Assets, and, if so, the initial owner
thereof. If so, the Retained Interest will be established on a loan-by-loan
basis and will be specified on an exhibit to the applicable Agreement. A
"RETAINED INTEREST" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

     The Servicer's primary servicing compensation with respect to a Series of
Securities will come from the periodic payment to it of a portion of the
interest payment on each Asset or such other amount specified in the related
Prospectus Supplement. Since any Retained Interest and a Servicer's primary
compensation are percentages of the principal balance of each Asset, such
amounts will decrease in accordance with the amortization of the Assets. The
Prospectus Supplement with respect to a Series of Securities evidencing
interests in a Trust Fund that includes Mortgage Loans or Contracts may provide
that, as additional compensation, the Servicer may retain all or a portion of
assumption fees, modification fees, late payment charges or Prepayment Premiums
collected from mortgagors and any interest or other income which may be earned
on funds held in the Collection Account or any account established by a Servicer
pursuant to the applicable Agreement.

     The Servicer may, to the extent provided in the related Prospectus
Supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the Assets, including, without
limitation, payment of the fees and disbursements of the Trustee and independent
accountants, payment of expenses incurred in connection with distributions and
reports to Securityholders, and payment of any other expenses described in the
related Prospectus Supplement. Certain other expenses, including certain
expenses relating to defaults and liquidations on the Assets and, to the extent
so provided in the related Prospectus Supplement, interest thereon at the rate
specified therein may be borne by the Trust Fund.

     If and to the extent provided in the related Prospectus Supplement, the
Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Assets in the related
Trust Fund during such period prior to their respective due dates therein.

  Evidence as to Compliance

     Each Agreement relating to Assets which include Mortgage Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the Audit Program for Mortgages serviced for FHLMC or such
other program used by the Servicer, the servicing by or on behalf of the
Servicer of mortgage loans under agreements substantially similar to each other
(including the applicable Agreement) was conducted in compliance with the terms
of such agreements or such program except for any significant exceptions or
errors in records that, in the

                                       50
<PAGE>
opinion of the firm, either the Audit Program for Mortgages serviced for FHLMC,
or paragraph 4 of the Uniform Single Attestation Program for Mortgage Bankers,
or such other program, requires it to report.

     Each such Agreement will also provide for delivery to the Trustee, on or
before a specified date in each year, of an annual statement signed by two
officers of the Servicer to the effect that the Servicer has fulfilled its
obligations under the applicable Agreement throughout the preceding calendar
year or other specified twelve-month period.

     Copies of such annual accountants' statement and such statements of
officers will be obtainable by Securityholders without charge upon written
request to the Servicer or other entity specified in the related Prospectus
Supplement at the address set forth in the related Prospectus Supplement.

  Certain Matters Regarding Servicers, the Master Servicer and the Depositor

     The Servicers and Master Servicer under each Agreement will be named in the
related Prospectus Supplement. The entities serving as Servicer or Master
Servicer may be affiliates of the Depositor and may have other normal business
relationships with the Depositor or the Depositor's affiliates. Reference herein
to the Servicer shall be deemed to be to the Master Servicer, if applicable.

     The applicable Agreement will provide that the Servicer may resign from its
obligations and duties thereunder only upon a determination that its duties
under such Agreement are no longer permissible under applicable law or are in
material conflict by reason of applicable law with any other activities carried
on by it, the other activities of the Servicer so causing such a conflict being
of a type and nature carried on by the Servicer at the date of such Agreement.
No such resignation will become effective until the Trustee or a successor
servicer has assumed the Servicer's obligations and duties under the applicable
Agreement.

     Each Agreement will further provide that neither any Servicer, the
Depositor nor any director, officer, employee, or agent of a Servicer or the
Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken, or for refraining from the taking of any
action, in good faith pursuant to the applicable Agreement; provided, however,
that neither a Servicer, the Depositor nor any such person will be protected
against any breach of a representation, warranty or covenant made in such
Agreement, or against any liability specifically imposed thereby, or against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of obligations or duties thereunder
or by reason of reckless disregard of obligations and duties thereunder. Each
Agreement will further provide that any Servicer, the Depositor and any
director, officer, employee or agent of a Servicer or the Depositor will be
entitled to indemnification by the related Trust Fund and will be held harmless
against any loss, liability or expense incurred in connection with any legal
action relating to the applicable Agreement or the Securities; provided,
however, that such indemnification will not extend to any loss, liability or
expense (i) specifically imposed by such Agreement or otherwise incidental to
the performance of obligations and duties thereunder, including, in the case of
a Servicer, the prosecution of an enforcement action in respect of any specific
Mortgage Loan or Mortgage Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the
applicable Agreement. In addition, each Agreement will provide that neither any
Servicer nor the Depositor will be under any obligation to appear in, prosecute
or defend any legal action which is not incidental to its respective
responsibilities under the applicable Agreement and which in its opinion may
involve it in any expense or liability. Any such Servicer or the Depositor may,
however, in its discretion undertake any such action which it may deem necessary
or desirable with respect to the applicable Agreement and the rights and duties
of the parties thereto and the interests of the Securityholders thereunder. In
such event, the legal expenses and costs of such action and any liability
resulting therefrom will be expenses, costs and liabilities of the
Securityholders, and the Servicer or the Depositor, as the case may be, will be
entitled to be reimbursed therefor and to charge the Collection Account.

     Any person into which the Servicer or the Depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the Servicer or the Depositor is a party, or any person succeeding to

                                       51
<PAGE>
the business of the Servicer or the Depositor, will be the successor of the
Servicer or the Depositor, as the case may be, under the applicable Agreement.

  Special Servicers

     If and to the extent specified in the related Prospectus Supplement, a
special servicer (a "SPECIAL SERVICER") may be a party to the applicable
Agreement or may be appointed by the Servicer or another specified party to
perform certain specified duties in respect of servicing the related Mortgage
Loans that would otherwise be performed by the Servicer (for example, the
workout and/or foreclosure of defaulted Mortgage Loans). The rights and
obligations of any Special Servicer will be specified in the related Prospectus
Supplement, and the Servicer will be liable for the performance of a Special
Servicer only if, and to the extent, set forth in such Prospectus Supplement.

  Events of Default under the Agreements

     Events of default under the applicable Agreement will generally include (i)
any failure by the Servicer to distribute or cause to be distributed to
Securityholders, or to remit to the Trustee for distribution to Securityholders,
any required payment that continues after a grace period, if any; (ii) any
failure by the Servicer duly to observe or perform in any material respect any
of its other covenants or obligations under the applicable Agreement which
continues unremedied for 30 days after written notice of such failure has been
given to the Servicer by the Trustee or the Depositor, or to the Servicer, the
Depositor and the Trustee by Securityholders evidencing not less than 25% of the
Voting Rights; (iii) any breach of a representation or warranty made by the
Servicer under the applicable Agreement which materially and adversely affects
the interests of Securityholders and which continues unremedied for 30 days
after written notice of such breach has been given to the Servicer by the
Trustee or the Depositor, or to the Servicer, the Depositor and the Trustee by
the holders of Securities evidencing not less than 25% of the Voting Rights; and
(iv) certain events of insolvency, readjustment of debt, marshaling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
the Servicer indicating its insolvency or inability to pay its obligations.
Material variations to the foregoing events of default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the related
Prospectus Supplement. The Trustee will, not later than the later of 60 days or
such other period specified in the related Prospectus Supplement after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an event of default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable Series notice of such
occurrence, unless such default shall have been cured or waived.

     The manner of determining the "VOTING RIGHTS" of a Security or Class or
Classes of Securities will be specified in the related Prospectus Supplement.

  Rights Upon Event of Default under the Agreements

     So long as an event of default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Servicer under the applicable Agreement and in
and to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Servicer under the applicable
Agreement (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent Assets, or if the related
Prospectus Supplement so specifies, then the Trustee will not be obligated to
make such advances) and will be entitled to similar compensation arrangements.
In the event that the Trustee is unwilling or unable so to act, it may or, at
the written request of the holders of Securities entitled to at least 51% (or
such other percentage specified in the related Prospectus Supplement) of the
Voting Rights, it shall appoint, or petition a court of competent jurisdiction
for the appointment of, a loan servicing institution acceptable to the Rating
Agency with a net worth at the time of such appointment of at least $15,000,000
(or such other amount specified in the related Prospectus Supplement) to act as
successor to the Servicer under the applicable Agreement. Pending such
appointment, the Trustee is obligated to act in such capacity. The Trustee and
any such successor may agree upon the servicing compensation to be paid, which
in no event may be greater than the compensation payable to the Servicer under
the applicable Agreement.

                                       52
<PAGE>
     The holders of Securities representing at least 66 2/3% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights
allocated to the respective Classes of Securities affected by any event of
default will be entitled to waive such event of default; provided, however, that
an Event of Default involving a failure to distribute a required payment to
Securityholders described in clause (i) under "--Events of Default under the
Agreements" may be waived only by all of the Securityholders. Upon any such
waiver of an event of default, such event of default shall cease to exist and
shall be deemed to have been remedied for every purpose under the applicable
Agreement.

     No Securityholders will have the right under any Agreement to institute any
proceeding with respect thereto unless such holder previously has given to the
Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for 60 days
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the Securityholders covered by such
Agreement, unless such Securityholders have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which may be
incurred therein or thereby.

  Amendment

     Each Agreement may be amended by the parties thereto, without the consent
of any Securityholders covered by the applicable Agreement, (i) to cure any
ambiguity or mistake, (ii) to correct, modify or supplement any provision
therein which may be inconsistent with any other provision therein or with the
related Prospectus Supplement, (iii) to make any other provisions with respect
to matters or questions arising under the applicable Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not adversely affect in any material respect the interests
of any Securityholders covered by the applicable Agreement as evidenced either
by an opinion of counsel to such effect or the delivery to the Trustee of
written notification from each Rating Agency that provides, at the request of
the Depositor, a rating for the Offered Securities of the related Series to the
effect that such amendment or supplement will not cause such Rating Agency to
lower or withdraw the then current rating assigned to such Securities. Each
Agreement may also be amended by the Depositor, the Servicer, if any, and the
Trustee, with the consent of the Securityholders affected thereby evidencing not
less than 51% (or such other percentage specified in the related Prospectus
Supplement) of the Voting Rights, for any purpose; provided, however, no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
payments received or advanced on Assets which are required to be distributed on
any Security without the consent of the Securityholder or (ii) reduce the
consent percentages described in this paragraph without the consent of all the
Securityholders covered by such Agreement then outstanding. However, with
respect to any Series of Securities as to which a REMIC election or a FASIT
election is to be made, the Trustee will not consent to any amendment of the
applicable Agreement unless it shall first have received an opinion of counsel
to the effect that such amendment will not result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund to fail to qualify as a
REMIC or a FASIT, as the case may be, at any time that the related Securities
are outstanding.

  The Trustee

     The Trustee under each Agreement will be named in the related Prospectus
Supplement. The commercial bank, national banking association, banking
corporation or trust company serving as Trustee may have a banking relationship
with the Depositor and its affiliates, with any Servicer and its affiliates and
with any Master Servicer and its affiliates.

  Duties of the Trustee

     The Trustee will make no representations as to the validity or sufficiency
of any Agreement, the Securities or any Asset or related document and is not
accountable for the use or application by or on behalf of any Servicer of any
funds paid to the Master Servicer or its designee in respect of the Securities
or the Assets, or deposited

                                       53
<PAGE>
into or withdrawn from the Collection Account or any other account by or on
behalf of the Servicer. If no Event of Default has occurred and is continuing,
the Trustee is required to perform only those duties specifically required under
the applicable Agreement, as applicable. However, upon receipt of the various
certificates, reports or other instruments required to be furnished to it, the
Trustee is required to examine such documents and to determine whether they
conform to the requirements of the applicable Agreement.

  Certain Matters Regarding the Trustee

     The Trustee and any director, officer, employee or agent of the Trustee
shall be entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's (i) enforcing its rights and remedies
and protecting the interests, of the Securityholders during the continuance of
an Event of Default, (ii) defending or prosecuting any legal action in respect
of the applicable Agreement or Series of Securities (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the direction of the holders of the related Series of Securities
entitled to not less than 25% (or such other percentage as is specified in the
applicable Agreement with respect to any particular matter) of the Voting Rights
for such Series; provided, however, that such indemnification will not extend to
any loss, liability or expense that constitutes a specific liability of the
Trustee pursuant to the applicable Agreement, or to any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or negligence on
the part of the Trustee in the performance of its obligations and duties
thereunder, or by reason of its reckless disregard of such obligations or
duties, or as may arise from a breach of any representation, warranty or
covenant of the Trustee made therein.

  Resignation and Removal of the Trustee

     The Trustee may at any time resign from its obligations and duties under an
Agreement by giving written notice thereof to the Depositor, the Servicer, if
any, and all Securityholders. Upon receiving such notice of resignation, the
Depositor is required promptly to appoint a successor trustee acceptable to the
Servicer, if any. If no successor trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

     If at any time the Trustee shall cease to be eligible to continue as such
under the applicable Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any Class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Securityholders of any Series entitled to at least 51% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights
for such Series may at any time remove the Trustee without cause and appoint a
successor trustee.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

MATERIAL TERMS OF THE INDENTURE

  General

     The following summary describes the material provisions that may appear in
each Indenture. The Prospectus Supplement for a Series of Notes will describe
any provision of the Indenture relating to such Series that materially differs
from the description thereof contained in this Prospectus. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Indenture for a Series of Notes. A
form of an Indenture has been filed as an exhibit to the Registration Statement
of which this Prospectus is a part. The Depositor will provide a copy of the
Indenture (without exhibits) relating to any Series of Notes without charge upon
written request of a Securityholder of such Series addressed to Asset

                                       54
<PAGE>
Backed Funding Corp., Bank of America Corporate Center, 100 North Tryon Street,
Charlotte, North Carolina 28255, Attention: Vice President.

  Events of Default

     Events of default under the Indenture for each Series of Notes will
generally include: (i) a default for thirty (30) days (or such other number of
days specified in such Prospectus Supplement) or more in the payment of any
principal of or interest on any Note of such Series; (ii) failure to perform any
other covenant of the Depositor or the Trust Fund in the Indenture which
continues for a period of sixty (60) days (or such other number of days
specified in such Prospectus Supplement) after notice thereof is given in
accordance with the procedures described in the related Prospectus Supplement;
(iii) any representation or warranty made by the Depositor or the Trust Fund in
the Indenture or in any certificate or other writing delivered pursuant thereto
or in connection therewith with respect to or affecting such Series having been
incorrect in a material respect as of the time made, and such breach is not
cured within sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iv) certain events
of bankruptcy, insolvency, receivership or liquidation of the Depositor or the
Trust Fund; or (v) any other event of default provided with respect to Notes of
that Series.

     If an event of default with respect to the Notes of any Series at the time
outstanding occurs and is continuing, either the Indenture Trustee or the
Securityholders of a majority of the then aggregate outstanding amount of the
Notes of such Series may declare the principal amount (or, if the Notes of that
Series are Accrual Securities, such portion of the principal amount as may be
specified in the terms of that Series, as provided in the related Prospectus
Supplement) of all the Notes of such Series to be due and payable immediately.
Such declaration may, under certain circumstances, be rescinded and annulled by
the Securityholders of a majority in aggregate outstanding amount of the Notes
of such Series.

     If, following an event of default with respect to any Series of Notes, the
Notes of such Series have been declared to be due and payable, the Indenture
Trustee may, in its discretion, notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes of such Series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such Series
as they would have become due if there had not been such a declaration. In
addition, the Indenture Trustee may not sell or otherwise liquidate the
collateral securing the Notes of a Series following an event of default, other
than a default in the payment of any principal or interest on any Note of such
Series for thirty (30) days or more, unless (a) the Securityholders of 100% (or
such other percentage specified in the related Prospectus Supplement) of the
then aggregate outstanding amount of the Notes of such Series consent to such
sale, (b) the proceeds of such sale or liquidation are sufficient to pay in full
the principal of and accrued interest, due and unpaid, on the outstanding Notes
of such Series at the date of such sale or (c) the Indenture Trustee determines
that such collateral would not be sufficient on an ongoing basis to make all
payments on such Notes as such payments would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the Securityholders of 66 2/3% (or such other percentage specified in the
related Prospectus Supplement) of the then aggregate outstanding amount of the
Notes of such Series.

     In the event that the Indenture Trustee liquidates the collateral in
connection with an event of default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a Series, the
Indenture provides that the Indenture Trustee will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the occurrence of such an event of default, the amount available for
distribution to the Securityholders would be less than would otherwise be the
case. However, the Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the Indenture for the benefit of the Securityholders
after the occurrence of such an event of default.

     To the extent provided in the related Prospectus Supplement, in the event
the principal of the Notes of a Series is declared due and payable, as described
above, the Securityholders of any such Notes issued at a discount from par may
be entitled to receive no more than an amount equal to the unpaid principal
amount thereof less the amount of such discount which is unamortized.

                                       55
<PAGE>
     Subject to the provisions of the Indenture relating to the duties of the
Indenture Trustee, in case an event of default shall occur and be continuing
with respect to a Series of Notes, the Indenture Trustee shall be under no
obligation to exercise any of the rights or powers under the Indenture at the
request or direction of any of the Securityholders of such Series, unless such
holders offered to the Indenture Trustee security or indemnity satisfactory to
it against the costs, expenses and liabilities which might be incurred by it in
complying with such request or direction. Subject to such provisions for
indemnification and certain limitations contained in the Indenture, the
Securityholders of a majority of the then aggregate outstanding amount of the
Notes of such Series shall have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Indenture Trustee
or exercising any trust or power conferred on the Indenture Trustee with respect
to the Notes of such Series, and the Securityholders of a majority of the then
aggregate outstanding amount of the Notes of such Series may, in certain cases,
waive any default with respect thereto, except a default in the payment of
principal or interest or a default in respect of a covenant or provision of the
Indenture that cannot be modified without the waiver or consent of all the
Securityholders of the outstanding Notes of such Series affected thereby.

  Discharge Indenture

     The Indenture will be discharged with respect to a Series of Notes (except
with respect to certain continuing rights specified in the Indenture) upon the
delivery to the Indenture Trustee for cancellation of all the Notes of such
Series or, with certain limitations, upon deposit with the Indenture Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.

     In addition to such discharge with certain limitations, the Indenture will
provide that, if so specified with respect to the Notes of any Series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except for certain obligations relating to temporary
Notes and exchange of Notes, to register the transfer of or exchange Notes of
such Series, to replace stolen, lost or mutilated Notes of such Series, to
maintain paying agencies and to hold monies for payment in trust) upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or obligations guaranteed by the United States of America which through the
payment of interest and principal in respect thereof in accordance with their
terms will provide money in an amount sufficient to pay the principal of and
each installment of interest on the Notes of such Series on the maturity date
for such Notes and any installment of interest on such Notes in accordance with
the terms of the Indenture and the Notes of such Series. In the event of any
such defeasance and discharge of Notes of such Series, holders of Notes of such
Series would be able to look only to such money and/or direct obligations for
payment of principal and interest, if any, on their Notes until maturity.

  Indenture Trustee's Annual Report

     The Indenture Trustee for each Series of Notes will be required to mail
each year to all related Securityholders a brief report relating to its
eligibility and qualification to continue as Indenture Trustee under the related
Indenture, any amounts advanced by it under the Indenture, the amount, interest
rate and maturity date of certain indebtedness owing by such Trust to the
applicable Indenture Trustee in its individual capacity, the property and funds
physically held by such Indenture Trustee as such and any action taken by it
that materially affects such Notes and that has not been previously reported.

  The Indenture Trustee

     The Indenture Trustee for a Series of Notes will be specified in the
related Prospectus Supplement. The Indenture Trustee for any Series may resign
at any time, in which event the Depositor will be obligated to appoint a
successor trustee for such Series. The Depositor may also remove any such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue as
such under the related Indenture or if such Indenture Trustee becomes insolvent.
In such circumstances the Depositor will be obligated to appoint a successor
trustee for the applicable Series of Notes. Any resignation or removal of the
Indenture Trustee and appointment of a successor trustee for any Series of Notes
does not become effective until acceptance of the appointment by the successor
trustee for such Series.

     The bank or trust company serving as Indenture Trustee may have a banking
relationship with the Depositor or any of its affiliates, a Servicer or any of
its affiliates or the Master Servicer or any of its affiliates.

                                       56
<PAGE>
                         DESCRIPTION OF CREDIT SUPPORT

GENERAL

     For any Series of Securities, Credit Support may be provided with respect
to one or more Classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more Classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related Prospectus
Supplement, or any combination of the foregoing. If so provided in the related
Prospectus Supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one Series to the extent described therein.

     The coverage provided by any Credit Support will be described in the
related Prospectus Supplement. Generally, such coverage will not provide
protection against all risks of loss and will not guarantee repayment of the
entire Security Balance of the Securities and interest thereon. If losses or
shortfalls occur that exceed the amount covered by Credit Support or that are
not covered by Credit Support, Securityholders will bear their allocable share
of deficiencies. Moreover, if a form of Credit Support covers more than one
Series of Securities (each, a "COVERED TRUST"), Securityholders evidencing
interests in any of such Covered Trusts will be subject to the risk that such
Credit Support will be exhausted by the claims of other Covered Trusts prior to
such Covered Trust receiving any of its intended share of such coverage.

     If Credit Support is provided with respect to one or more Classes of
Securities of a Series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities,
(ii) its principal place of business, place of incorporation and the
jurisdiction under which it is chartered or licensed to do business, (iii) if
applicable, the identity of regulatory agencies that exercise primary
jurisdiction over the conduct of its business and (iv) its total assets, and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in the Prospectus Supplement. See "Risk Factors--Risks Associated with the
Securities--Credit Enhancement is Limited in Amount and Coverage."

SUBORDINATE SECURITIES

     If so specified in the related Prospectus Supplement, one or more Classes
of Securities of a Series may be Subordinate Securities. To the extent specified
in the related Prospectus Supplement, the rights of the holders of Subordinate
Securities to receive distributions of principal and interest from the
Collection Account on any Distribution Date will be subordinated to such rights
of the holders of Senior Securities. If so provided in the related Prospectus
Supplement, the subordination of a Class may apply only in the event of (or may
be limited to) certain types of losses or shortfalls. The related Prospectus
Supplement will set forth information concerning the amount of subordination of
a Class or Classes of Subordinate Securities in a Series, the circumstances in
which such subordination will be applicable and the manner, if any, in which the
amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

     If the Assets for a Series are divided into separate groups, each
supporting a separate Class or Classes of Securities of a Series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Loans prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Loans within the Trust Fund. The Prospectus Supplement for a
Series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.

                                       57
<PAGE>
LIMITED GUARANTEE

     If so specified in the related Prospectus Supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
limited guarantee issued by a guarantor named therein.

FINANCIAL GUARANTY INSURANCE POLICY OR SURETY BOND

     If so specified in the related Prospectus Supplement with respect to a
Series of Securities, credit enhancement may be provided in the form of a
financial guaranty insurance policy or a surety bond issued by an insurer named
therein.

LETTER OF CREDIT

     Alternative credit support with respect to a Series of Securities may be
provided by the issuance of a letter of credit by the bank or financial
institution specified in the related Prospectus Supplement. The coverage, amount
and frequency of any reduction in coverage provided by a letter of credit issued
with respect to a Series of Securities will be set forth in the Prospectus
Supplement relating to such Series.

POOL INSURANCE POLICIES

     If so specified in the related Prospectus Supplement relating to a Series
of Securities, a pool insurance policy for the Mortgage Loans in the related
Trust Fund will be obtained. The pool insurance policy will cover any loss
(subject to the limitations described in the related Prospectus Supplement) by
reason of default to the extent a related Mortgage Loan is not covered by any
primary mortgage insurance policy. The amount and principal terms of any such
coverage will be set forth in the Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

     If so specified in the related Prospectus Supplement, a special hazard
insurance policy may also be obtained for the related Trust Fund in the amount
set forth in such Prospectus Supplement. The special hazard insurance policy
will, subject to the limitations described in the related Prospectus Supplement,
protect against loss by reason of damage to Mortgaged Properties caused by
certain hazards not insured against under the standard form of hazard insurance
policy for the respective states, in which the Mortgaged Properties are located.
The amount and principal terms of any such coverage will be set forth in the
Prospectus Supplement.

MORTGAGOR BANKRUPTCY BOND

     If so specified in the related Prospectus Supplement, losses resulting from
a bankruptcy proceeding relating to a mortgagor affecting the Mortgage Loans in
a Trust Fund with respect to a Series of Securities will be covered under a
mortgagor bankruptcy bond (or any other instrument that will not result in a
downgrading of the rating of the Securities of a Series by the Rating Agency or
Rating Agencies that rate such Series). Any mortgagor bankruptcy bond or such
other instrument will provide for coverage in an amount meeting the criteria of
the Rating Agency or Rating Agencies rating the Securities of the related
Series, which amount will be set forth in the related Prospectus Supplement. The
amount and principal terms of any such coverage will be set forth in the
Prospectus Supplement.

RESERVE FUNDS

     If so provided in the Prospectus Supplement for a Series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain Classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such Prospectus Supplement. The
reserve funds for a Series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related Prospectus Supplement.

     Amounts on deposit in any reserve fund for a Series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Securities. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in

                                       58
<PAGE>
a reserve fund in excess of any amount required to be maintained therein may be
released from the reserve fund under the conditions and to the extent specified
in the related Prospectus Supplement and will not be available for further
application to the Securities.

     Moneys deposited in any reserve funds will be invested in Permitted
Investments, to the extent specified in the related Prospectus Supplement. To
the extent specified in the related Prospectus Supplement, any reinvestment
income or other gain from such investments will be credited to the related
reserve fund for such Series, and any loss resulting from such investments will
be charged to such reserve fund. However, such income may be payable to any
related Servicer or another service provider as additional compensation. To the
extent specified in the related Prospectus Supplement, the reserve fund, if any,
for a Series will not be a part of the Trust Fund.

     Additional information concerning any reserve fund will be set forth in the
related Prospectus Supplement, including the initial balance of such reserve
fund, the balance required to be maintained in the reserve fund, the manner in
which such required balance will decrease over time, the manner of funding such
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to Securityholders and use of investment earnings from the
reserve fund, if any.

OVERCOLLATERALIZATION

     If specified in the related Prospectus Supplement, subordination provisions
of a Trust Fund may be used to accelerate to a limited extent the amortization
of one or more Classes of Securities relative to the amortization of the related
Assets. The accelerated amortization is achieved by the application of certain
excess interest to the payment of principal of one or more Classes of
Securities. This acceleration feature creates, with respect to the Assets or
groups thereof, overcollateralization which results from the excess of the
aggregate principal balance of the related Assets, or a group thereof, over the
principal balance of the related Class or Classes of Securities. Such
acceleration may continue for the life of the related Security, or may be
limited. In the case of limited acceleration, once the required level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement, such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

                    CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The following discussion contains summaries, which are general in nature,
of certain legal aspects of loans secured by single-family or multi-family
residential properties. Because such legal aspects are governed primarily by
applicable state law(which laws may differ substantially), the summaries do not
purport to be complete nor to reflect the laws of any particular state, nor to
encompass the laws of all states in which the security for the Mortgage Loans is
situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Trust Funds--Assets."

GENERAL

     All of the Mortgage Loans are loans evidenced by a note or bond and secured
by instruments granting a security interest in real property which may be
mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

     A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the

                                       59
<PAGE>
mortgaged property is conveyed, and a beneficiary (the lender) for whose benefit
the conveyance is made. As used in this Prospectus, unless the context otherwise
requires, "MORTGAGOR" includes the trustor under a deed of trust and a grantor
under a security deed or a deed to secure debt. Under a deed of trust, the
mortgagor grants the property, irrevocably until the debt is paid, in trust,
generally with a power of sale as security for the indebtedness evidenced by the
related note. A deed to secure debt typically has two parties. By executing a
deed to secure debt, the grantor conveys title to, as opposed to merely creating
a lien upon, the subject property to the grantee until such time as the
underlying debt is repaid, generally with a power of sale as security for the
indebtedness evidenced by the related mortgage note. In case the mortgagor under
a mortgage is a land trust, there would be an additional party because legal
title to the property is held by a land trustee under a land trust agreement for
the benefit of the mortgagor. At origination of a mortgage loan involving a land
trust, the mortgagor executes a separate undertaking to make payments on the
mortgage note. The mortgagee's authority under a mortgage, the trustee's
authority under a deed of trust and the grantee's authority under a deed to
secure debt are governed by the express provisions of the mortgage, the law of
the state in which the real property is located, certain federal laws
(including, without limitation, the Soldiers' and Sailors' Civil Relief Act of
1940) and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

     The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns to the
lender the Mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the Mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.

INTEREST IN REAL PROPERTY

     The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The Depositor, the Asset Seller or other entity specified
in the related Prospectus Supplement will make certain representations and
warranties in the applicable Agreement or certain representations and warranties
will be assigned to the Trustee with respect to any Mortgage Loans that are
secured by an interest in a leasehold estate. Such representation and
warranties, if applicable, will be set forth in the Prospectus Supplement.

COOPERATIVE LOANS

     If specified in the Prospectus Supplement relating to a Series of Offered
Securities, the Mortgage Loans may also consist of cooperative apartment loans
("COOPERATIVE LOANS") secured by security interests in shares issued by a
cooperative housing corporation (a "COOPERATIVE") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.

     Each Cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
Cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the Cooperative's apartment building or obtaining of
capital by the Cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that Cooperative is the

                                       60
<PAGE>
landlord are generally subordinate to the interest of the holder of a blanket
mortgage and to the interest of the holder of a land lease. If the Cooperative
is unable to meet the payment obligations (i) arising under a blanket mortgage,
the mortgagee holding a blanket mortgage could foreclose on that mortgage and
terminate all subordinate proprietary leases and occupancy agreements or
(ii) arising under its land lease, the holder of the landlord's interest under
the land lease could terminate it and all subordinate proprietary leases and
occupancy agreements. Also, a blanket mortgage on a cooperative may provide
financing in the form of a mortgage that does not fully amortize, with a
significant portion of principal being due in one final payment at maturity. The
inability of the Cooperative to refinance a mortgage and its consequent
inability to make such final payment could lead to foreclosure by the mortgagee.
Similarly, a land lease has an expiration date and the inability of the
Cooperative to extend its term or, in the alternative, to purchase the land
could lead to termination of the Cooperative's interest in the property and
termination of all proprietary leases and occupancy agreement. In either event,
a foreclosure by the holder of a blanket mortgage or the termination of the
underlying lease could eliminate or significantly diminish the value of any
collateral held by the lender that financed the purchase by an individual tenant
stockholder of cooperative shares or, in the case of the Mortgage Loans, the
collateral securing the Cooperative Loans.

     The Cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a Cooperative must make a monthly payment to the
Cooperative representing such tenant-stockholder's pro rata share of the
Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights are financed through
a Cooperative Loan evidenced by a promissory note and secured by an assignment
of and a security interest in the occupancy agreement or proprietary lease and a
security interest in the related Cooperative shares. The lender generally takes
possession of the share certificate and a counterpart of the proprietary lease
or occupancy agreement and a financing statement covering the proprietary lease
or occupancy agreement and the cooperative shares is filed in the appropriate
state and local offices to perfect the lender's interest in its collateral.
Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative shares. See "Foreclosure--Cooperative
Loans" below.

LAND SALE CONTRACTS

     Under an installment land sale contract for the sale of real estate (a
"land sale contract") the contract seller (hereinafter referred to as the
"CONTRACT LENDER") retains legal title to the property and enters into an
agreement with the contract purchaser (hereinafter referred to as the "CONTRACT
BORROWER") for the payment of the purchase price, plus interest, over the term
of the land sale contract. Only after full performance by the borrower of the
contract is the contract lender obligated to convey title to the real estate to
the purchaser. As with mortgage or deed of trust financing, during the effective
period of the land sale contract, the contract borrower is responsible for
maintaining the property in good condition and for paying real estate taxes,
assessments and hazard insurance premiums associated with the property.

     The method of enforcing the rights of the contract lender under an
installment contract varies on a state-by-state basis depending upon the extent
to which state courts are willing, or able pursuant to state statute, to enforce
the contract strictly according to its terms. The terms of land sale contracts
generally provide that upon default by the contract borrower, the borrower loses
his or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The contract
lender in such a situation does not have to foreclose in order to obtain title
to the property, although in some cases a quiet title action is in order if the
contract borrower has filed the land sale contract in local land records and an
ejectment action may be necessary to recover possession. In a few states,
particularly in cases of contract borrower default during the early years of a
land sale contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under land sale contracts from the harsh consequences of forfeiture.
Under such statues, a judicial contract may be reinstated upon full payment of
the default amount and the borrower may have a post-foreclosure

                                       61
<PAGE>
statutory redemption right. In other states, courts in equity may permit a
contract borrower with significant investment in the property under a land sale
contract for the sale of real estate to share the proceeds of sale of the
property after the indebtedness is repaid or may otherwise refuse to enforce the
forfeiture clause. Nevertheless, generally speaking, the contract lender's
procedures for obtaining possession and clear title under a land sale contract
for the sale of real estate in a given state are simpler and less time consuming
and costly than are the procedures for foreclosing and obtaining clear title to
a mortgaged property.

FORECLOSURE

  General

     Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

     Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are judicial
foreclosure and non-judicial foreclosure pursuant to a power of sale granted in
the mortgage instrument. There are several other foreclosure procedures
available in some states that are either infrequently used or available only in
certain limited circumstances, such as strict foreclosure.

  Judicial Foreclosure

     A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. Such sales are made in accordance with procedures that
vary from state to state.

  Equitable Limitations on Enforceability of Certain Provisions

     United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

  Non-Judicial Foreclosure/Power of Sale

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be contained
in any other type of mortgage instrument. A power of sale allows a non-judicial
public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any

                                       62
<PAGE>
default by the mortgagor under the terms of the mortgage note or the mortgage
instrument and after notice of sale is given in accordance with the terms of the
mortgage instrument, as well as applicable state law. In some states, prior to
such sale, the trustee under a deed of trust must record a notice of default and
notice of sale and send a copy to the mortgagor and to any other party who has
recorded a request for a copy of a notice of default and notice of sale. In
addition, in some states the trustee must provide notice to any other party
having an interest of record in the real property, including junior lienholders.
A notice of sale must be posted in a public place and, in most states, published
for a specified period of time in one or more newspapers. The mortgagor or
junior lienholder may then have the right, during a reinstatement period
required in some states, to cure the default by paying the entire actual amount
in arrears (without acceleration) plus the expenses incurred in enforcing the
obligation. In other states, the mortgagor or the junior lienholder is not
provided a period to reinstate the loan, but has only the right to pay off the
entire debt to prevent the foreclosure sale. Generally, the procedure for public
sale, the parties entitled to notice, the method of giving notice and the
applicable time periods are governed by state law and vary among the states.
Foreclosure of a deed to secure debt is also generally accomplished by a
non-judicial sale similar to that required by a deed of trust, except that the
lender or its agent, rather than a trustee, is typically empowered to perform
the sale in accordance with the terms of the deed to secure debt and applicable
law.

  Public Sale

     A third party may be unwilling to purchase a mortgaged property at a public
sale because of the difficulty in determining the value of such property at the
time of sale, due to, among other things, redemption rights which may exist and
the possibility of physical deterioration of the property during the foreclosure
proceedings. For these reasons, it is common for the lender to purchase the
mortgaged property for an amount equal to or less than the underlying debt and
accrued and unpaid interest plus the expenses of foreclosure. Generally, state
law controls the amount of foreclosure costs and expenses which may be recovered
by a lender. Thereafter, subject to the mortgagor's right in some states to
remain in possession during a redemption period, if applicable, the lender will
become the owner of the property and have both the benefits and burdens of
ownership of the mortgaged property. For example, the lender will become
obligated to pay taxes, obtain casualty insurance and to make such repairs at
its own expense as are necessary to render the property suitable for sale. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the lender's investment in the property. Moreover, a lender commonly
incurs substantial legal fees and court costs in acquiring a mortgaged property
through contested foreclosure and/or bankruptcy proceedings. Generally, state
law controls the amount of foreclosure expenses and costs, including attorneys'
fees, that may be recovered by a lender.

     A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those Mortgage Loans, if any, that are junior mortgage loans, if the lender
purchases the property the lender's title will be subject to all senior
mortgages, prior liens and certain governmental liens.

     The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

                                       63
<PAGE>
  Rights of Redemption

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

     Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than three calendar years
following the year the Trust Fund acquired the property. With respect to a
Series of Securities for which an election is made to qualify the Trust Fund or
a part thereof as a REMIC, the applicable Agreement will permit foreclosed
property to be held for more than such period of time if the IRS grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions. The applicability of these
limitations if a FASIT election is made with respect to all or a part of the
Trust Fund will be described in the applicable Prospectus Supplement.

  Cooperative Loans

     The Cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's certificate of incorporation and by-laws, as well as
the proprietary lease or occupancy agreement, and may be canceled by the
Cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.

                                       64
<PAGE>
     Recognition agreements also provide that in the event of a foreclosure on a
Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

     In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the UCC and the security
agreement relating to those shares. Article 9 of the UCC requires that a sale be
conducted in a "commercially reasonable" manner. Whether a foreclosure sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining commercial reasonableness, a court will look to the
notice given the debtor and the method, manner, time, place and terms of the
foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency.

     In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property subject
to rent control and rent stabilization laws which apply to certain tenants who
elected to remain in a building so converted.

JUNIOR MORTGAGES

     Some of the Mortgage Loans may be secured by junior mortgages or deeds of
trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" herein.

     Furthermore, because the terms of the junior mortgage or deed of trust are
subordinate to the terms of the first mortgage or deed of trust, in the event of
a conflict between the terms of the first mortgage or deed of trust and the
junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the mortgagor or trustor to
perform any of its obligations, the senior mortgagee or beneficiary, subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the obligation itself. Generally, all sums so expended by the mortgagee or
beneficiary become part of the indebtedness secured by the mortgage or deed of
trust. To the extent a first mortgagee expends such sums, such sums will
generally have priority over all sums due under the junior mortgage.

RIGHTS OF REDEMPTION

     The purposes of a foreclosure action are to enable the mortgagee to realize
upon its security and to bar the mortgagor, and all persons who have an interest
in the property which is subordinate to the mortgage being foreclosed, from
exercise of their "equity of redemption." The doctrine of equity of redemption
provides that, until the property covered by a mortgage has been sold in
accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

                                       65
<PAGE>
     The equity of redemption is a common-law (non-statutory) right which exists
prior to completion of the foreclosure, is not waivable by the mortgagor, must
be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

ANTI-DEFICIENCY LEGISLATION, THE BANKRUPTCY CODE AND OTHER LIMITATIONS ON
LENDERS

     Certain states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment would be a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a judicial sale to the excess of the outstanding debt
over the fair market value of the property at the time of the public sale. The
purpose of these statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large deficiency judgment against the former borrower as a
result of low or no bids at the judicial sale.

     In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the United States Bankruptcy
Code, 11 U.S.C. Sections 101 et seq. (the "BANKRUPTCY CODE"), and state laws
affording relief to debtors may interfere with or affect the ability of a
secured mortgage lender to obtain payment of a mortgage loan, to realize upon
collateral and/or enforce a deficiency judgment. For example, under the
Bankruptcy Code, virtually all actions (including foreclosure actions and
deficiency judgment proceedings) are automatically stayed upon the filing of a
bankruptcy petition, and, usually, no interest or principal payments are made
during the course of the bankruptcy case. Foreclosure of an interest in real
property of a debtor in a case under the Bankruptcy Code can typically occur
only if the bankruptcy court vacates the stay; an action the court may be
reluctant to take, particularly if the debtor has the prospect of restructuring
his or her debts and the mortgage collateral is not deteriorating in value. The
delay and the consequences thereof caused by such automatic stay can be
significant. Also, under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a junior lienor (a subordinate lender secured by a
mortgage on the property) may stay a senior lender from taking action to
foreclose.

     A homeowner may file for relief under the Bankruptcy code under any of
three different chapters of the Bankruptcy code. Under Chapter 7, the assets of
the debtor are liquidated and a lender secured by a lien may "bid in" (i.e., bid
up to the amount of the debt) at the sale of the asset. See "--Foreclosure." A
homeowner may also file for relief under Chapter 11 of the bankruptcy code and
reorganize his or her debts through his or her reorganization plan.
Alternatively, a homeowner may file for relief under Chapter 13 of the
Bankruptcy Code and address his or her debts in a rehabilitation plan. (Chapter
13 is often referred to as the "wage earner chapter" or "consumer chapter"
because most individuals seeking to restructure their debts file for relief
under Chapter 13 rather than under Chapter 11.)

     The Bankruptcy Code permits a mortgage loan that is secured by property
that does not consist solely of the debtor's principal residence to be modified
without the consent of the lender provided certain substantive and procedural
safeguards are met. Under the Bankruptcy Code, the lender's security interest
may be reduced to the then-current value of the property as determined by the
court if the value is less than the amount due on the loan, thereby leaving the
lender as a general unsecured creditor for the difference between the value of
the collateral and the outstanding balance of the mortgage loan. A borrower's
unsecured indebtedness will typically be

                                       66
<PAGE>
discharged in full upon payment of a substantially reduced amount. Other
modifications to a mortgage loan may include a reduction in the amount of each
scheduled payment, which reduction may result from a reduction in the rate of
interest, an alteration of the repayment schedule, an extension of the final
maturity date, and/or a reduction in the outstanding balance of the secured
portion of the loan. In certain circumstances, subject to the court's approval,
a debtor in a case under Chapter 11 of the Bankruptcy Code may have the power to
grant liens senior to the lien of a mortgage.

     A reorganization plan under Chapter 11 and a rehabilitation plan under
Chapter 13 of the Bankruptcy Code may each allow a debtor to cure a default with
respect to a mortgage loan on such debtor's residence by paying arrearages over
a period of time and to deaccelerate and reinstate the original mortgage loan
payment schedule, even though the lender accelerated the loan and a final
judgment of foreclosure had been entered in state court (provided no sale of the
property had yet occurred) prior to the filing of the debtor's petition under
the Bankruptcy Code. Under a Chapter 13 plan, curing of defaults must be
accomplished within the five year maximum term permitted for repayment plans,
such term commencing when the repayment plan becomes effective, while defaults
may be cured over a longer period of time under a Chapter 11 plan of
reorganization.

     Generally, a repayment plan in a case under Chapter 13 and a plan of
reorganization under Chapter 11 may not modify the claim of a mortgage lender if
the borrower elects to retain the property, the property is the borrower's
principal residence and the property is the lender's only collateral. Certain
courts have allowed modifications when the mortgage loan is secured both by the
debtor's principal residence and by collateral that is not "inextricably bound"
to the real property, such as appliances, machinery, or furniture.

     The general protection for mortgages secured only by the debtor's principal
residence is not applicable in a case under Chapter 13 if the last payment on
the original payment schedule is due before the final date for payment under the
debtor's Chapter 13 plan (which date could be up to five years after the debtor
emerges from bankruptcy). Under several recently decided cases, the terms of
such a loan can be modified in the manner described above. While these decisions
are contrary to the holding in a prior case by a senior appellate court, it is
possible that the later decisions will become the accepted interpretation in
view of the language of the applicable statutory provision. If this
interpretation is adopted by a court considering the treatment in a Chapter 13
repayment plan of a Mortgage Loan, it is possible that the Mortgage Loan could
be modified.

     State statutes and general principles of equity may also provide a
mortgagor with means to halt a foreclosure proceeding or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise accept.

     In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor under the related mortgage loan prior to the
bankruptcy or similar proceeding. Payments on long-term debt may be protected
from recovery as preferences if they are payments in the ordinary course of
business made on debts incurred in the ordinary course of business or if the
value of the collateral exceeds the debt at the time of payment. Whether any
particular payment would be protected depends upon the facts specific to a
particular transaction.

     A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. Moreover, the laws of certain states also give priority
to certain tax and mechanics liens over the lien of a mortgage. Under the
Bankruptcy Code, if the court finds that actions of the mortgagee have been
unreasonable and inequitable, the lien of the related mortgage may be
subordinated to the claims of unsecured creditors.

     The National Bankruptcy Review Commission (the "BANKRUPTCY COMMISSION"), an
independent commission established under the Bankruptcy Reform Act of 1994 to
study issues and make recommendations relating to the Bankruptcy Code, delivered
its report to the President and Congress in October, 1997. The Bankruptcy
Commission recommended in its report that the Bankruptcy Code be amended to
treat any claim secured only by a junior lien on a borrower's principal
residence as unsecured to the extent that the amount of such claim exceeds the
appraised value of the mortgaged property at the date of origination of the loan
minus the value of all senior liens. If such a change in the Bankruptcy Code
were to be enacted, and if such change were to apply to loans originated prior
to enactment, a substantial number of the Mortgage Loans in a Trust could be
treated, in whole or in part, as unsecured debt in a case under Chapter 13 of
the Bankruptcy Code. As a consequence, borrowers who become Chapter 13 debtors
could have substantially less incentive to make arrangements for repayment of
the Mortgage Loans, and there is, accordingly, a significant risk that the
recovery

                                       67
<PAGE>
on such Mortgage Loans would be materially less than the outstanding balance of
such Mortgage Loans, or that there could be no recovery.

     The Bankruptcy Commission recommendation described was not incorporated in
bankruptcy reform legislation that was passed by the House of Representatives in
June 1998. There can be no assurance, however, that such proposal would not be
enacted in other legislation.

     Bankruptcy reform legislation being considered by the Senate would amend
the Bankruptcy Code (such amendment, the "TILA AMENDMENT") to authorize
bankruptcy court judges to disallow claims based on secured debt if the creditor
failed to comply with certain provisions of the federal Truth in Lending Act. As
most recently proposed, such provision would apply retroactively to secured debt
incurred by a debtor prior to the date of effectiveness of such legislation,
including the Mortgage Loans. The House bill does not include a comparable
provision as of the date hereof. If the TILA Amendment were to become law, a
violation of the Truth in Lending act with respect to a Mortgage Loan could
result in a total loss with respect to such loan in a bankruptcy proceeding. Any
such violation would be a breach of representation and warranty of the
depositor, and the depositor would be obligated to repurchase such Mortgage Loan
as described herein.

     Various proposals to amend the Bankruptcy Code in ways that could adversely
affect the value of the Mortgage Loans in a trust have been considered by
Congress, and more such proposed legislation may be considered in the future. No
assurance can be given that any particular proposal will or will not be enacted
into law, or that any provision so enacted will not differ materially from the
proposals described above.

     The Bankruptcy Code provides priority to certain tax liens over the lien of
the mortgage. In addition, substantive requirements are imposed upon mortgage
lenders in connection with the origination and the servicing of mortgage loans
by numerous federal and some state consumer protection laws. These laws include
the federal Truth-in-Lending Act, Real Estate Settlement Procedures Act, Equal
Credit Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act, and
related statutes. These federal laws impose specific statutory liabilities upon
lenders who originate mortgage loans and who fail to comply with the provisions
of the applicable laws. In some cases, this liability may affect assignees of
the Mortgage Loans.

ENFORCEABILITY OF CERTAIN PROVISIONS

     Standard forms of note, mortgage and deed of trust generally contain
provisions obligating the borrower to pay a late charge if payments are not
timely made and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon late charges which a lender may collect
from a borrower for delinquent payments. Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.

ENVIRONMENTAL CONSIDERATIONS

     A lender may be subject to unforeseen environmental risks when taking a
security interest in real or personal property. Property subject to such a
security interest may be subject to federal, state, and local laws and
regulations relating to environmental protection. Such laws may regulate, among
other things: emissions of air pollutants; discharges of wastewater or storm
water; generation, transport, storage or disposal of hazardous waste or
hazardous substances; operation, closure and removal of underground storage
tanks; removal and disposal of asbestos-containing materials; management of
electrical or other equipment containing polychlorinated biphenyls ("PCBS").
Failure to comply with such laws and regulations may result in significant
penalties, including civil and criminal fines. Under the laws of certain states,
environmental contamination on a property may give rise to a lien on the
property to ensure the availability and/or reimbursement of cleanup costs.
Generally all subsequent liens on such property are subordinated to such a lien
and, in some states, even prior recorded liens are subordinated to such liens
("SUPERLIENS"). In the latter states, the security interest of the Trustee in a
property that is subject to such Superlien could be adversely affected.

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act, as amended ("CERCLA"), and under state law in certain states, a
secured party which takes a deed in lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, operates a mortgaged property or undertakes
certain types of activities that may constitute management of the mortgaged
property may become liable in certain circumstances for the costs of remedial
action ("CLEANUP COSTS") if hazardous wastes or hazardous substances

                                       68
<PAGE>
have been released or disposed of on the property. Such Cleanup Costs may be
substantial. CERCLA imposes strict, as well as joint and several liability for
environmental remediation and/or damage costs on several classes of "potentially
responsible parties," including current "owners and/or operators" of property,
irrespective of whether those owners or operators caused or contributed to the
contamination on the property. In addition, owners and operators of properties
that generate hazardous substances that are disposed of at other "off-site"
locations may be held strictly, jointly and severally liable for environmental
remediation and/or damages at those off-site locations. Many states also have
laws that are similar to CERCLA. Liability under CERCLA or under similar state
law could exceed the value of the property itself as well as the aggregate
assets of the property owner.

     The law is unclear as to whether and under what precise circumstances
cleanup costs, or the obligation to take remedial actions, could be imposed on a
secured lender such as the Trust Fund. Under the laws of some states and under
CERCLA, a lender may be liable as an "owner or operator" for costs of addressing
releases or threatened releases of hazardous substances on a mortgaged property
if such lender or its agents or employees have "participated in the management"
of the operations of the borrower, even though the environmental damage or
threat was caused by a prior owner or current owner or operator or other third
party. Excluded from CERCLA's definition of "owner or operator" is a person "who
without participating in the management of . . . [the] facility, holds indicia
of ownership primarily to protect his security interest" (the "SECURED-CREDITOR
EXEMPTION"). This exemption for holders of a security interest such as a secured
lender applies only to the extent that a lender seeks to protect its security
interest in the contaminated facility or property. Thus, if a lender's
activities begin to encroach on the actual management of such facility or
property, the lender faces potential liability as an "owner or operator" under
CERCLA. Similarly, when a lender forecloses and takes title to a contaminated
facility or property, the lender may incur potential CERCLA liability in various
circumstances, including among others, when it holds the facility or property as
an investment (including leasing the facility or property to a third party),
fails to market the property in a timely fashion or fails to properly address
environmental conditions at the property or facility.

     The Resource Conservation and Recovery Act, as amended ("RCRA"), contains a
similar secured-creditor exemption for those lenders who hold a security
interest in a petroleum underground storage tank ("UST") or in real estate
containing a UST, or that acquire title to a petroleum UST or facility or
property on which such a UST is located. As under CERCLA, a lender may lose its
secured-creditor exemption and be held liable under RCRA as a UST owner or
operator if such lender or its employees or agents participate in the management
of the UST. In addition, if the lender takes title to or possession of the UST
or the real estate containing the UST, under certain circumstances the
secured-creditor exemption may be deemed to be unavailable.

     A decision in May 1990 of the United States Court of Appeals for the
Eleventh Circuit in United States v. Fleet Factors Corp. very narrowly construed
CERCLA's secured-creditor exemption. The court's opinion suggested that a lender
need not have involved itself in the day-to-day operations of the facility or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather, liability could attach to a lender if its involvement with the
management of the facility were broad enough to support the inference that the
lender had the capacity to influence the borrower's treatment of hazardous
waste. The court added that a lender's capacity to influence such decisions
could be inferred from the extent of its involvement in the facility's financial
management. A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in In re Bergsoe Metal Corp., apparently disagreeing with, but not
expressly contradicting, the Fleet Factors court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of the
lender.

     Court decisions have taken varying views of the scope of the
secured-creditor exemption, leading to administrative and legislative efforts to
provide guidance to lenders on the scope of activities that would trigger CERCLA
and/or RCRA liability. Until recently, these efforts have failed to provide
substantial guidance.

     On September 28, 1996, Congress enacted, and on September 30, 1996 the
President signed into law the Asset Conservation Lender Liability and Deposit
Insurance Protection Act of 1996 (the "ASSET CONSERVATION ACT"). The Asset
Conservation Act was intended to clarify the scope of the secured creditor
exemption. This legislation more clearly defines the kinds of activities that
would constitute "participation in management" and that therefore would trigger
liability for secured parties under CERCLA. It also identified certain
activities that ordinarily would not trigger liability, provided, however, that
such activities did not otherwise rise to the level of

                                       69
<PAGE>
"participation in management." The Asset Conservation Act specifically reverses
the Fleet Factors "capacity to influence" standard. The Asset Conservation Act
also provides additional protection against liability in the event of
foreclosure. However, since the courts have not yet had the opportunity to
interpret the new statutory provisions, the scope of the additional protections
offered by the Asset Conservation Act is not fully defined. It also is important
to note that the Asset Conservation Act does not offer complete protection to
lenders and that the risk of liability remains.

     If a secured lender does become liable, it may be entitled to bring an
action for contribution against the owner or operator who created the
environmental contamination or against some other liable party, but that person
or entity may be bankrupt or otherwise judgment-proof. It is therefore possible
that cleanup or other environmental liability costs could become a liability of
the Trust Fund and occasion a loss to the Trust Fund and to Securityholders in
certain circumstances. The new secured creditor amendments to CERCLA, also,
would not necessarily affect the potential for liability in actions by either a
state or a private party under other federal or state laws which may impose
liability on "owners or operators" but do not incorporate the secured-creditor
exemption.

     Traditionally, residential mortgage lenders have not taken steps to
evaluate whether hazardous wastes or hazardous substances are present with
respect to any mortgaged property prior to the origination of the mortgage loan
or prior to foreclosure or accepting a deed-in-lieu of foreclosure. Neither the
Depositor nor any Servicer makes any representations or warranties or assumes
any liability with respect to: environmental conditions of such Mortgaged
Property; the absence, presence or effect of hazardous wastes or hazardous
substances on, near or emanating from such Mortgaged Property; the impact on
Securityholders of any environmental condition or presence of any substance on
or near such Mortgaged Property; or the compliance of any Mortgaged Property
with any environmental laws. In addition, no agent, person or entity otherwise
affiliated with the Depositor is authorized or able to make any such
representation, warranty or assumption of liability relative to any such
Mortgaged Property.

DUE-ON-SALE CLAUSES

     Unless the related Prospectus Supplement indicates otherwise, the Mortgage
Loans will contain due-on-sale clauses. These clauses generally provide that the
lender may accelerate the maturity of the loan if the mortgagor sells, transfers
or conveys the related Mortgaged Property. The enforceability of due-on-sale
clauses has been the subject of legislation or litigation in many states and, in
some cases, the enforceability of these clauses was limited or denied. However,
with respect to certain loans the Garn-St. Germain Depository Institutions Act
of 1982 preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limited exceptions.
Due-on-sale clauses contained in mortgage loans originated by federal savings
and loan associations of federal savings banks are fully enforceable pursuant to
regulations of the United States Federal Home Loan Bank Board, as succeeded by
the Office of Thrift Supervision, which preempt state law restrictions on the
enforcement of such clauses. Similarly, "due-on-sale" clauses in mortgage loans
made by national banks and federal credit unions are now fully enforceable
pursuant to preemptive regulations of the Comptroller of the Currency and the
National Credit Union Administration, respectively.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St. Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

                                       70
<PAGE>
PREPAYMENT CHARGES

     Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-occupied,
it is anticipated that prepayment charges may not be imposed with respect to
many of the Mortgage Loans. The absence of such a restraint on prepayment,
particularly with respect to fixed rate Mortgage Loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirement of
such loans.

SUBORDINATE FINANCING

     Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("TITLE V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that expressly rejects
application of the federal law. In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

     The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for
inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.

     Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

                                       71
<PAGE>
ALTERNATIVE MORTGAGE INSTRUMENTS

     Alternative mortgage instruments, including adjustable rate mortgage loans
and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St. Germain Act ("TITLE VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations.
Title VIII provides that any state may reject applicability of the provisions of
Title VIII by adopting, prior to October 15, 1985, a law or constitutional
provision expressly rejecting the applicability of such provisions. Certain
states have taken such action.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "RELIEF ACT"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of the Servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related Series of Securities, and would not
be covered by advances. Such shortfalls will be covered by the Credit Support
provided in connection with such Securities only to the extent provided in the
related Prospectus Supplement. In addition, the Relief Act imposes limitations
that would impair the ability of the Servicer to foreclose on an affected
Mortgage Loan during the mortgagor's period of active duty status, and, under
certain circumstances, during an additional three month period thereafter. Thus,
in the event that such a Mortgage Loan goes into default, there may be delays
and losses occasioned thereby.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "CRIME
CONTROL ACT"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property," including
the holders of mortgage loans.

     A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.

                                       72
<PAGE>
                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Contracts. Because such legal aspects
are governed primarily by applicable state law (which laws may differ
substantially), the summaries do not purport to be complete nor to reflect the
laws of any particular state, nor to encompass the laws of all states in which
the security for the Contracts is situated. The summaries are qualified in their
entirety by reference to the appropriate laws of the states in which Contracts
may be originated.

GENERAL

     As a result of the assignment of the Contracts to the Trustee, the Trustee
will succeed collectively to all of the rights (including the right to receive
payment on the Contracts) of the obligee under the Contracts. Each Contract
evidences both (a) the obligation of the obligor to repay the loan evidenced
thereby, and (b) the grant of a security interest in the Manufactured Home to
secure repayment of such loan. Certain aspects of both features of the Contracts
are described more fully below.

     The Contracts generally are "chattel paper" as defined in the UCC in effect
in the states in which the Manufactured Homes initially were registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the applicable
Agreement, the Servicer will transfer physical possession of the Contracts to
the Trustee or its custodian or may retain possession of the Contracts as
custodian for the Trustee. In addition, the Servicer will make an appropriate
filing of a UCC-1 financing statement in the appropriate states to give notice
of the Trustee's ownership of the Contracts. The Contracts will be stamped or
marked otherwise to reflect their assignment from the Company to the Trustee
only if provided in the related Prospectus Supplement. Therefore, if, through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Contracts without notice of such assignment, the
Trustee's interest in Contracts could be defeated.

SECURITY INTERESTS IN THE MANUFACTURED HOMES

     The Manufactured Homes securing the Contracts may be located in all 50
states. Security interests in manufactured homes may be perfected either by
notation of the secured party's lien on the certificate of title or by delivery
of the required documents and payment of a fee to the state motor vehicle
authority, depending on state law. In some nontitle states, perfection pursuant
to the provisions of the UCC is required. The Asset Seller may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered. In the event the Asset Seller fails, due to clerical error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the Asset Seller may not have a first priority security
interest in the Manufactured Home securing a Contract. As manufactured homes
have become larger and often have been attached to their sites without any
apparent intention to move them, courts in many states have held that
manufactured homes, under certain circumstances, may become subject to real
estate title and recording laws. As a result, a security interest in a
manufactured home could be rendered subordinate to the interests of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws, the holder of the security interest must file either a "fixture filing"
under the provisions of the UCC or a real estate mortgage under the real estate
laws of the state where the home is located. These filings must be made in the
real estate records office of the county where the home is located.
Substantially all of the Contracts contain provisions prohibiting the borrower
from permanently attaching the Manufactured Home to its site. So long as the
borrower does not violate this agreement, a security interest in the
Manufactured Home will be governed by the certificate of title laws or the UCC,
and the notation of the security interest on the certificate of title or the
filing of a UCC financing statement will be effective to maintain the priority
of the security interest in the Manufactured Home. If, however, a Manufactured
Home is permanently attached to its site, other parties could obtain an interest
in the Manufactured Home which is prior to the security interest originally
retained by the Asset Seller and transferred to the Depositor. With respect to a
Series of Securities and if so described in the related Prospectus Supplement,
the Servicer may be required to perfect a security interest in the Manufactured
Home under applicable real estate laws. The Warranting Party will represent that
as of the date of the sale to the Depositor it has obtained a perfected first
priority security interest

                                       73
<PAGE>
by proper notation or delivery of the required documents and fees with respect
to substantially all of the Manufactured Homes securing the Contracts.

     The Depositor will cause the security interests in the Manufactured Homes
to be assigned to the Trustee on behalf of the Securityholders. The Depositor or
the Trustee will amend the certificates of title (or file UCC-3 statements) to
identify the Trustee as the new secured party, and will deliver the certificates
of title to the Trustee or note thereon the interest of the Trustee only if
specified in the related Prospectus Supplement. Accordingly, the Asset Seller
(or other originator of the Contracts) will continue to be named as the secured
party on the certificates of title relating to the Manufactured Homes. In some
states, such assignment is an effective conveyance of such security interest
without amendment of any lien noted on the related certificate of title and the
new secured party succeeds to Servicer's rights as the secured party. However,
in some states, in the absence of an amendment to the certificate of title (or
the filing of a UCC-3 statement), such assignment of the security interest in
the Manufactured Home may not be held effective or such security interests may
not be perfected and in the absence of such notation or delivery to the Trustee,
the assignment of the security interest in the Manufactured Home may not be
effective against creditors of the Asset Seller (or such other originator of the
Contracts) or a trustee in bankruptcy of the Asset Seller (or such other
originator).

     In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Asset Seller
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Securityholders against the rights of subsequent purchasers of a Manufactured
Home or subsequent lenders who take a security interest in the Manufactured
Home. If there are any Manufactured Homes as to which the security interest
assigned to the Trustee is not perfected, such security interest would be
subordinate to, among others, subsequent purchasers for value of Manufactured
Homes and holders of perfected security interests. There also exists a risk in
not identifying the Trustee as the new secured party on the certificate of title
that, through fraud or negligence, the security interest of the Trustee could be
released.

     In the event that the owner of a Manufactured Home moves it to a state
other than the state in which such Manufactured Home initially is registered,
under the laws of most states the perfected security interest in the
Manufactured Home would continue for four months after such relocation and
thereafter only if and after the owner re-registers the Manufactured Home in
such state. If the owner were to relocate a Manufactured Home to another state
and not re-register the Manufactured Home in such state, and if steps are not
taken to re-perfect the Trustee's security interest in such state, the security
interest in the Manufactured Home would cease to be perfected. A majority of
states generally require surrender of a certificate of title to re-register a
Manufactured Home; accordingly, the Servicer must surrender possession if it
holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Asset Seller (or other originator) would receive notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly, the Trustee would have the opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured housing contracts, the Servicer takes steps to effect such
re-perfection upon receipt of notice of re-registration or information from the
obligor as to relocation. Similarly, when an obligor under a manufactured
housing contract sells a manufactured home, the Servicer must surrender
possession of the certificate of title or, if it is noted as lienholder on the
certificate of title, will receive notice as a result of its lien noted thereon
and accordingly will have an opportunity to require satisfaction of the related
manufactured housing conditional sales contract before release of the lien.
Under the applicable Agreement, the Servicer is obligated to take such steps, at
the Servicer's expense, as are necessary to maintain perfection of security
interests in the Manufactured Homes.

     Under the laws of most states, liens for repairs performed on a
Manufactured Home and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
applicable Agreement that it has no knowledge of any such liens with respect to
any Manufactured Home securing payment on any Contract. However, such liens
could arise at any time during the term of a Contract. No notice will be given
to the Trustee or Securityholders in the event such a lien arises.

                                       74
<PAGE>
ENFORCEMENT OF SECURITY INTERESTS IN MANUFACTURED HOMES

     The Servicer on behalf of the Trustee, to the extent required by the
applicable Agreement, may take action to enforce the Trustee's security interest
with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such defaulted Contracts. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit so that the debtor may
redeem at or before such resale. In the event of such repossession and resale of
a Manufactured Home, the Trustee would be entitled to be paid out of the sale
proceeds before such proceeds could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently perfected security interests
or, thereafter, to the debtor.

     Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency judgment from a debtor for any deficiency on repossession and
resale of the manufactured home securing such debtor's loan. However, some
states impose prohibitions or limitations on deficiency judgments, and in many
cases the defaulting borrower would have no assets with which to pay a judgment.

     Certain other statutory provisions, including federal and state bankruptcy
and insolvency laws and general equitable principles, may limit or delay the
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     The terms of the Relief Act apply to an obligor on a Contract as described
for a mortgagor on a Mortgage Loan under "Certain Legal Aspects of Mortgage
Loans--Soldiers' and Sailors' Civil Relief Act of 1940."

CONSUMER PROTECTION LAWS

     The so-called "Holder-in-Due-Course" rule of the Federal Trade Commission
is intended to defeat the ability of the transferor of a consumer credit
contract which is the seller of goods which gave rise to the transaction (and
certain related lenders and assignees) to transfer such contract free of notice
of claims by the debtor thereunder. The effect of this rule is to subject the
assignee of such a contract to all claims and defenses which the debtor could
assert against the seller of goods. Liability under this rule is limited to
amounts paid under a Contract; however, the obligor also may be able to assert
the rule to set off remaining amounts due as a defense against a claim brought
by the Trustee against such obligor. Numerous other federal and state consumer
protection laws impose requirements applicable to the origination and lending
pursuant to the Contracts, including the Truth in Lending Act, the Federal Trade
Commission Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the
Equal Credit Opportunity Act, the Fair Debt Collection Practices Act and the
Uniform Consumer Credit Code. In the case of some of these laws, the failure to
comply with their provisions may affect the enforceability of the related
Contract.

TRANSFERS OF MANUFACTURED HOMES; ENFORCEABILITY OF DUE-ON-SALE CLAUSES

     The Contracts, in general, prohibit the sale or transfer of the related
Manufactured Homes without the consent of the Servicer and permit the
acceleration of the maturity of the Contracts by the Servicer upon any such sale
or transfer that is not consented to. Generally, it is expected that the
Servicer will permit most transfers of Manufactured Homes and not accelerate the
maturity of the related Contracts. In certain cases, the transfer may be made by
a delinquent obligor in order to avoid a repossession proceeding with respect to
a Manufactured Home.

     In the case of a transfer of a Manufactured Home after which the Servicer
desires to accelerate the maturity of the related Contract, the Servicer's
ability to do so will depend on the enforceability under state law of the

                                       75
<PAGE>
"due-on-sale" clause. The Garn-St. Germain Depositary Institutions Act of 1982
preempts, subject to certain exceptions and conditions, state laws prohibiting
enforcement of "due-on-sale" clauses applicable to the Manufactured Homes.
Consequently, in some states the Servicer may be prohibited from enforcing a
"due-on-sale" clause in respect of certain Manufactured Homes.

APPLICABILITY OF USURY LAWS

     Title V provides that, subject to the following conditions, state usury
limitations shall not apply to any loan which is secured by a first lien on
certain kinds of manufactured housing. The Contracts would be covered if they
satisfy certain conditions, among other things, governing the terms of any
prepayments, late charges and deferral fees and requiring a 30-day notice period
prior to instituting any action leading to repossession of or foreclosure with
respect to the related unit.

     Title V authorized any state to reimpose limitations on interest rates and
finance charges by adopting before April 1, 1983 a law or constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Asset Seller will represent that all of the Contracts comply with
applicable usury law.

                                       76
<PAGE>
                        FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following discussion represents the opinion of Cadwalader,
Wickersham & Taft, as to the anticipated material federal income tax
consequences of the purchase, ownership and disposition of the Securities
offered hereunder. This discussion is directed solely to Securityholders that
hold the Securities as capital assets within the meaning of Section 1221 of the
Code and does not purport to discuss all federal income tax consequences that
may be applicable to particular categories of investors, some of which (such as
banks, insurance companies and foreign investors) may be subject to special
rules. Further, the authorities on which this discussion, and the opinion
referred to below, are based are subject to change or differing interpretations,
which could apply retroactively. In addition to the federal income tax
consequences described herein, potential investors should consider the state and
local tax consequences, if any, of the purchase, ownership and disposition of
the Securities. See "State and Other Tax Consequences." Securityholders are
advised to consult their own tax advisors concerning the federal, state, local
or other tax consequences to them of the purchase, ownership and disposition of
the Securities offered hereunder.

     The following discussion addresses securities of four general types: (i)
securities ("REMIC SECURITIES") representing interests in a Trust Fund, or a
portion thereof, that the Trustee will elect to have treated as a REMIC under
Sections 860A through 860G (the "REMIC PROVISIONS") of the Code,
(ii) securities ("GRANTOR TRUST SECURITIES") representing interests in a Trust
Fund ("GRANTOR TRUST FUND") as to which no such election will be made,
(iii) securities ("PARTNERSHIP SECURITIES") representing interests in a Trust
Fund ("PARTNERSHIP TRUST FUND") which is treated as a partnership for federal
income tax purposes, and (iv) securities ("DEBT SECURITIES") representing
indebtedness of a Partnership Trust Fund for federal income tax purposes. The
Prospectus Supplement for each Series of Securities will indicate which of the
foregoing treatments will apply to such Series and, if a REMIC election (or
elections) will be made for the related Trust Fund, will identify all "regular
interests" and "residual interests" in the REMIC. For purposes of this tax
discussion, (i) references to a "Securityholder" or a "holder" are to the
beneficial owner of a Security, (ii) references to "REMIC POOL" are to an entity
or portion thereof as to which a REMIC election will be made and (iii) unless
indicated otherwise in the applicable Prospectus Supplement, references to
"Mortgage Loans" include Contracts. Except as set forth in the applicable
Prospectus Supplement, no REMIC election will be made with respect to Unsecured
Home Improvement Loans. The discussion below assumes that no election will be
made to treat the Trust Fund, or any portion thereof, as a FASIT under
Sections 860H through 860L of the Code. If a FASIT election is made for a
particular Series, the Prospectus Supplement for that Series will address the
material federal income tax consequences of such election. Securities issued
with respect to a Series for which a FASIT election has been made are referred
to herein as "FASIT SECURITIES."

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations issued thereunder (the "OID REGULATIONS"), and in
part upon the REMIC Provisions and the Treasury regulations issued thereunder
(the "REMIC REGULATIONS"). The OID Regulations do not adequately address certain
issues relevant to, and in some instances provide that they are not applicable
to, securities such as the Securities.

  Taxable Mortgage Pools

     Corporate income tax can be imposed on the net income of certain entities
issuing non-REMIC debt obligations secured by real estate mortgages ("TAXABLE
MORTGAGE POOLS"). Any entity other than a REMIC or a FASIT will be considered a
Taxable Mortgage Pool if (i) substantially all of the assets of the entity
consist of debt obligations and more than 50% of such obligations consist of
"real estate mortgages," (ii) such entity is the obligor under debt obligations
with two or more maturities, and (iii) under the terms of the debt obligations
on which the entity is the obligor, payments on such obligations bear a
relationship to payments on the obligations held by the entity. Furthermore, a
group of assets held by an entity can be treated as a separate Taxable Mortgage
Pool if the assets are expected to produce significant cash flow that will
support one or more of the entity's issues of debt obligations. The Depositor
generally will structure offerings of non-REMIC Securities to avoid the
application of the Taxable Mortgage Pool rules.

                                       77
<PAGE>
REMICS

  Classification of REMICs

     With respect to each Series of REMIC Securities, assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the related Trust
Fund (or each applicable portion thereof) will qualify as a REMIC and the REMIC
Securities offered with respect thereto will be considered to evidence ownership
of "regular interests" ("REGULAR SECURITIES") or "residual interests" ("RESIDUAL
SECURITIES") in that REMIC within the meaning of the REMIC Provisions.

     In order for the REMIC Pool to qualify as a REMIC, there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in the
Code. The REMIC Pool must fulfill an asset test, which requires that no more
than a de minimis portion of the assets of the REMIC Pool, as of the close of
the third calendar month beginning after the "STARTUP DAY" (which for purposes
of this discussion is the date of issuance of the REMIC Securities) and at all
times thereafter, may consist of assets other than "qualified mortgages" and
"permitted investments." The REMIC Regulations provide a safe harbor pursuant to
which the de minimis requirement will be met if at all times the aggregate
adjusted basis of the nonqualified assets is less than 1% of the aggregate
adjusted basis of all the REMIC Pool's assets. An entity that fails to meet the
safe harbor may nevertheless demonstrate that it holds no more than a de minimis
amount of nonqualified assets. A REMIC Pool also must provide "reasonable
arrangements" to prevent its residual interests from being held by "disqualified
organizations" or agents thereof and must furnish applicable tax information to
transferors or agents that violate this requirement. The Pooling and Servicing
Agreement with respect to each Series of REMIC Securities will contain
provisions meeting these requirements. See "--Taxation of Owners of Residual
Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Disqualified Organizations."

     A qualified mortgage is any obligation that is principally secured by an
interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is purchased by the REMIC Pool within a three-month period
thereafter pursuant to a fixed price contract in effect on the Startup Day.
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans,
and, generally, certificates of beneficial interest in a grantor trust that
holds mortgage loans and regular interests in another REMIC, such as lower-tier
regular interests in Tiered REMICs. The REMIC Regulations specify that loans
secured by timeshare interests, shares held by a tenant stockholder in a
cooperative housing corporation, and manufactured housing that qualifies as a
"single family residence" under Code section 25(e)(10) can be qualified
mortgages. A qualified mortgage includes a qualified replacement mortgage, which
is any property that would have been treated as a qualified mortgage if it were
transferred to the REMIC Pool on the Startup Day and that is received either
(i) in exchange for any qualified mortgage within a three-month period
thereafter or (ii) in exchange for a "defective obligation" within a two-year
period thereafter. A "defective obligation" includes (i) a mortgage in default
or as to which default is reasonably foreseeable, (ii) a mortgage as to which a
customary representation or warranty made at the time of transfer to the REMIC
Pool has been breached, (iii) a mortgage that was fraudulently procured by the
mortgagor, and (iv) a mortgage that was not in fact principally secured by real
property (but only if such mortgage is disposed of within 90 days of discovery).
A Mortgage Loan that is "defective" as described in clause (iv) that is not sold
or, if within two years of the Startup Day, exchanged, within 90 days of
discovery, ceases to be a qualified mortgage after such 90-day period.

     Permitted investments include cash flow investments, qualified reserve
assets, and foreclosure property. A cash flow investment is an investment,
earning a return in the nature of interest, of amounts received on or with
respect to qualified mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably required reserve maintained by the REMIC Pool to provide
for payments of expenses of the REMIC Pool or amounts due on the regular or
residual interests in the event of defaults (including delinquencies) on the
qualified mortgages, lower than expected reinvestment returns, prepayment
interest shortfalls and certain other contingencies. The reserve fund will be
disqualified if more than 30% of the gross income from the assets in such fund
for the year is derived from the sale or other disposition of property held for
less than three months, unless required to prevent a default on the regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced "promptly and appropriately" as payments on the Mortgage Loans
are received. Foreclosure property is real property acquired by the REMIC Pool
in connection with the default or imminent default of a qualified mortgage and
generally may not be held beyond

                                       78
<PAGE>
the close of the third calendar year beginning after the taxable year of
acquisition unless an extension is granted by the IRS.

     In addition to the foregoing requirements, the various interests in a REMIC
Pool also must meet certain requirements. All of the interests in a REMIC Pool
must be either of the following: (i) one or more Classes of regular interests or
(ii) a single class of residual interests on which distributions, if any, are
made pro rata. A regular interest is an interest in a REMIC Pool that is issued
on the Startup Day with fixed terms, is designated as a regular interest, and
unconditionally entitles the holder to receive a specified principal amount (or
other similar amount), and provides that interest payments (or other similar
amounts), if any, at or before maturity either are payable based on a fixed rate
or a qualified variable rate, or consist of a specified, nonvarying portion of
the interest payments on qualified mortgages. Such a specified portion may
consist of a fixed number of basis points, a fixed percentage of the total
interest, or a qualified variable rate, inverse variable rate or difference
between two fixed or qualified variable rates on some or all of the qualified
mortgages. The specified principal amount of a regular interest that provides
for interest payments consisting of a specified, nonvarying portion of interest
payments on qualified mortgages may be zero. A residual interest is an interest
in a REMIC Pool other than a regular interest that is issued on the Startup Day
and that is designated as a residual interest. An interest in a REMIC Pool may
be treated as a regular interest even if payments of principal with respect to
such interest are subordinated to payments on other regular interests or the
residual interest in the REMIC Pool, and are dependent on the absence of
defaults or delinquencies on qualified mortgages or permitted investments, lower
than reasonably expected returns on permitted investments, unanticipated
expenses incurred by the REMIC Pool or prepayment interest shortfalls.
Accordingly, the Regular Securities of a Series will constitute one or more
Classes of regular interests, and the Residual Securities with respect to that
Series will constitute a single Class of residual interests with respect to each
REMIC Pool.

     If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Securities may not be accorded
the status or given the tax treatment described below. Although the Code
authorizes the Treasury Department to issue regulations providing relief in the
event of an inadvertent termination of REMIC status, no such regulations have
been issued. Any such relief, moreover, may be accompanied by sanctions, such as
the imposition of a corporate tax on all or a portion of the Trust Fund's income
for the period in which the requirements for such status are not satisfied. The
Pooling and Servicing Agreement with respect to each REMIC Pool will include
provisions designed to maintain the Trust Fund's status as a REMIC under the
REMIC Provisions. It is not anticipated that the status of any Trust Fund as a
REMIC will be terminated.

  Characterization of Investments in REMIC Securities

     In general, the REMIC Securities will be treated as "real estate assets"
within the meaning of Section 856(c)(4)(A) of the Code and assets described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC Pool underlying such Securities would be so treated. Moreover, if 95% or
more of the assets of the REMIC Pool qualify for either of the foregoing
treatments at all times during a calendar year, the REMIC Securities will
qualify for the corresponding status in their entirety for that calendar year.
If the assets of the REMIC Pool include Buydown Mortgage Loans, it is possible
that the percentage of such assets constituting "loans . . . secured by an
interest in real property which is . . . residential real property" for purposes
of Code Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of
the related funds paid thereon (the "BUYDOWN FUNDS"). Interest (including
original issue discount) on the Regular Securities and income allocated to the
Class of Residual Securities will be interest described in Section 856(c)(3)(B)
of the Code to the extent that such Securities are treated as "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code. In addition, the
Regular Securities generally will be "qualified mortgages" within the meaning of
Section 860G(a)(3) of the Code if transferred to another REMIC on its Startup
Day in exchange for regular or residual interests therein. Regular Securities
held by a FASIT will qualify for treatment as "permitted assets" within the
meaning of Section 860L(c)(1)(G) of the Code. The determination as to the
percentage of the REMIC Pool's assets that constitute assets described in the
foregoing sections of the Code will be made with respect to each calendar
quarter based on the average adjusted basis of each category of the assets held
by the REMIC Pool during such calendar quarter. The REMIC will report those
determinations to Securityholders in the manner and

                                       79
<PAGE>
at the times required by applicable Treasury regulations. The Small Business Job
Protection Act of 1996 (the "SBJPA OF 1996") repealed the reserve method of bad
debts of domestic building and loan associations and mutual savings banks, and
thus has eliminated the asset category of "qualifying real property loans" in
former Code Section 593(d) for taxable years beginning after December 31, 1995.
The requirements in the SBJPA of 1996 that such institutions must "recapture" a
portion of their existing bad debt reserves is suspended if a certain portion of
their assets are maintained in "residential loans" under Code
Section 7701(a)(19)(C)(v), but only if such loans were made to acquire,
construct or improve the related real property and not for the purpose of
refinancing. However, no effort will be made to identify the portion of the
Mortgage Loans of any Series meeting this requirement, and no representation is
made in this regard.

     The assets of the REMIC Pool will include, in addition to Mortgage Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property acquired by foreclosure held pending sale, and may include amounts in
reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same treatment
as the Mortgage Loans for purposes of all of the foregoing sections. The REMIC
Regulations do provide, however, that payments on Mortgage Loans held pending
distribution are considered part of the Mortgage Loans for purposes of Section
856(c)(4)(A) of the Code. Furthermore, foreclosure property generally will
qualify as "real estate assets" under Section 856(c)(4)(A) of the Code.

  Tiered REMIC Structures

     For certain Series of REMIC Securities, two or more separate elections may
be made to treat designated portions of the related Trust Fund as REMICs
("TIERED REMICS") for federal income tax purposes. Upon the issuance of any such
Series of REMIC Securities, Cadwalader, Wickersham & Taft will deliver its
opinion generally to the effect that, assuming compliance with all provisions of
the related Pooling and Servicing Agreement, the Tiered REMICs will each qualify
as a REMIC and the REMIC Securities issued by the Tiered REMICs will be
considered to evidence ownership of Regular Securities or Residual Securities in
the related REMIC within the meaning of the REMIC Provisions.

     Solely for purposes of determining whether the REMIC Securities will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code and
"loans secured by an interest in real property" under Section 7701(a)(19)(C) of
the Code, and whether the income on such Securities is interest described in
Section 856(c)(3)(B) of the Code, the Tiered REMICs will be treated as one
REMIC.

  Taxation of Owners of Regular Securities

     General

     In general, interest, original issue discount, and market discount on a
Regular Security will be treated as ordinary income to a holder of the Regular
Security (the "REGULAR SECURITYHOLDER"), and principal payments on a Regular
Security will be treated as a return of capital to the extent of the Regular
Securityholder's basis in the Regular Security allocable thereto. Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities, regardless of the method of accounting otherwise used by such
Regular Securityholder.

     Original Issue Discount

     Accrual Securities will be, and other Classes of Regular Securities may be,
issued with "original issue discount" within the meaning of Code
Section 1273(a). Holders of any Class or subclass of Regular Securities having
original issue discount generally must include original issue discount in
ordinary income for federal income tax purposes as it accrues, in accordance
with a constant yield method that takes into account the compounding of
interest, in advance of the receipt of the cash attributable to such income. The
following discussion is based in part on temporary and final Treasury
regulations issued on February 2, 1994, as amended on June 14, 1996, (the "OID
REGULATIONS") under Code Section 1271 through 1273 and 1275 and in part on the
provisions of the 1986 Act. Regular Securityholders should be aware, however,
that the OID Regulations do not adequately address certain issues relevant to
prepayable securities, such as the Regular Securities. To the extent such issues
are not addressed in such regulations, the Depositor intends to apply the
methodology described in

                                       80
<PAGE>
the Conference Committee Report to the 1986 Act. No assurance can be provided
that the IRS will not take a different position as to those matters not
currently addressed by the OID Regulations. Moreover, the OID Regulations
include an anti-abuse rule allowing the IRS to apply or depart from the OID
Regulations where necessary or appropriate to ensure a reasonable tax result in
light of the applicable statutory provisions. A tax result will not be
considered unreasonable under the anti-abuse rule in the absence of a
substantial effect on the present value of a taxpayer's tax liability. Investors
are advised to consult their own tax advisors as to the discussion therein and
the appropriate method for reporting interest and original issue discount with
respect to the Regular Securities.

     Each Regular Security (except to the extent described below with respect to
a Regular Security on which principal is distributed in a single installment or
by lots of specified principal amounts upon the request of a Securityholder or
by random lot (a "NON-PRO RATA SECURITY")) will be treated as a single
installment obligation for purposes of determining the original issue discount
includable in a Regular Securityholder's income. The total amount of original
issue discount on a Regular Security is the excess of the "stated redemption
price at maturity" of the Regular Security over its "issue price." The issue
price of a Class of Regular Securities offered pursuant to this Prospectus
generally is the first price at which a substantial amount of such Class is sold
to the public (excluding bond houses, brokers and underwriters). Although
unclear under the OID Regulations, it is anticipated that the Trustee will treat
the issue price of a Class as to which there is no substantial sale as of the
issue date or that is retained by the Depositor as the fair market value of the
Class as of the issue date. The issue price of a Regular Security also includes
any amount paid by an initial Regular Securityholder for accrued interest that
relates to a period prior to the issue date of the Regular Security, unless the
Regular Securityholder elects on its federal income tax return to exclude such
amount from the issue price and to recover it on the first Distribution Date.
The stated redemption price at maturity of a Regular Security always includes
the original principal amount of the Regular Security, but generally will not
include distributions of interest if such distributions constitute "qualified
stated interest." Under the OID Regulations, qualified stated interest generally
means interest payable at a single fixed rate or a qualified variable rate (as
described below), provided that such interest payments are unconditionally
payable at intervals of one year or less during the entire term of the Regular
Security. Because there is no penalty or default remedy in the case of
nonpayment of interest with respect to a Regular Security, it is possible that
no interest on any Class of Regular Securities will be treated as qualified
stated interest. However, except as provided in the following three sentences or
in the applicable Prospectus Supplement, because the underlying Mortgage Loans
provide for remedies in the event of default, it is anticipated that the Trustee
will treat interest with respect to the Regular Securities as qualified stated
interest. Distributions of interest on an Accrual Security, or on other Regular
Securities with respect to which deferred interest will accrue, will not
constitute qualified stated interest, in which case the stated redemption price
at maturity of such Regular Securities includes all distributions of interest as
well as principal thereon. Likewise, it is anticipated that the Trustee will
treat an interest-only Class or a Class on which interest is substantially
disproportionate to its principal amount (a so-called "super-premium" Class) as
having no qualified stated interest. Where the interval between the issue date
and the first Distribution Date on a Regular Security is shorter than the
interval between subsequent Distribution Dates, the interest attributable to the
additional days will be included in the stated redemption price at maturity.

     Under a de minimis rule, original issue discount on a Regular Security will
be considered to be zero if such original issue discount is less than 0.25% of
the stated redemption price at maturity of the Regular Security multiplied by
the weighted average maturity of the Regular Security. For this purpose, the
weighted average maturity of the Regular Security is computed as the sum of the
amounts determined by multiplying the number of full years (i.e., rounding down
partial years) from the issue date until each distribution in reduction of
stated redemption price at maturity is scheduled to be made by a fraction, the
numerator of which is the amount of each distribution included in the stated
redemption price at maturity of the Regular Security and the denominator of
which is the stated redemption price at maturity of the Regular Security. The
Conference Committee Report to the 1986 Act provides that the schedule of such
distributions should be determined in accordance with the assumed rate of
prepayment of the Mortgage Loans (the "PREPAYMENT ASSUMPTION") and the
anticipated reinvestment rate, if any, relating to the Regular Securities. The
Prepayment Assumption with respect to a Series of Regular Securities will be set
forth in the applicable Prospectus Supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
such income will be capital gain if the Regular Security is held as a capital
asset. Under the OID Regulations, however, Regular Securityholders

                                       81
<PAGE>
may elect to accrue all de minimis original issue discount as well as market
discount and market premium, under the constant yield method. See "--Election to
Treat All Interest Under the Constant Yield Method."

     A Regular Securityholder generally must include in gross income for any
taxable year the sum of the "daily portions," as defined below, of the original
issue discount on the Regular Security accrued during an accrual period for each
day on which it holds the Regular Security, including the date of purchase but
excluding the date of disposition. The Trustee will treat the monthly period
ending on the day before each Distribution Date as the accrual period. With
respect to each Regular Security, a calculation will be made of the original
issue discount that accrues during each successive full accrual period (or
shorter period from the date of original issue) that ends on the day before the
related Distribution Date on the Regular Security. The Conference Committee
Report to the 1986 Act states that the rate of accrual of original issue
discount is intended to be based on the Prepayment Assumption. The original
issue discount accruing in a full accrual period would be the excess, if any, of
(i) the sum of (a) the present value of all of the remaining distributions to be
made on the Regular Security as of the end of that accrual period, and (b) the
distributions made on the Regular Security during the accrual period that are
included in the Regular Security's stated redemption price at maturity, over
(ii) the adjusted issue price of the Regular Security at the beginning of the
accrual period. The present value of the remaining distributions referred to in
the preceding sentence is calculated based on (i) the yield to maturity of the
Regular Security at the issue date, (ii) events (including actual prepayments)
that have occurred prior to the end of the accrual period, and (iii) the
Prepayment Assumption. For these purposes, the adjusted issue price of a Regular
Security at the beginning of any accrual period equals the issue price of the
Regular Security, increased by the aggregate amount of original issue discount
with respect to the Regular Security that accrued in all prior accrual periods
and reduced by the amount of distributions included in the Regular Security's
stated redemption price at maturity that were made on the Regular Security in
such prior periods. The original issue discount accruing during any accrual
period (as determined in this paragraph) will then be divided by the number of
days in the period to determine the daily portion of original issue discount for
each day in the period. With respect to an initial accrual period shorter than a
full accrual period, the daily portions of original issue discount must be
determined according to an appropriate allocation under any reasonable method.

     Under the method described above, the daily portions of original issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account prepayments on the Regular Securities as a
result of prepayments on the Mortgage Loans that exceed the Prepayment
Assumption, and generally will decrease (but not below zero for any period) if
the prepayments are slower than the Prepayment Assumption. An increase in
prepayments on the Mortgage Loans with respect to a Series of Regular Securities
can result in both a change in the priority of principal payments with respect
to certain Classes of Regular Securities and either an increase or decrease in
the daily portions of original issue discount with respect to such Regular
Securities.

     In the case of a Non-Pro Rata Security, it is anticipated that the Trustee
will determine the yield to maturity of such Security based upon the anticipated
payment characteristics of the Class as a whole under the Prepayment Assumption.
In general, the original issue discount accruing on each Non-Pro Rata Security
in a full accrual period would be its allocable share of the original issue
discount with respect to the entire Class, as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid principal balance of any Non-Pro Rata Security (or portion of such
unpaid principal balance), (a) the remaining unaccrued original issue discount
allocable to such Security (or to such portion) will accrue at the time of such
distribution, and (b) the accrual of original issue discount allocable to each
remaining Security of such Class will be adjusted by reducing the present value
of the remaining payments on such Class and the adjusted issue price of such
Class to the extent attributable to the portion of the unpaid principal balance
thereof that was distributed. The Depositor believes that the foregoing
treatment is consistent with the "pro rata prepayment" rules of the OID
Regulations, but with the rate of accrual of original issue discount determined
based on the Prepayment Assumption for the Class as a whole. Investors are
advised to consult their tax advisors as to this treatment.

     Acquisition Premium

     A purchaser of a Regular Security having original issue discount at a price
greater than its adjusted issue price but less than its stated redemption price
at maturity will be required to include in gross income the daily portions of
the original issue discount on the Regular Security reduced pro rata by a
fraction, the numerator of which is the excess of its purchase price over such
adjusted issue price and the denominator of which is the

                                       82
<PAGE>
excess of the remaining stated redemption price at maturity over the adjusted
issue price. Alternatively, such a subsequent purchaser may elect to treat all
such acquisition premium under the constant yield method, as described below
under the heading "--Election to Treat All Interest Under the Constant Yield
Method."

     Variable Rate Regular Securities

     Regular Securities may provide for interest based on a variable rate. Under
the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified amount and (ii) the interest compounds or is payable at
least annually at current values of (a) one or more "qualified floating rates,"
(b) a single fixed rate and one or more qualified floating rates, (c) a single
"objective rate," or (d) a single fixed rate and a single objective rate that is
a "qualified inverse floating rate." A floating rate is a qualified floating
rate if variations can reasonably be expected to measure contemporaneous
variations in the cost of newly borrowed funds. A multiple of a qualified
floating rate is considered a qualified floating rate only if the rate is equal
to either (a) the product of a qualified floating rate and a fixed multiple that
is greater than 0.65 but not more than 1.35 or (b) the product of a qualified
floating rate and a fixed multiple that is greater that 0.65 but not more than
1.35, increased or decreased by a fixed rate. Such rate may also be subject to a
fixed cap or floor, or a cap or floor that is not reasonably expected as of the
issue date to affect the yield of the instrument significantly. An objective
rate is any rate (other than a qualified floating rate) that is determined using
a single fixed formula and that is based on objective financial or economic
information, provided that such information is not (i) within the control of the
issuer or a related party or (ii) unique to the circumstances of the issuer or a
related party. A qualified inverse floating rate is a rate equal to a fixed rate
minus a qualified floating rate that inversely reflects contemporaneous
variations in the cost of newly borrowed funds; an inverse floating rate that is
not a qualified inverse floating rate may nevertheless be an objective rate. A
Class of Regular Securities may be issued under this Prospectus that does not
have a variable rate under the foregoing rules, for example, a Class that bears
different rates at different times during the period it is outstanding such that
it is considered significantly "front-loaded" or "back-loaded" within the
meaning of the OID Regulations. It is possible that such a Class may be
considered to bear "contingent interest" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to Regular Securities. However, if
final regulations dealing with contingent interest with respect to Regular
Securities apply the same principles as the OID Regulations, such regulations
may lead to different timing of income inclusion that would be the case under
the OID Regulations. Furthermore, application of such principles could lead to
the characterization of gain on the sale of contingent interest Regular
Securities as ordinary income. Investors should consult their tax advisors
regarding the appropriate treatment of any Regular Security that does not pay
interest at a fixed rate or variable rate as described in this paragraph.

     Under the REMIC Regulations, a Regular Security (i) bearing interest at a
rate that qualifies as a variable rate under the OID Regulations that is tied to
current values of a variable rate (or the highest, lowest or average of two or
more variable rates, including a rate based on the average cost of funds of one
or more financial institutions), or a positive or negative multiple of such a
rate (plus or minus a specified number of basis points), or that represents a
weighted average of rates on some or all of the Mortgage Loans, including such a
rate that is subject to one or more caps or floors, or (ii) bearing one or more
such variable rates for one or more periods, or one or more fixed rates for one
or more periods, and a different variable rate or fixed rate for other periods,
qualifies as a regular interest in a REMIC. Accordingly, unless otherwise
indicated in the applicable Prospectus Supplement, it is anticipated that the
Trustee will treat Regular Securities that qualify as regular interests under
this rule in the same manner as obligations bearing a variable rate for original
issue discount reporting purposes.

     The amount of original issue discount with respect to a Regular Security
bearing a variable rate of interest will accrue in the manner described above
under "Original Issue Discount," with the yield to maturity and future payments
on such Regular Security generally to be determined by assuming that interest
will be payable for the life of the Regular Security based on the initial rate
(or, if different, the value of the applicable variable rate as of the pricing
date) for the relevant Class. Unless required otherwise by applicable final
regulations, it is anticipated that the Trustee will treat such variable
interest as qualified stated interest, other than variable interest on an
interest-only or super-premium Class or a Class bearing interest at a rate equal
to the weighted average of the net rates on the Mortgage Loans, which will be
treated as non-qualified stated interest includable in the stated redemption
price at maturity. Ordinary income reportable for any period will be adjusted
based on subsequent changes in the applicable interest rate index.

                                       83
<PAGE>
     Market Discount

     A subsequent purchaser of a Regular Security also may be subject to the
market discount rules of Code Sections 1276 through 1278. Under these sections
and the principles applied by the OID Regulations in the context of original
issue discount, "market discount" is the amount by which the purchaser's
original basis in the Regular Security (i) is exceeded by the remaining
outstanding principal payments and interest payments other than qualified stated
interest payments due on a Regular Security, or (ii) in the case of a Regular
Security having original issue discount, is exceeded by the adjusted issue price
of such Regular Security at the time of purchase. Such purchaser generally will
be required to recognize ordinary income to the extent of accrued market
discount on such Regular Security as distributions includable in the stated
redemption price at maturity thereof are received, in an amount not exceeding
any such distribution. Such market discount would accrue in a manner to be
provided in Treasury regulations and should take into account the Prepayment
Assumption. The Conference Committee Report to the 1986 Act provides that until
such regulations are issued, such market discount would accrue either (i) on the
basis of a constant interest rate, or (ii) in the ratio of stated interest
allocable to the relevant period to the sum of the interest for such period plus
the remaining interest as of the end of such period, or in the case of a Regular
Security issued with original issue discount, in the ratio of original issue
discount accrued for the relevant period to the sum of the original issue
discount accrued for such period plus the remaining original issue discount as
of the end of such period. Such purchaser also generally will be required to
treat a portion of any gain on a sale or exchange of the Regular Security as
ordinary income to the extent of the market discount accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income as partial distributions in reduction of
the stated redemption price at maturity were received. Such purchaser will be
required to defer deduction of a portion of the excess of the interest paid or
accrued on indebtedness incurred to purchase or carry a Regular Security over
the interest distributable thereon. The deferred portion of such interest
expense in any taxable year generally will not exceed the accrued market
discount on the Regular Security for such year. Any such deferred interest
expense is, in general, allowed as a deduction not later than the year in which
the related market discount income is recognized or the Regular Security is
disposed of. As an alternative to the inclusion of market discount in income on
the foregoing basis, the Regular Securityholder may elect to include market
discount in income currently as it accrues on all market discount instruments
acquired by such Regular Securityholder in that taxable year or thereafter, in
which case the interest deferral rule will not apply. See "--Election to Treat
All Interest Under the Constant Yield Method" below regarding an alternative
manner in which such election may be deemed to be made. A person who purchases a
Regular Security at a price lower than the remaining amounts includable in the
stated redemption price at maturity of the security, but higher than its
adjusted issue price, does not acquire the Regular Security with market
discount, but will be required to report original issue discount, appropriately
adjusted to reflect the excess of the price paid over the adjusted issue price.

     Market discount with respect to a Regular Security will be considered to be
zero if such market discount is less than 0.25% of the remaining stated
redemption price at maturity of such Regular Security (or, in the case of a
Regular Security having original issue discount, the adjusted issue price of
such Regular Security) multiplied by the weighted average maturity of the
Regular Security (determined as described above in the third paragraph under
"--Original Issue Discount") remaining after the date of purchase. It appears
that de minimis market discount would be reported in a manner similar to de
minimis original issue discount. See "--Original Issue Discount" above.

     Under provisions of the OID Regulations relating to contingent payment
obligations, a secondary purchaser of a Regular Security that has "contingent
interest" at a discount generally would continue to accrue interest and
determine adjustments on the Regular Security based on the original projected
payment schedule devised by the issuer of the Security. The holder of such a
Regular Security would be required, however, to allocate the difference between
the adjusted issue price of the Regular Security and its basis in the Regular
Security as positive adjustments to the accruals or projected payments on the
Regular Security over the remaining term of the Regular Security in a manner
that is reasonable (e.g., based on a constant yield to maturity).

     Treasury regulations implementing the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
Due to the substantial lack of regulatory guidance with respect to the market
discount rules, it is unclear how those rules will affect any secondary market
that develops for a given Class of Regular Securities. Prospective investors in
Regular Securities should consult their own tax

                                       84
<PAGE>
advisors regarding the application of the market discount rules to the Regular
Securities. Investors should also consult Revenue Procedure 92-67 concerning the
elections to include market discount in income currently and to accrue market
discount on the basis of the constant yield method.

     Amortizable Premium

     A Regular Security purchased at a cost greater than its remaining stated
redemption price at maturity generally is considered to be purchased at a
premium. If the Regular Securityholder holds such Regular Security as a "capital
asset" within the meaning of Code Section 1221, the Regular Securityholder may
elect under Code Section 171 to amortize such premium under a constant yield
method that reflects compounding based on the interval between payments on the
Regular Security. Such election will apply to all taxable debt obligations
(including REMIC regular interests) acquired by the Regular Securityholder at a
premium held in that taxable year or thereafter, unless revoked with the
permission of the IRS. Final Treasury regulations have been issued with respect
to amortizable bond premiums which do not by their terms apply to prepayable
debt instruments such as the Regular Securities. However, the Conference
Committee Report to the 1986 Act indicates a Congressional intent that the same
rules that apply to the accrual of market discount on installment obligations
will also apply to amortizing bond premium under Code Section 171 on installment
obligations such as the Regular Securities, although it is unclear whether the
alternatives to the constant interest method described above under "--Market
Discount" are available. Amortizable bond premium generally will be treated as
an offset to interest income on a Regular Security, rather than as a separate
deduction. See "--Election to Treat All Interest Under the Constant Yield
Method" below regarding an alternative manner in which the Code Section 171
election may be deemed to be made.

     Amortizable premium on a Regular Security that is subject to redemption at
the option of the issuer generally must be amortized as if the optional
redemption price and date were the Security's principal amount and maturity date
if doing so would result in a smaller amount of premium amortization during the
period ending with the optional redemption date. Thus, a holder of a Regular
Security would not be able to amortize any premium on a Regular Security that is
subject to optional redemption at a price equal to or greater than the
Securityholder's acquisition price unless and until the redemption option
expires. A Regular Security subject to redemption at the option of the issuer
described in the preceding sentence will be treated as having matured on the
redemption date for the redemption price and then as having been reissued on
that date for that price. Any premium remaining on the Regular Security at the
time of the deemed reissuance will be amortized on the basis of (i) the original
principal amount and maturity date or (ii) the price and date of any succeeding
optional redemption, under the principles described above.

  Election to Treat All Interest Under the Constant Yield Method

     A holder of a debt instrument such as a Regular Security may elect to treat
all interest that accrues on the instrument using the constant yield method,
with none of the interest being treated as qualified stated interest. For
purposes of applying the constant yield method to a debt instrument subject to
such an election, (i) "interest" includes stated interest, original issue
discount, de minimis original issue discount, market discount and de minimis
market discount, as adjusted by any amortizable bond premium or acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's acquisition date in the amount of the holder's adjusted basis
immediately after acquisition. It is unclear whether, for this purpose, the
initial Prepayment Assumption would continue to apply or if a new prepayment
assumption as of the date of the holder's acquisition would apply. A holder
generally may make such an election on an instrument by instrument basis or for
a Class or group of debt instruments. However, if the holder makes such an
election with respect to a debt instrument with amortizable bond premium or with
market discount, the holder is deemed to have made elections to amortize bond
premium or to report market discount income currently as it accrues under the
constant yield method, respectively, for all premium bonds held or market
discount bonds acquired by the holder in the same taxable year or thereafter.
The election is made on the holder's federal income tax return for the year in
which the debt instrument is acquired and is irrevocable except with the
approval of the IRS. Investors should consult their own tax advisors regarding
the advisability of making such an election.

                                       85
<PAGE>
     Treatment of Losses

     Regular Securityholders will be required to report income with respect to
Regular Securities on the accrual method of accounting, without giving effect to
delays or reductions in distributions attributable to defaults or delinquencies
on the Mortgage Loans, except to the extent it can be established that such
losses are uncollectable. Accordingly, the holder of a Regular Security,
particularly a Subordinate Security, may have income, or may incur a diminution
in cash flow as a result of a default or delinquency, but may not be able to
take a deduction (subject to the discussion below) for the corresponding loss
until a subsequent taxable year. In this regard, investors are cautioned that
while they may generally cease to accrue interest income if it reasonably
appears that the interest will be uncollectable, the IRS may take the position
that original issue discount must continue to be accrued in spite of its
uncollectibility until the debt instrument is disposed of in a taxable
transaction or becomes worthless in accordance with the rules of Code Section
166. To the extent the rules of Code Section 166 regarding bad debts are
applicable, it appears that Regular Securityholders that are corporations or
that otherwise hold the Regular Securities in connection with a trade or
business should in general be allowed to deduct as an ordinary loss such loss
with respect to principal sustained during the taxable year on account of any
such Regular Securities becoming wholly or partially worthless, and that, in
general, Regular Securityholders that are not corporations and do not hold the
Regular Securities in connection with a trade or business should be allowed to
deduct as a short-term capital loss any loss sustained during the taxable year
on account of a portion of any such Regular Securities becoming wholly
worthless. Although the matter is not free from doubt, such non-corporate
Regular Securityholders should be allowed a bad debt deduction at such time as
the principal balance of such Regular Securities is reduced to reflect losses
resulting from any liquidated Mortgage Loans. The IRS, however, could take the
position that non-corporate holders will be allowed a bad debt deduction to
reflect such losses only after all the Mortgage Loans remaining in the Trust
Fund have been liquidated or the applicable Class of Regular Securities has been
otherwise retired. The IRS could also assert that losses on the Regular
Securities are deductible based on some other method that may defer such
deductions for all holders, such as reducing future cashflow for purposes of
computing original issue discount. This may have the effect of creating
"negative" original issue discount which would be deductible only against future
positive original issue discount or otherwise upon termination of the Class.
Regular Securityholders are urged to consult their own tax advisors regarding
the appropriate timing, amount and character of any loss sustained with respect
to such Regular Securities. While losses attributable to interest previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders, the IRS may take the position that losses attributable to
accrued original issue discount may only be deducted as capital losses in the
case of non-corporate holders who do not hold the Regular Securities in
connection with a trade or business. Special loss rules are applicable to banks
and thrift institutions, including rules regarding reserves for bad debts. Such
taxpayers are advised to consult their tax advisors regarding the treatment of
losses on Regular Securities.

     Sale or Exchange of Regular Securities

     If a Regular Securityholder sells or exchanges a Regular Security, the
Regular Securityholder will recognize gain or loss equal to the difference, if
any, between the amount received and its adjusted basis in the Regular Security.
The adjusted basis of a Regular Security generally will equal the original cost
of the Regular Security to the seller, increased by any original issue discount
or market discount previously included in the seller's gross income with respect
to the Regular Security and reduced by amounts included in the stated redemption
price at maturity of the Regular Security that were previously received by the
seller, by any amortized premium, and by any recognized losses.

     Except as described above with respect to market discount, and except as
provided in this paragraph, any gain or loss on the sale or exchange of a
Regular Security realized by an investor who holds the Regular Security as a
capital asset will be capital gain or loss and will be long-term or short-term
depending on whether the Regular Security has been held for the long-term
capital gain holding period (currently, more than one year). Such gain will be
treated as ordinary income (i) if a Regular Security is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest that would have accrued on the Regular Securityholder's net investment
in the conversion transaction at 120% of the appropriate applicable Federal rate
in effect at the time the taxpayer entered into the transaction minus any amount
previously treated as ordinary income with respect to any prior disposition of
property that was held as part of such transaction, (ii) in the case of a
non-corporate taxpayer, to the extent such taxpayer has made an election under
Code

                                       86
<PAGE>
Section 163(d)(4) to have net capital gains taxed as investment income at
ordinary income rates, or (iii) to the extent that such gain does not exceed the
excess, if any, of (a) the amount that would have been includable in the gross
income of the holder if its yield on such Regular Security were 110% of the
applicable Federal rate as of the date of purchase, over (b) the amount of
income actually includable in the gross income of such holder with respect to
such Regular Security. In addition, gain or loss recognized from the sale of a
Regular Security by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains
of certain noncorporate taxpayers generally are subject to a lower maximum tax
rate (20%) than ordinary income or short-term capital gains of such taxpayers
(39.6%) for property held for more than one year. Currently, the maximum tax
rate for corporations is the same with respect to both ordinary income and
capital gains.

  Taxation of Owners of Residual Securities

     Taxation of REMIC Income

     Generally, the "daily portions" of REMIC taxable income or net loss will be
includable as ordinary income or loss in determining the federal taxable income
of holders of Residual Securities ("RESIDUAL HOLDERS"), and will not be taxed
separately to the REMIC Pool. The daily portions of REMIC taxable income or net
loss of a Residual Holder are determined by allocating the REMIC Pool's taxable
income or net loss for each calendar quarter ratably to each day in such quarter
and by allocating such daily portion among the Residual Holders in proportion to
their respective holdings of Residual Securities in the REMIC Pool on such day.
REMIC taxable income is generally determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that (i)
the limitations on deductibility of investment interest expense and expenses for
the production of income do not apply, (ii) all bad loans will be deductible as
business bad debts, and (iii) the limitation on the deductibility of interest
and expenses related to tax-exempt income will apply. The REMIC Pool's gross
income includes interest, original issue discount income and market discount
income, if any, on the Mortgage Loans, reduced by amortization of any premium on
the Mortgage Loans, plus income from amortization of issue premium, if any, on
the Regular Securities, plus income on reinvestment of cash flows and reserve
assets, plus any cancellation of indebtedness income upon allocation of realized
losses to the Regular Securities. The REMIC Pool's deductions include interest
and original issue discount expense on the Regular Securities, servicing fees on
the Mortgage Loans, other administrative expenses of the REMIC Pool and realized
losses on the Mortgage Loans. The requirement that Residual Holders report their
pro rata share of taxable income or net loss of the REMIC Pool will continue
until there are no Securities of any Class of the related Series outstanding.

     The taxable income recognized by a Residual Holder in any taxable year will
be affected by, among other factors, the relationship between the timing of
recognition of interest, original issue discount or market discount income or
amortization of premium with respect to the Mortgage Loans, on the one hand, and
the timing of deductions for interest (including original issue discount) or
income from amortization of issue premium on the Regular Securities, on the
other hand. In the event that an interest in the Mortgage Loans is acquired by
the REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid,
the prepayment may be used in whole or in part to make distributions in
reduction of principal on the Regular Securities, and (ii) the discount on the
Mortgage Loans which is includable in income may exceed the deduction allowed
upon such distributions on those Regular Securities on account of any unaccrued
original issue discount relating to those Regular Securities. When there is more
than one Class of Regular Securities that distribute principal sequentially,
this mismatching of income and deductions is particularly likely to occur in the
early years following issuance of the Regular Securities when distributions in
reduction of principal are being made in respect of earlier Classes of Regular
Securities to the extent that such Classes are not issued with substantial
discount or are issued at a premium. If taxable income attributable to such a
mismatching is realized, in general, losses would be allowed in later years as
distributions on the later maturing Classes of Regular Securities are made.
Taxable income may also be greater in earlier years than in later years as a
result of the fact that interest expense deductions, expressed as a percentage
of the outstanding principal amount of such a Series of Regular Securities, may
increase over time as distributions in reduction of principal are made on the
lower yielding Classes of Regular Securities, whereas, to the extent the REMIC
Pool consists of fixed rate Mortgage Loans, interest income with respect to any
given Mortgage Loan will remain constant over time as a percentage of the
outstanding principal amount of that loan. Consequently, Residual Holders must
have sufficient other sources of cash to pay any federal, state, or local

                                       87
<PAGE>
income taxes due as a result of such mismatching or unrelated deductions against
which to offset such income, subject to the discussion of "excess inclusions"
below under "--Limitations on Offset or Exemption of REMIC Income." The timing
of such mismatching of income and deductions described in this paragraph, if
present with respect to a Series of Securities, may have a significant adverse
effect upon a Residual Holder's after-tax rate of return.

     A portion of the income of a Residual Securityholder may be treated
unfavorably in three contexts: (i) it may not be offset by current or net
operating loss deductions; (ii) it will be considered unrelated business taxable
income to tax-exempt entities; and (iii) it is ineligible for any statutory or
treaty reduction in the 30% withholding tax otherwise available to a foreign
Residual Securityholder. See "--Limitations on Offset or Exemption of REMIC
Income" below. In addition, a Residual Holder's taxable income during certain
periods may exceed the income reflected by such Residual Holders for such
periods in accordance with generally accepted accounting principles. Investors
should consult their own accountants concerning the accounting treatment of
their investment in Residual Securities.

     Basis and Losses

     The amount of any net loss of the REMIC Pool that may be taken into account
by the Residual Holder is limited to the adjusted basis of the Residual Security
as of the close of the quarter (or time of disposition of the Residual Security
if earlier), determined without taking into account the net loss for the
quarter. The initial adjusted basis of a purchaser of a Residual Security is the
amount paid for such Residual Security. Such adjusted basis will be increased by
the amount of taxable income of the REMIC Pool reportable by the Residual Holder
and will be decreased (but not below zero), first, by a cash distribution from
the REMIC Pool and, second, by the amount of loss of the REMIC Pool reportable
by the Residual Holder. Any loss that is disallowed on account of this
limitation may be carried over indefinitely with respect to the Residual Holder
as to whom such loss was disallowed and may be used by such Residual Holder only
to offset any income generated by the same REMIC Pool.

     A Residual Holder will not be permitted to amortize directly the cost of
its Residual Security as an offset to its share of the taxable income of the
related REMIC Pool. However, the taxable income will not include cash received
by the REMIC Pool that represents a recovery of the REMIC Pool's basis in its
assets. Although the law is unclear in certain respects, such recovery of basis
by the REMIC Pool will have the effect of amortization of the issue price of the
Residual Securities over their life. However, in view of the possible
acceleration of the income of Residual Holders described above under "--Taxation
of REMIC Income," the period of time over which such issue price is effectively
amortized may be longer than the economic life of the Residual Securities.

     A Residual Security may have a negative value if the net present value of
anticipated tax liabilities exceeds the present value of anticipated cash flows.
The REMIC Regulations appear to treat the issue price of such a residual
interest as zero rather than such negative amount for purposes of determining
the REMIC Pool's basis in its assets. The preamble to the REMIC Regulations
states that the IRS may provide future guidance on the proper tax treatment of
payments made by a transferor of such a residual interest to induce the
transferee to acquire the interest, and Residual Holders should consult their
own tax advisors in this regard.

     Further, to the extent that the initial adjusted basis of a Residual Holder
(other than an original holder) in the Residual Security is greater than the
corresponding portion of the REMIC Pool's basis in the Mortgage Loans, the
Residual Holder will not recover a portion of such basis until termination of
the REMIC Pool unless future Treasury regulations provide for periodic
adjustments to the REMIC income otherwise reportable by such holder. The REMIC
Regulations currently in effect do not so provide. See "--Treatment of Certain
Items of REMIC Income and Expense--Market Discount" below regarding the basis of
Mortgage Loans to the REMIC Pool and "--Sale or Exchange of a Residual Security"
below regarding possible treatment of a loss upon termination of the REMIC Pool
as a capital loss.

     Treatment of Certain Items of REMIC Income and Expense

     Although it is anticipated that the Trustee will compute REMIC income and
expense in accordance with the Code and applicable regulations, the authorities
regarding the determination of specific items of income and expense are subject
to differing interpretations. The Depositor makes no representation as to the
specific method that will be used for reporting income with respect to the
Mortgage Loans and expenses with respect to the Regular Securities, and
different methods could result in different timing or reporting of taxable
income or net loss to Residual Holders or differences in capital gain versus
ordinary income.

                                       88
<PAGE>
     Original Issue Discount and Premium.  Generally, the REMIC Pool's
deductions for original issue discount and income from amortization of premium
will be determined in the same manner as original issue discount income on
Regular Securities as described above under "--Taxation of Owners of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities,"
without regard to the de minimis rule described therein, and "--Taxation of
Owners of Regular Securities--Amortizable Premium."

     Market Discount.  The REMIC Pool will have market discount income in
respect of Mortgage Loans if, in general, the basis of the REMIC Pool in such
Mortgage Loans is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Loans is generally the fair market value of the Mortgage
Loans immediately after the transfer thereof to the REMIC Pool. The REMIC
Regulations provide that such basis is equal in the aggregate to the issue
prices of all regular and residual interests in the REMIC Pool. The accrued
portion of such market discount would be recognized currently as an item of
ordinary income in a manner similar to original issue discount. Market discount
income generally should accrue in the manner described above under "--Taxation
of Owners of Regular Securities--Market Discount."

     Premium.  Generally, if the basis of the REMIC Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage Loans at a premium equal to the amount of such
excess. As stated above, the REMIC Pool's basis in Mortgage Loans is the fair
market value of the Mortgage Loans, based on the aggregate of the issue prices
of the regular and residual interests in the REMIC Pool immediately after the
transfer thereof to the REMIC Pool. In a manner analogous to the discussion
above under ""--Taxation of Owners of Regular Securities--Taxation of Owners of
Regular Securities--Amortizable Premium," a person that holds a Mortgage Loan as
a capital asset under Code Section 1221 may elect under Code Section 171 to
amortize premium on Mortgage Loans originated after September 27, 1985 under the
constant yield method. Amortizable bond premium will be treated as an offset to
interest income on the Mortgage Loans, rather than as a separate deduction item.
Because substantially all of the mortgagors on the Mortgage Loans are expected
to be individuals, Code Section 171 will not be available for premium on
Mortgage Loans originated on or prior to September 27, 1985. Premium with
respect to such Mortgage Loans may be deductible in accordance with a reasonable
method regularly employed by the holder thereof. The allocation of such premium
pro rata among principal payments should be considered a reasonable method;
however, the IRS may argue that such premium should be allocated in a different
manner, such as allocating such premium entirely to the final payment of
principal.

     Limitations on Offset or Exemption of REMIC Income

     A portion (or all) of the REMIC taxable income includable in determining
the federal income tax liability of a Residual Holder will be subject to special
treatment. That portion, referred to as the "excess inclusion," is equal to the
excess of REMIC taxable income for the calendar quarter allocable to a Residual
Security over the daily accruals for such quarterly period of (i) 120% of the
long-term applicable Federal rate that would have applied to the Residual
Security (if it were a debt instrument) on the Startup Day under Code Section
1274(d), multiplied by (ii) the adjusted issue price of such Residual Security
at the beginning of such quarterly period. For this purpose, the adjusted issue
price of a Residual Security at the beginning of a quarter is the issue price of
the Residual Security, plus the amount of such daily accruals of REMIC income
described in this paragraph for all prior quarters, decreased by any
distributions made with respect to such Residual Security prior to the beginning
of such quarterly period. Accordingly, the portion of the REMIC Pool's taxable
income that will be treated as excess inclusions will be a larger portion of
such income as the adjusted issue price of the Residual Securities diminishes.

     The portion of a Residual Holder's REMIC taxable income consisting of the
excess inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on such Residual Holder's return. However, net
operating loss carryovers are determined without regard to excess inclusion
income. Further, if the Residual Holder is an organization subject to the tax on
unrelated business income imposed by Code Section 511, the Residual Holder's
excess inclusions will be treated as unrelated business taxable income of such
Residual Holder for purposes of Code Section 511. In addition, REMIC taxable
income is subject to 30% withholding tax with respect to certain persons who are
not U.S. Persons (as defined below under "--Tax-Related Restrictions on Transfer
of Residual Securities--Foreign Investors"), and the portion thereof
attributable to excess inclusions is not eligible for any reduction in the rate
of withholding tax (by treaty or otherwise). See "--Taxation of Certain Foreign
Investors--Residual Securities" below. Finally, if a real estate investment
trust

                                       89
<PAGE>
or a regulated investment company owns a Residual Security, a portion (allocated
under Treasury regulations yet to be issued) of dividends paid by the real
estate investment trust or regulated investment company could not be offset by
net operating losses of its shareholders, would constitute unrelated business
taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons. The SBJPA
of 1996 has eliminated the special rule permitting Section 593 institutions
("THRIFT INSTITUTIONS") to use net operating losses and other allowable
deductions to offset their excess inclusion income from Residual Securities that
have "significant value" within the meaning of the REMIC Regulations, effective
for taxable years beginning after December 31, 1995, except with respect to
Residual Securities continuously held by a thrift institution since November 1,
1995.

     In addition, the SBJPA of 1996 provides three rules for determining the
effect of excess inclusions on the alternative minimum taxable income of a
Residual Holder. First, alternative minimum taxable income for a Residual Holder
is determined without regard to the special rule, discussed above, that taxable
income cannot be less than excess inclusions. Second, a Residual Holder's
alternative minimum taxable income for a taxable year cannot be less than the
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating loss deduction must be computed without regard to any excess
inclusions. These rules are effective for taxable years beginning after December
31, 1986, unless a Residual Holder elects to have such rules apply only to
taxable years beginning after August 20, 1996.

     Tax-Related Restrictions on Transfer of Residual Securities

     Disqualified Organizations.  If any legal or beneficial interest in a
Residual Security is transferred to a Disqualified Organization (as defined
below), a tax would be imposed in an amount equal to the product of (i) the
present value of the total anticipated excess inclusions with respect to such
Residual Security for periods after the transfer and (ii) the highest marginal
federal income tax rate applicable to corporations. The REMIC Regulations
provide that the anticipated excess inclusions are based on actual prepayment
experience to the date of the transfer and projected payments based on the
Prepayment Assumption. The present value rate equals the applicable Federal rate
under Code Section 1274(d) as of the date of the transfer for a term ending with
the last calendar quarter in which excess inclusions are expected to accrue.
Such rate is applied to the anticipated excess inclusions from the end of the
remaining calendar quarters in which they arise to the date of the transfer.
Such a tax generally would be imposed on the transferor of the Residual
Security, except that where such transfer is through an agent (including a
broker, nominee, or other middleman) for a Disqualified Organization, the tax
would instead be imposed on such agent. However, a transferor of a Residual
Security would in no event be liable for such tax with respect to a transfer if
the transferee furnished to the transferor an affidavit stating that the
transferee is not a Disqualified Organization and, as of the time of the
transfer, the transferor does not have actual knowledge that such affidavit is
false. The tax also may be waived by the IRS if the Disqualified Organization
promptly disposes of the Residual Security and the transferor pays income tax at
the highest corporate rate on the excess inclusion for the period the Residual
Security is actually held by the Disqualified Organization.

     In addition, if a "PASS-THROUGH ENTITY" (as defined below) has excess
inclusion income with respect to a Residual Security during a taxable year and a
Disqualified Organization is the record holder of an equity interest in such
entity, then a tax is imposed on such entity equal to the product of (i) the
amount of excess inclusions that are allocable to the interest in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization, and (ii) the highest marginal federal corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the Pass-Through
Entity for the taxable year. The Pass-Through Entity would not be liable for
such tax if it has received an affidavit from such record holder that it is not
a Disqualified Organization or stating such holder's taxpayer identification
number and, during the period such person is the record holder of the Residual
Security, the Pass-Through Entity does not have actual knowledge that such
affidavit is false.

     For taxable years beginning on or after January 1, 1998, if an "electing
large partnership" holds a Residual Security, all interests in the electing
large partnership are treated as held by Disqualified Organizations for purposes
of the tax imposed upon a Pass-Through Entity by section 860E(c) of the Code. An
exception to this tax, otherwise available to a Pass-Through Entity that is
furnished certain affidavits by record holders of interests in the entity and
that does not know such affidavits are false, is not available to an electing
large partnership.

     For these purposes, (i) "DISQUALIFIED ORGANIZATION" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any

                                       90
<PAGE>
of the foregoing (provided, that such term does not include an instrumentality
if all of its activities are subject to tax and a majority of its board of
directors in not selected by any such governmental entity), any cooperative
organization furnishing electric energy or providing telephone service or
persons in rural areas as described in Code Section 1381(a)(2)(C), and any
organization (other than a farmers' cooperative described in Code Section 531)
that is exempt from taxation under the Code unless such organization is subject
to the tax on unrelated business income imposed by Code Section 511,
(ii) "PASS-THROUGH ENTITY" means any regulated investment company, real estate
investment trust, common trust fund, partnership, trust or estate and certain
corporations operating on a cooperative basis. Except as may be provided in
Treasury regulations, any person holding an interest in a Pass-Through Entity as
a nominee for another will, with respect to such interest, be treated as a
Pass-Through Entity, and (iii) an "ELECTING LARGE PARTNERSHIP" means any
partnership having more than 100 members during the preceding tax year (other
than certain service partnerships and commodity pools), which elect to apply
simplified reporting provisions under the Code.

     The Pooling and Servicing Agreement with respect to a Series will provide
that no legal or beneficial interest in a Residual Security may be transferred
or registered unless (i) the proposed transferee furnished to the transferor and
the Trustee an affidavit providing its taxpayer identification number and
stating that such transferee is the beneficial owner of the Residual Security
and is not a Disqualified Organization and is not purchasing such Residual
Security on behalf of a Disqualified Organization (i.e., as a broker, nominee or
middleman thereof) and (ii) the transferor provides a statement in writing to
the Trustee that it has no actual knowledge that such affidavit is false.
Moreover, the Pooling and Servicing Agreement will provide that any attempted or
purported transfer in violation of these transfer restrictions will be null and
void and will vest no rights in any purported transferee. Each Residual Security
with respect to a Series will bear a legend referring to such restrictions on
transfer, and each Residual Holder will be deemed to have agreed, as a condition
of ownership thereof, to any amendments to the related Pooling and Servicing
Agreement required under the Code or applicable Treasury regulations to
effectuate the foregoing restrictions. Information necessary to compute an
applicable excise tax must be furnished to the IRS and to the requesting party
within 60 days of the request, and the Depositor or the Trustee may charge a fee
for computing and providing such information.

     Noneconomic Residual Interests.  The REMIC Regulations would disregard
certain transfers of Residual Securities, in which case the transferor would
continue to be treated as the owner of the Residual Securities and thus would
continue to be subject to tax on its allocable portion of the net income of the
REMIC Pool. Under the REMIC Regulations, a transfer of a "noneconomic residual
interest" (as defined below) to a Residual Holder (other than a Residual Holder
who is not a U.S. Person as defined below under "--Foreign Investors") is
disregarded to all federal income tax purposes if a significant purpose of the
transfer is to impede the assessment or collection of tax. A residual interest
in a REMIC (including a residual interest with a positive value at issuance) is
a "noneconomic residual interest" unless, at the time of the transfer, (i) the
present value of the expected future distributions on the residual interest at
least equals the product of the present value of the anticipated excess
inclusions and the highest corporate income tax rate in effect for the year in
which the transfer occurs, and (ii) the transferor reasonably expects that the
transferee will receive distributions from the REMIC at or after the time at
which taxes accrue on the anticipated excess inclusions in an amount sufficient
to satisfy the accrued taxes on each excess inclusion. The anticipated excess
inclusions and the present value rate are determined in the same manner as set
forth above under "--Disqualified Organizations." The REMIC Regulations explain
that a significant purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its share
of the taxable income of the REMIC. A safe harbor is provided if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the financial condition of the transferee and found that the transferee
historically had paid its debts as they came due and found no significant
evidence to indicate that the transferee would not continue to pay its debts as
they came due in the future, and (ii) the transferee represents to the
transferor that it understands that, as the holder of the non-economic residual
interest, the transferee may incur liabilities in excess of any cash flows
generated by the interest and that the transferee intends to pay taxes
associated with holding the residual interest as they become due. The Pooling
and Servicing Agreement with respect to each Series of Certificates will require
the transferee of a Residual Security to certify to the matters in the preceding
sentence as part of the affidavit described above under the heading
"Disqualified Organizations."

                                       91
<PAGE>
     Foreign Investors.  The REMIC Regulations provide that the transfer of a
Residual Security that has "tax avoidance potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income is effectively connected with the conduct of a trade or
business within the United States. A Residual Security is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected distributions equals at least 30% of the anticipated excess inclusions
after the transfer, and (ii) the transferor reasonably expects that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess inclusions accrue and prior to the end of the next
succeeding taxable year for the accumulated withholding tax liability to be
paid. If the non-U.S. Person transfers the Residual Security back to a U.S.
Person, the transfer will be disregarded and the foreign transferor will
continue to be treated as the owner unless arrangements are made so that the
transfer does not have the effect of allowing the transferor to avoid tax on
accrued excess inclusions.

     The Prospectus Supplement relating to the Certificates of a Series may
provide that a Residual Security may not be purchased by or transferred to any
person that is not a U.S. Person or may describe the circumstances and
restrictions pursuant to which such a transfer may be made. The term "U.S.
PERSON" means a citizens or resident of the United States, a corporation or
partnership (unless, in the case of a partnership, Treasury regulations are
adopted that provide otherwise) created or organized in or under the laws of the
United States, any state thereof or the District of Columbia, including an
entity treated as a corporation or partnership for federal income tax purposes,
an estate that is subject to U.S. federal income tax regardless of the source of
its income, or a trust if a court within the United States is able to exercise
primary supervision over the administration of such trust and one or more such
U.S. Persons have the authority to control all substantial decisions of such
trust (or, to the extent provided in applicable Treasury regulations, certain
trusts in existence on August 20, 1996 which are eligible to elect to be treated
as U.S. Persons).

     Sale or Exchange of a Residual Security

     Upon the sale or exchange of a Residual Security, the Residual Holder will
recognize gain or loss equal to the excess, if any, of the amount realized over
the adjusted basis (as described above under "--Taxation of Owners of Residual
Securities--Basis and Losses") of such Residual Holder in such Residual Security
at the time of the sale or exchange. In addition to reporting the taxable income
of the REMIC Pool, a Residual Holder will have taxable income to the extent that
any cash distribution to it from the REMIC Pool exceeds such adjusted basis on
that Distribution Date. Such income will be treated as gain from the sale or
exchange of the Residual Holder's Residual Security, in which case, if the
Residual Holder has an adjusted basis in its Residual Security remaining when
its interest in the REMIC Pool terminates, and if it holds such Residual
Security as a capital asset under Code Section 1221, then it will recognize a
capital loss at that time in the amount of such remaining adjusted basis.

     Any gain on the sale of a Residual Security will be treated as ordinary
income (i) if a Residual Security is held as part of a "conversion transaction"
as defined in Code Section 1258(c), up to the amount of interest that would have
accrued on the Residual Holder's net investment in the conversion transaction at
120% of the appropriate applicable Federal rate in effect at the time the
taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior disposition of property that was held
as a part of such transaction or (ii) in the case of a non-corporate taxpayer,
to the extent such taxpayer has made an election under Code
Section 163(d)(4) to have net capital gains taxed as investment income at
ordinary income rates. In addition, gain or loss recognized from the sale of a
Residual Security by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c).

     The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Securities where the seller
of the Residual Security, during the period beginning six months before the sale
or disposition of the Residual Security and ending six months after such sale or
disposition, acquires (or enters into any other transaction that results in the
application of Code Section 1091) any residual interest in any REMIC or any
interest in a "taxable mortgage pool" (such as a non-REMIC owner trust) that is
economically comparable to a Residual Security.

                                       92
<PAGE>
     Mark to Market Regulations

     On December 24, 1996, the IRS issued final regulations (the "MARK TO MARKET
REGULATIONS") under Code Section 475 relating to the requirement that a
securities dealer mark to market securities held for sale to customers. This
mark-to-market requirement applies to all securities of a dealer, except to the
extent that the dealer has specifically identified a security as held for
investment. The Mark to Market Regulations provide that, for purposes of this
mark to market requirement, a Residual Security is not treated as a security and
thus may not be marked to market. The Mark to Market Regulations apply to all
Residual Securities acquired on or after January 4, 1995.

  Taxes That May Be Imposed on the REMIC Pool

     Prohibited Transactions

     Income from certain transaction by the REMIC Pool, called prohibited
transactions, will not be part of the calculation of income or loss includable
in the federal income tax returns of Residual Holders, but rather will be taxed
directly to the REMIC Pool at a 100% rate. Prohibited transactions generally
include (i) the disposition of a qualified mortgages other than for (a)
substitution within two years of the Startup Day for a defective (including a
defaulted) obligation (or repurchase in lieu of substitution of a defective
(including a defaulted) obligation at any time) or for any qualified mortgage
within three months of the Startup Day, (b) foreclosure, default, or imminent
default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC Pool,
or (d) a qualified (complete) liquidation, (ii) the receipt of income from
assets that are not the type of mortgages or investments that the REMIC Pool is
permitted to hold, (iii) the receipt of compensation for services, or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited
transaction to sell a qualified mortgage or cash flow investment held by a REMIC
Pool to prevent a default on Regular Securities as a result of a default on
qualified mortgages or to facilitate a clean-up call (generally, an optional
termination to save administrative costs when no more than a small percentage of
the Securities is outstanding). The REMIC Regulations indicate that the
modification of a Mortgage Loan generally will not be treated as a disposition
if it is occasioned by a default or reasonably foreseeable default, an
assumption of the Mortgage Loan, the waiver of a due-on-sale or
due-on-encumbrance clause, or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate Mortgage Loan.

     Contributions to the REMIC Pool After the Startup Day

     In general, the REMIC Pool will be subject to a tax at a 100% rate on the
value of any property contributed to the REMIC Pool after the Startup Day.
Exceptions are provided for cash contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual Holder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified liquidation or clean-up call, and (v) as otherwise permitted in
Treasury regulations yet to be issued. It is not anticipated that there will be
any contributions to the REMIC Pool after the Startup Day.

     Net Income from Foreclosure Property

     The REMIC Pool will be subject of federal income tax at the highest
corporate rate on "net income from foreclosure property," determined by
reference to the rules applicable to real estate investment trusts. Generally,
property acquired by deed in lieu of foreclosure would be treated as
"foreclosure property" for a period ending with the close of the third calendar
year beginning after the year in which the REMIC Pool acquires such property,
with a possible extension. Net income from foreclosure property generally means
gain from the sale of a foreclosure property that is inventory property and
gross income from foreclosure property other than qualifying rents and other
qualifying income for a real estate investment trust. It is not anticipated that
the REMIC Pool will have any taxable net income from foreclosure property.

     Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC Pool's final tax return a date on which such adoption is deemed to
occur, and sells all of its assets (other than cash) within a 90-day period
beginning on such date, the REMIC Pool will not be subject to the prohibited
transaction rules on the sale of its assets, provided that the REMIC Pool
credits or distributes in liquidation all of the sale proceeds plus its cash
(other than amounts retained to meet claims) to holders of Regular Securities
and Residual Holders within the 90-day period.

                                       93
<PAGE>
     Administrative Matters

     The REMIC Pool will be required to maintain its books on a calendar year
basis and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The form for such income tax return is Form
1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury regulations
provide that, except where there is a single Residual Holder for an entire
taxable year, the REMIC Pool will be subject to the procedural and
administrative rules of the Code applicable to partnerships, including the
determination by the IRS of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit in a unified administrative
proceeding. The Master Servicer will be obligated to act as "tax matters
person," as defined in applicable Treasury regulations, with respect to the
REMIC Pool as agent of the Residual Holders holding the largest percentage
interest in the Residual Securities. If the Code or applicable Treasury
regulations do not permit the Master Servicer to act as tax matters person in
its capacity as agent of such Residual Holder, such Residual Holder or such
other person specified pursuant to Treasury regulations will be required to act
as tax matters person. The tax matters person generally has responsibility for
overseeing and providing notice to the other Residual Holders of certain
administrative and judicial proceedings regarding the REMIC Pool's tax affairs,
although other holders of the Residual Securities of the same Series would be
able to participate in such proceedings in appropriate circumstances.

     Limitations on Deduction of Certain Expenses

     An investor who is an individual, estate, or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the investor's adjusted gross income. In addition, Code Section 68
provides that itemized deductions otherwise allowable for a taxable year of an
individual taxpayer will be reduced by the lesser or (i) 3% of the excess, if
any, of adjusted gross income over $100,000 ($50,000 in the case of a married
individual filing a separate return) (subject to annual adjustments for
inflation after 1991), or (ii) 80% of the amount of itemized deductions
otherwise allowable for such year. In the case of a REMIC Pool, such deductions
may include deductions under Code Section 212 for the Servicing Fee and all
administrative and other expenses relating to the REMIC Pool, or any similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Securities either directly or
indirectly through certain pass-through entities may have their pro rata share
of such expenses allocated to them as additional gross income, but may be
subject to such limitation on deductions. In addition, such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such investors to be subject to significant additional tax liability.
Temporary Treasury regulations provide that the additional gross income and
corresponding amount of expenses generally are to be allocated entirely to the
holders of Residual Securities in the case of a REMIC Pool that would not
qualify as a fixed investment trust in the absence of a REMIC election. With
respect to a REMIC Pool that would be classified as an investment trust in the
absence of a REMIC election or that is substantially similar to an investment
trust, any holder of a Regular Security that is an individual, trust, estate, or
pass-through entity also will be allocated its pro rata share of such expenses
and a corresponding amount of income and will be subject to the limitations or
deductions imposed by Code Sections 67 and 68, as described above. Unless
indicated otherwise in the applicable Prospectus Supplement, all such expenses
will be allocable to the Residual Securities. In general, such allocable portion
will be determined based on the ratio that a REMIC Securityholder's income,
determined on a daily basis, bears to the income of all holders of Regular
Securities and Residual Securities with respect to a REMIC Pool. As a result,
individuals, estates or trusts holding REMIC Securities (either directly or
indirectly through a grantor trust, partnership, S corporation, REMIC, or
certain other pass-through entities described in the foregoing temporary
Treasury regulations) may have taxable income in excess of the interest income
at the pass-through rate on Regular Securities that are issued in a single Class
or otherwise consistently with fixed investment trust status or in excess of
cash distributions for the related period on Residual Securities.

  Taxation of Certain Foreign Investors

     Regular Securities

     Interest, including original issue discount, distributable to Regular
Securityholders who are non-resident aliens, foreign corporations, or other
Non-U.S. Persons (as defined below), generally will be considered "portfolio
interest" and, therefore, generally will not be subject to 30% United States
withholding tax, provided

                                       94
<PAGE>
that (i) such interest is not effectively connected with the conduct of a trade
or business in the United States of the Securityholder, (ii) such Non-U.S.
Person is not a "10-percent shareholder" within the meaning of Code
Section 871(h)(3)(B) or a controlled foreign corporation described in Code
Section 881(c)(3)(C) and (iii) such Non-U.S. Person provides the Trustee, or the
person who would otherwise be required to withhold tax from such distributions
under Code Section 1441 or 1442, with an appropriate statement, signed under
penalties of perjury, identifying the beneficial owner and stating, among other
things, that the beneficial owner of the Regular Security is a Non-U.S. Person.
If such statement, or any other required statement, is not provided, 30%
withholding will apply unless reduced or eliminated pursuant to an applicable
tax treaty or unless the interest on the Regular Security is effectively
connected with the conduct of a trade or business within the United States by
such Non-U.S. Person. In the latter case, such Non-U.S. Person will be subject
to United States federal income tax at regular rates. Investors who are Non-U.S.
Persons should consult their own tax advisors regarding the specific tax
consequences to them of owning a Regular Security. The term "NON-U.S. PERSON"
means any person who is not a U.S. Person.

     The IRS recently issued final regulations (the "NEW REGULATIONS") which
would provide alternative methods of satisfying the beneficial ownership
certification requirement described above. The New Regulations will be effective
January 1, 2001. Current withholding certificates will remain valid until the
earlier of December 31, 2000 or the due date of expiration of the certificate
under the rules as currently if effect. The New Regulations would require, in
the case of Regular Securities held by a foreign partnership, that (x) the
certification described above be provided by the partners rather than by the
foreign partnership and (y) the partnership provide certain information,
including a United States taxpayer identification number. A look-through rule
would apply in the case of tiered partnerships. Non-U.S. Persons should consult
their own tax advisors concerning the application of the certification
requirements in the New Regulations.

     Residual Securities

     The Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual Holders who are Non-U.S. Persons generally should be treated as
interest for purposes of the 30% (or lower treaty rate) United States
withholding tax. Treasury regulations provide that amount distributed to
Residual Holders may qualify as "portfolio interest," subject to the conditions
described in "--Regular Securities" above, but only to the extent that (i) the
Mortgage Loans were issued after July 18, 1984 and (ii) the Trust Fund or
segregated pool of assets therein (as to which a separate REMIC election will be
made), to which the Residual Security relates, consists of obligations issued in
"registered form" within the meaning of Code Section 163(f)(1). Generally,
Mortgage Loans will not be, but regular interests in another REMIC Pool will be,
considered obligations issued in registered form. Furthermore, Residual Holders
will not be entitled to any exemption from the 30% withholding tax (or lower
treaty rate) to the extent of that portion of REMIC taxable income that
constitutes an "excess inclusion." See "--Taxation of Owners of Residual
Securities--Limitations on Offset or Exemption of REMIC Income." If the amounts
paid to Residual Holders who are Non-U.S. Persons are effectively connected with
the conduct of a trade or business within the United States by such Non-U.S.
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the
amounts paid to such Non-U.S. Persons will be subject to United States federal
income tax at regular rates. If 30% (or lower treaty rate) withholding is
applicable, such amounts generally will be taken into account for purposes of
withholding only when paid or otherwise distributed (or when the Residual
Security is disposed of) under rules similar to withholding upon disposition of
debt instruments that have original issue discount. See "--Taxation of Owners of
Residual Securities--Tax-Related Restrictions on Transfer of Residual
Securities--Foreign Investors" above concerning the disregard of certain
transfers having "tax avoidance potential." Investors who are Non-U.S. Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Securities.

     Backup Withholding

     Distributions made on the Regular Securities, and proceeds from the sale of
the Regular Securities to or through certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including interest distributions, original issue discount, and, under certain
circumstances, principal distributions) unless the Regular Holder complies with
certain reporting and/or certification procedures, including the provision of
its taxpayer identification number to the Trustee, its agent or the broker who
effected the sale of the Regular Security, or such Holder is otherwise an exempt
recipient under applicable provisions of the Code. Any amounts to be withheld
from distribution on the Regular Securities would

                                       95
<PAGE>
be refunded by the IRS or allowed as a credit against the Regular Holder's
federal income tax liability. The New Regulations change certain of the rules
relating to certain presumptions currently available relating to information
reporting and backup withholding. Non-U.S. Persons are urged to contact their
own tax advisors regarding the application to them of backup withholding and
information reporting.

     Reporting Requirements

     Reports of accrued interest, original issue discount and information
necessary to compute the accrual of market discount will be made annually to the
IRS and to individuals, estates, non-exempt and non-charitable trusts, and
partnerships who are either holders of record of Regular Securities or
beneficial owners who own Regular Securities through a broker or middleman as
nominee. All brokers, nominees and all other non-exempt holders of record of
Regular Securities (including corporations, non-calendar year taxpayers,
securities or commodities dealers, real estate investment trusts, investment
companies, common trust funds, thrift institutions and charitable trusts) may
request such information for any calendar quarter by telephone or in writing by
contacting the person designated in Internal Revenue Service Publication 938
with respect to a particular Series of Regular Securities. Holders through
nominees must request such information from the nominee.

     The IRS's Form 1066 has an accompanying Schedule Q, Quarterly Notice to
Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC Pool to
each Residual Holder by the end of the month following the close of each
calendar quarter (41 days after the end of a quarter under proposed Treasury
regulations) in which the REMIC Pool is in existence). Treasury regulations
require that, in addition to the foregoing requirements, information must be
furnished quarterly to Residual Holders, furnished annually, if applicable, to
holders of Regular Securities, and filed annually with the IRS concerning Code
Section 67 expenses (see "--Taxes That May Be Imposed on the REMIC
Pool--Limitations on Deduction of Certain Expenses" above) allocable to such
holders. Furthermore, under such regulations, information must be furnished
quarterly to Residual Holders, furnished annually to holders of Regular
Securities, and filed annually with the IRS concerning the percentage of the
REMIC Pool's assets meeting the qualified asset tests described above under
"Characterization of Investments in REMIC Securities."

     Residual Holders should be aware that their responsibilities as holders of
the residual interest in a REMIC Pool, including the duty to account for their
shares of the REMIC Pool's income or loss on their returns, continue for the
life of the REMIC Pool, even after the principal and interest on their Residual
Securities have been paid in full.

     Treasury regulations provide that a Residual Holder is not required to
treat items on its return consistently with their treatment on the REMIC Pool's
return if the Holder owns 100% of the Residual Securities for the entire
calendar year. Otherwise, each Residual Holder is required to treat items on its
returns consistently with their treatment on the REMIC Pool's return, unless the
Holder either files a statement identifying the inconsistency or establishes
that the inconsistency resulted from incorrect information received from the
REMIC Pool. The IRS may assess a deficiency resulting from a failure to comply
with the consistency requirement without instituting an administrative
proceeding at the REMIC Pool level. A REMIC Pool typically will not register as
a tax shelter pursuant to Code Section 6111 because it generally will not have a
net loss for any of the first five taxable years of its existence. Any person
that holds a Residual Security as a nominee for another person may be required
to furnish the related REMIC Pool, in a manner to be provided in Treasury
regulations, with the name and address of such person and other specified
information.

GRANTOR TRUST FUNDS

  Classification of Grantor Trust Funds

     With respect to each Series of Grantor Trust Securities, assuming
compliance with all provisions of the applicable Agreement, the related Grantor
Trust Fund will be classified as a grantor trust under subpart E, part I of
subchapter J of the Code and not as a partnership, an association taxable as a
corporation, or a "taxable mortgage pool" within the meaning of Code Section
7701(i). Accordingly, each holder of a Grantor Trust Security generally will be
treated as the beneficial owner of an undivided interest in the Mortgage Loans
included in the Grantor Trust Fund.

                                       96
<PAGE>
STANDARD SECURITIES

  General

     Where there is no Retained Interest or "excess" servicing with respect to
the Mortgage Loans underlying the Securities of a Series, and where such
Securities are not designated as "Stripped Securities," the holder of each such
Security in such Series (referred to herein as "STANDARD SECURITIES") will be
treated as the owner of a pro rata undivided interest in the ordinary income and
corpus portions of the Grantor Trust Fund represented by its Standard Security
and will be considered the beneficial owner of a pro rata undivided interest in
each of the Mortgage Loans, subject to the discussion below under
"--Recharacterization of Servicing Fees." Accordingly, the holder of a Standard
Security of a particular Series will be required to report on its federal income
tax return its pro rata share of the entire income from the Mortgage Loans
represented by its Standard Security, including interest at the coupon rate on
such Mortgage Loans, original issue discount (if any), prepayment fees,
assumption fees, and late payment charges received by the Servicer, in
accordance with such Securityholder's method of accounting. A Securityholder
generally will be able to deduct its share of the Servicing Fee and all
administrative and other expenses of the Trust Fund in accordance with its
method of accounting, provided that such amounts are reasonable compensation for
services rendered to that Grantor Trust Fund. However, investors who are
individuals, estates or trusts who own Securities, either directly or indirectly
through certain pass-through entities, will be subject to limitations with
respect to certain itemized deductions described in Code Section 67, including
deductions under Code Section 212 for the Servicing Fee and all such
administrative and other expenses of the Grantor Trust Fund, to the extent that
such deductions, in the aggregate, do not exceed two percent of an investor's
adjusted gross income. In addition, Code Section 68 provides that itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the excess, if any, of adjusted gross
income over $100,000 ($50,000 in the case of a married individual filing a
separate return) (in each case, as adjusted annually for post-1991 inflation),
or (ii) 80% of the amount of itemized deductions otherwise allowable for such
year. As a result, such investors holding Standard Securities, directly or
indirectly through a pass-through entity, may have aggregate taxable income in
excess of the aggregate amount of cash received on such Standard Securities with
respect to interest at the pass-through rate or as discount income on such
Standard Securities. In addition, such expenses are not deductible at all for
purposes of computing the alternative minimum tax, and may cause such investors
to be subject to significant additional tax liability. Moreover, where there is
Retained Interest with respect to the Mortgage Loans underlying a Series of
Securities or where the servicing fees are in excess of reasonable servicing
compensation, the transaction will be subject to the application of the
"stripped bond" and "stripped coupon" rules of the Code, as described below
under "--Stripped Securities" and "--Recharacterization of Servicing Fees,"
respectively.

     Holders of Standard Securities, particularly any Class of a Series which is
a Subordinate Security, may incur losses of interest or principal with respect
to the Mortgage Loans. Such losses would be deductible generally only as
described above under "--REMICs--Taxation of Owners of Regular
Securities--Treatment of Losses," except that Securityholders on the cash method
of accounting would not be required to report qualified stated interest as
income until actual receipt.

     Tax Status

     With respect to a Series, Cadwalader, Wickersham & Taft or Hunton &
Williams has advised the Depositor that, except with respect to a Trust Fund
consisting of Unsecured Home Improvement Loans:

          1. A Standard Security owned by a "domestic building and loan
     association" within the meaning of Code Section 7701(a)(19) will be
     considered to represent "loans . . . secured by an interest in real
     property which is . . . residential real property" within the meaning of
     Code Section 7701(a)(19)(C)(v), provided that the real property securing
     the Mortgage Loans represented by that Standard Security is of the type
     described in such section of the Code.

          2. A Standard Security owned by a real estate investment trust will be
     considered to represent "real estate assets" within the meaning of Code
     Section 856(c)(4)(A) to the extent that the assets of the related Grantor
     Trust Fund consist of qualified assets, and interest income on such assets
     will be considered

                                       97
<PAGE>
     "interest on obligations secured by mortgages on real property" to such
     extent within the meaning of Code Section 856(c)(3)(B).

          3. A Standard Security owned by a REMIC will be considered to
     represent an "obligation (including any participation or certificate of
     beneficial ownership therein) which is principally secured by an interest
     in real property" within the meaning of Code Section 860G(a)(3)(A) to the
     extent that the assets of the related Grantor Trust Fund consist of
     "qualified mortgages" within the meaning of Code Section 860G(a)(3).

     An issue arises as to whether Buydown Mortgage Loans may be characterized
in their entirety under the Code provisions cited in clauses 1 and 2 of the
immediately preceding paragraph or whether the amount qualifying for such
treatment must be reduced by the amount of the Buydown Mortgage Funds. There is
indirect authority supporting treatment of an investment in a Buydown Mortgage
Loan as entirely secured by real property if the fair market value of the real
property securing the loan exceeds the principal amount of the loan at the time
of issuance or acquisition, as the case may be. There is no assurance that the
treatment described above is proper. Accordingly, Securityholders are urged to
consult their own tax advisors concerning the effects of such arrangements on
the characterization of such Securityholder's investment for federal income tax
purposes.

     Premium and Discount

     Securityholders are advised to consult with their tax advisors as to the
federal income tax treatment of premium and discount arising either upon initial
acquisition of Standard Securities or thereafter.

     Premium.  The treatment of premium incurred upon the purchase of a Standard
Security will be determined generally as described above under
"--REMICs--Taxation of Owners of Residual Securities--Premium." The rules
allowing for the amortization of premium are available with respect to Mortgage
Loans originated after September 27, 1985.

     Original Issue Discount.  The original issue discount rules of Code
Section 1271 through 1275 will be applicable to a Securityholder's interest in
those Mortgage Loans as to which the conditions for the application of those
sections are met. Rules regarding periodic inclusion of original issue discount
income generally are applicable to mortgages originated after March 2, 1984.
Under the OID Regulations, original issue discount could arise by the charging
of points by the originator of the mortgages in an amount greater than the
statutory de minimis exception, including a payment of points that is currently
deductible by the borrower under applicable Code provisions or, under certain
circumstances, by the presence of "teaser" rates on the Mortgage Loans. See
"--Stripped Securities" below regarding original issue discount on Stripped
Securities.

     Original issue discount generally must be reported as ordinary gross income
as it accrues under a constant interest method that takes into account the
compounding of interest, in advance of the cash attributable to such income.
Unless indicated otherwise in the applicable Prospectus Supplement, no
prepayment assumption will be assumed for purposes of such accrual. However,
Code Section 1272 provides for a reduction in the amount of original issue
discount includable in the income of a holder of an obligation that acquires the
obligation after its initial issuance at a price greater than the sum of the
original issue price and the previously accrued original issue discount, less
prior payments of principal. Accordingly, if such Mortgage Loans acquired by a
Securityholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loans, no original issue discount attributable to the
difference between the issue price and the original principal amount of such
Mortgage Loans (i.e., points) will be includable by such holder.

     Market Discount.  Securityholders also will be subject to the market
discount rules to the extent that the conditions for application of those
sections are met. Market discount on the Mortgage Loans will be determined and
will be reported as ordinary income generally in the manner described above
under "--REMICs--Taxation of Owners of Regular Securities--Market Discount,"
except that the ratable accrual methods described therein will not apply.
Rather, the holder will accrue market discount pro rata over the life of the
Mortgage Loans, unless the constant yield method is elected. Unless indicated
otherwise in the applicable Prospectus Supplement, no prepayment assumption will
be assumed for purposes of such accrual.

                                       98
<PAGE>
     Recharacterization of Servicing Fees

     If the servicing fees paid to a Servicer were deemed to exceed reasonable
servicing compensation, the amount of such excess would represent neither income
nor a deduction to Securityholders. In this regard, there are no authoritative
guidelines for federal income tax purposes as to either the maximum amount of
servicing compensation that may be considered reasonable in the context of this
or similar transactions or whether, in the case of Standard Securities, the
reasonableness of servicing compensation should be determined on a weighted
average or loan-by-loan basis. If a loan-by-loan basis is appropriate, the
likelihood that such amount would exceed reasonable servicing compensation as to
some of the Mortgage Loans would be increased. IRS guidance indicates that a
servicing fee in excess of reasonable compensation ("EXCESS SERVICING") will
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such
guidance provides safe harbors for servicing deemed to be reasonable and
requires taxpayers to demonstrate that the value of servicing fees in excess of
such amounts is not greater than the value of the services provided.

     Accordingly, if the IRS's approach is upheld, a Servicer who receives a
servicing fee in excess of such amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from the right
to receive some or all of the principal payments on the obligation would result
in treatment of such Mortgage Loans as "stripped coupons" and "stripped bonds."
Subject to the de minimis rule discussed below under "Stripped Securities," each
stripped bond or stripped coupon could be considered for this purpose as a
non-interest bearing obligation issued on the date of issue of the Standard
Securities, and the original issue discount rules of the Code would apply to the
holder thereof. While Securityholders would still be treated as owners of
beneficial interests in a grantor trust for federal income tax purposes, the
corpus of such trust could be viewed as excluding the portion of the Mortgage
Loans the ownership of which is attributed to the Servicer, or as including such
portion as a second Class of equitable interest. Applicable Treasury regulations
treat such an arrangement as a fixed investment trust, since the multiple
Classes of trust interests should be treated as merely facilitating direct
investments in the trust assets and the existence of multiple Classes of
ownership interests is incidental to that purpose. In general, such a
recharacterization should not have any significant effect upon the timing or
amount of income reported by a Securityholder, except that the income reported
by a cash method holder may be slightly accelerated. See "--Stripped Securities"
below for a further description of the federal income tax treatment of stripped
bonds and stripped coupons.

     Sale or Exchange of Standard Securities

     Upon sale or exchange of a Standard Securities, a Securityholder will
recognize gain or loss equal to the difference between the amount realized on
the sale and its aggregate adjusted basis in the Mortgage Loans and other assets
represented by the Security. In general, the aggregate adjusted basis will equal
the Securityholder's cost for the Standard Security, exclusive of accrued
interest, increased by the amount of any income previously reported with respect
to the Standard Security and decreased by the amount of any losses previously
reported with respect to the Standard Security and the amount of any
distributions (other than accrued interest) received thereon. Except as provided
above with respect to market discount on any Mortgage Loans, and except for
certain financial institutions subject to the provisions of Code
Section 582(c), any such gain or loss generally would be capital gain or loss if
the Standard Security was held as a capital asset. However, gain on the sale of
a Standard Security will be treated as ordinary income (i) if a Standard
Security is held as part of a "conversion transaction" as defined in Code
Section 1258(c), up to the amount of interest that would have accrued on the
Securityholder's net investment in the conversion transaction at 120% of the
appropriate applicable Federal rate in effect at the time the taxpayer entered
into the transaction minus any amount previously treated as ordinary income with
respect to any prior disposition of property that was held as part of such
transaction or (ii) in the case of a non-corporate taxpayer, to the extent such
taxpayer has made an election under Code Section 163(d)(4) to have net capital
gains taxed as investment income at ordinary income rates. Long-term capital
gains of certain noncorporate taxpayers generally are subject to a lower maximum
tax rate (20%) than ordinary income or short-term capital gains of such
taxpayers (39.6%) for property held for more than one year. The maximum tax rate
for corporations currently is the same with respect to both ordinary income and
capital gains.

                                       99
<PAGE>
STRIPPED SECURITIES

  General

     Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership of
the right to receive some or all of the interest payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of this discussion,
Securities that are subject to those rules will be referred to as "Stripped
Securities." The Securities will be subject to those rules if (i) the Depositor
or any of its affiliates retains (for its own account or for purposes of
resale), in the form of Retained Interest or otherwise, an ownership interest in
a portion of the payments on the Mortgage Loans, (ii) the Depositor or any of
its affiliates is treated as having an ownership interest in the Mortgage Loans
to the extent it is paid (or retains) servicing compensation in an amount
greater than reasonable consideration for servicing the Mortgage Loans (see
"--Standard Securities--Recharacterization of Servicing Fees" above), and
(iii) a Class of Securities are issued in two or more Classes or subclasses
representing the right to non-pro-rata percentages of the interest and principal
payments on the Mortgage Loans.

     In general, a holder of a Stripped Security will be considered to own
"stripped bonds" with respect to its pro rata share of all or a portion of the
principal payments on each Mortgage Loan and/or "stripped coupons" with respect
to its pro rata share of all or a portion of the interest payments on each
Mortgage Loan, including the Stripped Security's allocable share of the
servicing fees paid to a Servicer, to the extent that such fees represent
reasonable compensation for services rendered. See the discussion above under
"--Standard Securities--Recharacterization of Servicing Fees." Although not free
from doubt, for purposes of reporting to Stripped Securityholders, the servicing
fees will be allocated to the Classes of Stripped Securities in proportion to
the distributions to such Classes for the related period or periods. The holder
of a Stripped Security generally will be entitled to a deduction each year in
respect of the servicing fees, as described above under "--Standard
Securities--General," subject to the limitation described therein.

     Code Section 1286 treats a stripped bond or a stripped coupon generally as
an obligation issued at an original issue discount on the date that such
stripped interest is purchased. Although the treatment of Stripped Securities
for federal income tax purposes is not clear in certain respects, particularly
where such Stripped Securities are issued with respect to a Mortgage Pool
containing variable-rate Mortgage Loans, the Depositor has been advised by
counsel that (i) the Grantor Trust Fund will be treated as a grantor trust under
subpart E, part I of subchapter J of the Code and not as an association taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code
Section 7701(i), and (ii) each Stripped Security should be treated as a single
installment obligation for purposes of calculating original issue discount and
gain or loss on disposition. This treatment is based on the interrelationship of
Code Section 1286, Code Sections 1272 through 1275, and the OID Regulations.
Although it is possible that computations with respect to Stripped Securities
could be made in one of the ways described below under "--Possible Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments issued by a single issuer to a single investor in a single
transaction should be treated as a single debt instrument. Accordingly, for
original issue discount purposes, all payments on any Stripped Securities should
be aggregated and treated as though they were made on a single debt instrument.
The Pooling and Servicing Agreement will require that the Trustee make and
report all computations described below using this aggregate approach, unless
substantial legal authority requires otherwise.

     Furthermore, Treasury regulations provide for treatment of a Stripped
Security as a single debt instrument issued on the date it is purchased for
purposes of calculating any original issue discount. In addition, under such
regulations, a Stripped Security that represents a right to payments of both
interest and principal may be viewed either as issued with original issue
discount or market discount (as described below), at a de minimis original issue
discount, or, presumably, at a premium. This treatment indicates that the
interest component of such a Stripped Security would be treated as qualified
stated interest under the OID Regulations, assuming it is not an interest-only
or super-premium Stripped Security. Further, these regulations provide that the
purchaser of such a Stripped Security will be required to account for any
discount as market discount rather than original issue discount if either
(i) the initial discount with respect to the Stripped Security was treated as
zero under the de minimis rule, or (ii) no more than 100 basis points in excess
of reasonable servicing is stripped off the related Mortgage Loans. Any such
market discount would be reportable as described above under "--REMICs--

                                      100
<PAGE>
Taxation of Owners of Regular Securities--Market Discount," without regard to
the de minimis rule therein, assuming that a prepayment assumption is employed
in such computation.

     The holder of a Stripped Security will be treated as owning an interest in
each of the Mortgage Loans held by the Grantor Trust Fund and will recognize an
appropriate share of the income and expenses associated with the Mortgage Loans.
Accordingly, an individual, trust or estate that holds a Stripped Security
directly or through a pass-through entity will be subject to the limitations on
deductions imposed by Code Sections 67 and 68.

     A holder of a Stripped Security, particularly any Class of a Series which
is a Subordinate Security, may deduct losses incurred with respect to the
Stripped Security as described above under "--Standard Securities--General."

  Status of Stripped Securities

     No specific legal authority exists as to whether the character of the
Stripped Securities, for federal income tax purposes, will be the same as that
of the Mortgage Loans. Although the issue is not free from doubt, counsel has
advised the Depositor that, except with respect to a Trust Fund consisting of
Unsecured Home Improvement Loans, Stripped Securities owned by applicable
holders should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(4)(A), "obligation[s] . . . principally secured
by an interest in real property which is . . . residential real estate" within
the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Securities should be considered to represent "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B),
provided that in each case the Mortgage Loans and interest on such Mortgage
Loans qualify for such treatment. The application of such Code provisions to
Buydown Mortgage Loans is uncertain. See "--Standard Securities--Tax Status"
above.

  Taxation of Stripped Securities

     Original Issue Discount.  Except as described above under "--General," each
Stripped Security will be considered to have been issued at an original issue
discount for federal income tax purposes. Original issue discount with respect
to a Stripped Security must be included in ordinary income as it accrues, in
accordance with a constant yield method that takes into account the compounding
of interest, which may be prior to the receipt of the cash attributable to such
income. Based in part on the issue discount required to be included in the
income of a holder of a Stripped Security (referred to in this discussion as a
"STRIPPED SECURITYHOLDER") in any taxable year likely will be computed generally
as described above under "--REMICs--Taxation of Owner of Regular
Securities--Original Issue Discount" and "--Variable Rate Regular Securities."
However, with the apparent exception of a Stripped Security qualifying as a
market discount obligation as described above under "--General," the issue price
of a Stripped Security will be the purchase price paid by each holder thereof,
and the stated redemption price at maturity will include the aggregate amount of
the payments, other than qualified stated interest, to be made on the Stripped
Security to such Securityholder, presumably under the Prepayment Assumption.

     If the Mortgage Loans prepay at a rate either faster or slower than that
under the Prepayment Assumption, a Securityholder's recognition of original
issue discount will be either accelerated or decelerated and the amount of such
original issue discount will be either increased or decreased depending on the
relative interests in principal and interest on each Mortgage Loan represented
by such Securityholder's Stripped Security. While the matter is not free from
doubt, the holder of a Stripped Security should be entitled in the year that it
becomes certain (assuming no further prepayments) that the holder will not
recover a portion of its adjusted basis in such Stripped Security to recognize a
loss (which may be a capital loss) equal to such portion of unrecoverable basis.

     As an alternative to the method described above, the fact that some or all
of the interest payments with respect to the Stripped Securities will not be
made if the Mortgage Loans are prepaid could lead to the interpretation that
such interest payments are "contingent" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped Securities. However, if final regulations dealing with contingent
interest with

                                      101
<PAGE>
respect to the Stripped Securities apply the same principles as the OID
Regulations, such regulations may lead to different timing of income inclusion
that would be the case under the OID Regulations. Furthermore, application of
such principles could lead to the characterization of gain on the sale of
contingent interest Stripped Securities as ordinary income. Investors should
consult their tax advisors regarding the appropriate tax treatment of Stripped
Securities.

     Sale or Exchange of Stripped Securities.  Sale or exchange of a Stripped
Security prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the Securityholder's
adjusted basis in such Stripped Security, as described above under
"--REMICs--Taxation of Owners of Regular Securities--Sale or Exchange of Regular
Securities." Gain or loss from the sale or exchange of a Stripped Security
generally will be capital gain or loss to the Securityholder if the Stripped
Security is held as a "capital asset" within the meaning of Code section 1221,
and will be long-term or short-term depending on whether the Stripped Security
has been held for the long-term capital gain holding period (currently, more
than one year). To the extent that a subsequent purchaser's purchase price is
exceeded by the remaining payments on the Stripped Securities, such subsequent
purchaser will be required for federal income tax purposes to accrue and report
such excess as if it were original issue discount in the manner described above.
It is not clear for this purpose whether the assumed prepayment rate that is to
be used in the case of a Securityholder other than an original Securityholder
should be the Prepayment Assumption or a new rate based on the circumstances at
the date of subsequent purchase.

     Purchase of More Than One Class of Stripped Securities.  When an investor
purchases more than one Class of Stripped Securities, it is currently unclear
whether for federal income tax purposes such Classes of Stripped Securities
should be treated separately or aggregated for purposes of the rules described
above.

     Possible Alternative Characterization.  The characterizations of the
Stripped Securities discussed above are not the only possible interpretations of
the applicable Code provisions. For example, the Securityholder may be treated
as the owner of (i) one installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to principal on each
Mortgage Loan and a second installment obligation consisting of such Stripped
Security's pro rata share of the payments attributable to interest on each
Mortgage Loan, (ii) as many stripped bonds or stripped coupons as there are
scheduled payments of principal and/or interest on each Mortgage Loan, or (iii)
a separate installment obligation for each Mortgage Loan, representing the
Stripped Security's pro rata share of payments of principal and/or interest to
be made with respect thereto. Alternatively, the holder of one or more Classes
of Stripped Securities may be treated as the owner of a pro rata fractional
undivided interest in each Mortgage Loan to the extent that such Stripped
Security, or Classes of Stripped Securities in the aggregate, represent the same
pro rata portion of principal and interest on each such Mortgage Loan, and a
stripped bond or stripped coupon (as the case may be), treated as an installment
obligation or contingent payment obligation, as to the remainder. Treasury
regulations regarding original issue discount on stripped obligations make the
foregoing interpretations less likely to be applicable. The preamble to such
regulations states that they are premised on the assumption that an aggregation
approach is appropriate for determining whether original issue discount on a
stripped bond or stripped coupon is de minimis, and solicits comments on
appropriate rules for aggregating stripped bonds and stripped coupons under Code
Section 1286.

     Because of these possible varying characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Securityholders are
urged to consult their own tax advisors regarding the proper treatment of
Stripped Securities for federal income tax purposes.

  Reporting Requirements and Backup Withholding

     The Trustee will furnish, within a reasonable time after the end of each
calendar year, to each Securityholder at any time during such year, such
information (prepared on the basis described above) as is necessary to enable
such Securityholder to prepare its federal income tax returns. Such information
will include the amount of original issue discount accrued on Securities held by
persons other than Securityholders exempted from the reporting requirements.
However, the amount required to be reported by the Trustee may not be equal to
the proper amount of original issue discount required to be reported as taxable
income by a Securityholder, other than an original Securityholder that purchased
at the issue price. In particular, in the case of Stripped Securities, unless
provided otherwise in the applicable Prospectus Supplement, such reporting will
be based upon a

                                      102
<PAGE>
representative initial offering price of each Class of Stripped Securities. The
Trustee will also file such original issue discount information with the IRS. If
a Securityholder fails to supply an accurate taxpayer identification number or
if the Secretary of the Treasury determines that a Securityholder has not
reported all interest and dividend income required to be shown on his federal
income tax return, 31% backup withholding may be required in respect of any
reportable payments, as described above under "--REMICs--Taxation of Certain
Foreign Investors--Backup Withholding."

  Taxation of Certain Foreign Investors

     To the extent that a Security evidences ownership in Mortgage Loans that
are issued on or before July 18, 1984, interest or original issue discount paid
by the person required to withhold tax under Code Section 1441 or 1442 to
nonresident aliens, foreign corporations, or other Non-U.S. Persons generally
will be subject to 30% United States withholding tax, or such lower rate as may
be provided for interest by an applicable tax treaty. Accrued original issue
discount recognized by the Securityholder on the sale or exchange of such a
Security also will be subject to federal income tax at the same rate.

     Treasury regulations provide that interest or original issue discount paid
by the Trustee or other withholding agent to a Non-U.S. Person evidencing
ownership interest in Mortgage Loans issued after July 18, 1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification requirements, described above under
"--REMICs--Taxation of Certain Foreign Investors--Regular Securities."

PARTNERSHIP TRUST FUNDS

  Classification of Partnership Trust Funds

     With respect to each Series of Partnership Securities or Debt Securities,
Cadwalader, Wickersham & Taft or Hunton & Williams will deliver its opinion that
the Trust Fund will not be a taxable mortgage pool or an association (or
publicly traded partnership) taxable as a corporation for federal income tax
purposes. This opinion will be based on the assumption that the terms of the
applicable Agreement and related documents will be complied with, and on
counsel's conclusion that the nature of the income of the Trust Fund will exempt
it from the rule that certain publicly traded partnerships are taxable as
corporations.

  Characterization of Investments in Partnership Securities and Debt Securities

     For federal income tax purposes, (i) Partnership Securities and Debt
Securities held by a thrift institution taxed as a domestic building and loan
association will not constitute "loans . . . secured by an interest in real
property which is . . . residential real property" within the meaning of Code
Section 7701(a)(19)(C)(v) and (ii) interest on Debt Securities held by a real
estate investment trust will not be treated as "interest on obligations secured
by mortgages on real property or on interests in real property" within the
meaning of Code Section 856(c)(3)(B), and Debt Securities held by a real estate
investment trust will not constitute "real estate assets" within the meaning of
Code Section 856(c)(4)(A), but Partnership Securities held by a real estate
investment trust will qualify under those sections based on the real estate
investments trust's proportionate interest in the assets of the Partnership
Trust Fund qualifying for such treatments based on capital accounts.

  Taxation of Debt Securityholders

     Treatment of the Debt Securities as Indebtedness

     The Depositor will agree, and the Securityholders will agree by their
purchase of Debt Securities, to treat the Debt Securities as debt for federal
income tax purposes. No regulations, published rulings, or judicial decisions
exist that discuss the characterization for federal income tax purposes of
securities with terms substantially the same as the Debt Securities. However,
with respect to each Series of Debt Securities, Cadwalader, Wickersham & Taft or
Hunton & Williams will deliver its opinion that the Debt Securities will be
classified as indebtedness for federal income tax purposes. The discussion below
assumes this characterization of the Debt Securities is correct.

                                      103
<PAGE>
     If, contrary to the opinion of counsel, the IRS successfully asserted that
the Debt Securities were not debt for federal income tax purposes, the Debt
Securities might be treated as equity interests in the Partnership Trust, and
the timing and amount of income allocable to holders of such Debt Securities may
be different than as described in the following paragraph.

     Debt Securities generally will be subject to the same rules of taxation as
Regular Securities issued by a REMIC, as described above, except that
(i) income reportable on Debt Securities is not required to be reported under
the accrual method unless the holder otherwise uses the accrual method and
(ii) the special rule treating a portion of the gain on sale or exchange of a
Regular Security as ordinary income is inapplicable to Debt Securities. See
"--REMICs--Taxation of Owners of Regular Securities" and "--Sale or Exchange of
Regular Securities."

  Taxation of Owners of Partnership Securities

     Treatment of the Partnership Trust Fund as a Partnership

     If so specified in the applicable Prospectus Supplement, the Depositor will
agree, and the Securityholders will agree by their purchase of Securities, to
treat the Partnership Trust Fund as a partnership for purposes of federal and
state income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Partnership Trust Fund, the partners of the partnership being the
Securityholders (including the Depositor), and the Debt Securities (if any)
being debt of the partnership. However, the proper characterization of the
arrangement involving the Partnership Trust Fund, the Partnership Securities,
the Debt Securities, and the Depositor is not clear, because there is no
authority on transactions closely comparable to that contemplated herein.

     A variety of alternative characterizations are possible. For example,
because one or more of the Classes of Partnership Securities have certain
features characteristic of debt, the Partnership Securities might be considered
debt of the Depositor or the Partnership Trust Fund. Any such characterization
would not result in materially adverse tax consequences to Securityholders as
compared to the consequences from treatment of the Partnership Securities as
equity in a partnership, described below. The following discussion assumes that
the Partnership Securities represent equity interests in a partnership.

     Partnership Taxation

     As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Securityholder will be required to separately take into
account such holder's allocated share of income, gains, losses, deductions and
credits of the Partnership Trust Fund. It is anticipated that the Partnership
Trust Fund's income will consist primarily of interest earned on the Mortgage
Loans (including appropriate adjustments for market discount, original issue
discount and bond premium) as described above under "--Grantor Trust Funds--
Standard Securities--General" and "--Premium and Discount") and any gain upon
collection or disposition of Mortgage Loans. The Partnership Trust Fund's
deductions will consist primarily of interest accruing with respect to the Debt
Securities, servicing and other fees, and losses or deductions upon collection
or disposition of Debt Securities.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Agreements and related documents). The applicable Agreement will provide, in
general, that the Securityholders will be allocated taxable income of the
Partnership Trust Fund for each Due Period equal to the sum of (i) the interest
that accrues on the Partnership Securities in accordance with their terms for
such Due Period, including interest accruing at the applicable pass-through rate
for such Due Period and interest on amounts previously due on the Partnership
Securities but not yet distributed; (ii) any Partnership Trust Fund income
attributable to discount on the Mortgage Loans that corresponds to any excess of
the principal amount of the Partnership Securities over their initial issue
price; and (iii) any other amounts of income payable to the Securityholders for
such Due Period. Such allocation will be reduced by any amortization by the
Partnership Trust Fund of premium on Mortgage Loans that corresponds to any
excess of the issue price of Partnership Securities over their principal amount.
All remaining taxable income of the Partnership Trust Fund will be allocated to
the Depositor. Based on the economic arrangement of the parties, this approach

                                      104
<PAGE>
for allocating Partnership Trust Fund income should be permissible under
applicable Treasury regulations, although no assurance can be given that the IRS
would not require a greater amount of income to be allocated to Securityholders.
Moreover, even under the foregoing method of allocation, Securityholders may be
allocated income equal to the entire pass-through rate plus the other items
described above even though the Trust Fund might not have sufficient cash to
make current cash distributions of such amount. Thus, cash basis holders will in
effect be required to report income from the Partnership Securities on the
accrual basis and Securityholders may become liable for taxes on Partnership
Trust Fund income even if they have not received cash from the Partnership Trust
Fund to pay such taxes.

     Part or all of the taxable income allocated to a Securityholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) may constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

     A share of expenses of the Partnership Trust Fund (including fees of the
Master Servicer but not interest expense) allocable to an individual, estate or
trust Securityholder would be miscellaneous itemized deductions subject to the
limitations described above under "--Grantor Trust Funds--Standard
Securities--General". Accordingly, such deductions might be disallowed to the
individual in whole or in part and might result in such holder being taxed on an
amount of income that exceeds the amount of cash actually distributed to such
holder over the life of the Partnership Trust Fund.

     Discount income or premium amortization with respect to each Mortgage Loan
would be calculated in a manner similar to the description above under
"--Grantor Trust Funds--Standard Securities--General" and "--Premium and
Discount." Notwithstanding such description, it is intended that the Partnership
Trust Fund will make all tax calculations relating to income and allocations to
Securityholders on an aggregate basis with respect to all Mortgage Loans held by
the Partnership Trust Fund rather than on a Mortgage Loan-by-Mortgage Loan
basis. If the IRS were to require that such calculations be made separately for
each Mortgage Loan, the Partnership Trust Fund might be required to incur
additional expense, but it is believed that there would not be a material
adverse effect on Securityholders.

     Discount and Premium

     Unless indicated otherwise in the applicable Prospectus Supplement, it is
not anticipated that the Mortgage Loans will have been issued with original
issue discount and, therefore, the Partnership Trust Fund should not have
original issue discount income. However, the purchase price paid by the
Partnership Trust Fund for the Mortgage Loans may be greater or less than the
remaining principal balance of the Mortgage Loans at the time of purchase. If
so, the Mortgage Loans will have been acquired at a premium or discount, as the
case may be. See "--Grantor Trust Funds--Standard Securities--Premium and
Discount." (As indicated above, the Partnership Trust Fund will make this
calculation on an aggregate basis, but might be required to recompute it on a
Mortgage Loan-by-Mortgage Loan basis).

     If the Partnership Trust Fund acquires the Mortgage Loans at a market
discount or premium, the Partnership Trust Fund will elect to include any such
discount in income currently as it accrues over the life of the Mortgage Loans
or to offset any such premium against interest income on the Mortgage Loans. As
indicated above, a portion of such market discount income or premium deduction
may be allocated to Securityholders.

     Section 708 Termination

     Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate for federal income tax purposes if 50% or more of the capital and
profits interests in the Partnership Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, it would cause a deemed
contribution of the assets of a Partnership Trust Fund (the "OLD PARTNERSHIP")
to a new Partnership Trust Fund (the "NEW PARTNERSHIP") in exchange for
interests in the new partnership. Such interests would be deemed distributed to
the partners of the old partnership in liquidation thereof, which would not
constitute a sale or exchange. The Partnership Trust Fund will not comply with
certain technical requirements that might apply when such a constructive
termination occurs. As a result, the Partnership Trust Fund may be subject to
certain tax penalties and may incur additional expenses if it is required to
comply with those requirements. Furthermore, the Partnership Trust Fund might
not be able to comply due to lack of data.

                                      105
<PAGE>
     Disposition of Securities

     Generally, capital gain or loss will be recognized on a sale of Partnership
Securities in an amount equal to the difference between the amount realized and
the seller's tax basis in the Partnership Securities sold. A Securityholder's
tax basis in an Partnership Security will generally equal the holder's cost
increased by the holder's share of Partnership Trust Fund income (includable in
income) and decreased by any distributions received with respect to such
Partnership Security. In addition, both the tax basis in the Partnership
Securities and the amount realized on a sale of an Partnership Security would
include the holder's share of the Debt Securities and other liabilities of the
Partnership Trust Fund. A holder acquiring Partnership Securities at different
prices may be required to maintain a single aggregate adjusted tax basis in such
Partnership Securities, and, upon sale or other disposition of some of the
Partnership Securities, allocate a portion of such aggregate tax basis to the
Partnership Securities sold (rather than maintaining a separate tax basis in
each Partnership Security for purposes of computing gain or loss on a sale of
that Partnership Security).

     Any gain on the sale of an Partnership Security attributable to the
holder's share of unrecognized accrued market discount on the Mortgage Loans
would generally be treated as ordinary income to the holder and would give rise
to special tax reporting requirements. The Partnership Trust Fund does not
expect to have any other assets that would give rise to such special reporting
considerations. Thus, to avoid those special reporting requirements, the
Partnership Trust Fund will elect to include market discount in income as it
accrues.

     If a Securityholder is required to recognize an aggregate amount of income
(not including income attributable to disallowed itemized deductions described
above) over the life of the Partnership Securities that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Securities.

     Allocations Between Transferors and Transferees

     In general, the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the Securityholders in proportion to the principal amount of
Partnership Securities owned by them as of the close of the last day of such Due
Period. As a result, a holder purchasing Partnership Securities may be allocated
tax items (which will affect its tax liability and tax basis) attributable to
periods before the actual transaction.

     The use of such a Due Period convention may not be permitted by existing
regulations. If a Due Period convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Partnership Trust Fund might be reallocated among the Securityholders.
The Depositor will be authorized to revise the Partnership Trust Fund's method
of allocation between transferors and transferees to conform to a method
permitted by future regulations.

     Section 731 Distributions

     In the case of any distribution to a Securityholder, no gain will be
recognized to that Securityholder to the extent that the amount of any money
distributed with respect to such Security exceeds the adjusted basis of such
Securityholder's interest in the Security. To the extent that the amount of
money distributed exceeds such Securityholder's adjusted basis, gain will be
currently recognized. In the case of any distribution to a Securityholder, no
loss will be recognized except upon a distribution in liquidation of a
Securityholder's interest. Any gain or loss recognized by a Securityholder will
be capital gain or loss.

     Section 754 Election

     In the event that a Securityholder sells its Partnership Securities at a
profit (loss), the purchasing Securityholder will have a higher (lower) basis in
the Partnership Securities than the selling Securityholder had. The tax basis of
the Partnership Trust Fund's assets would not be adjusted to reflect that higher
(or lower) basis unless the Partnership Trust Fund were to file an election
under Section 754 of the Code. In order to avoid the administrative complexities
that would be involved in keeping accurate accounting records, as well as
potentially onerous information reporting requirements, the Partnership Trust
Fund will not make such an election. As a

                                      106
<PAGE>
result, Securityholder might be allocated a greater or lesser amount of
Partnership Trust Fund income than would be appropriate based on their own
purchase price for Partnership Securities.

     Administrative Matters

     The Trustee is required to keep or have kept complete and accurate books of
the Partnership Trust Fund. Such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal year of the
Partnership Trust Fund will be the calendar year. The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Partnership Trust Fund and will report each Securityholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the IRS on Schedule K-1. The Trustee will provide the Schedule K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Partnership Securities.
Generally, holders must file tax returns that are consistent with the
information return filed by the Partnership Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies.

     Under Section 6031 of the Code, any person that holds Partnership
Securities as a nominee at any time during a calendar year is required to
furnish the Partnership Trust Fund with a statement containing certain
information on the nominee, the beneficial owners and the Partnership Securities
so held. Such information includes (i) the name, address and taxpayer
identification number of the nominee and (ii) as to each beneficial owner
(x) the name, address and identification number of such person, (y) whether such
person is a United States person, a tax-exempt entity or a foreign government,
an international organization, or any wholly-owned agency or instrumentality of
either of the foregoing, and (z) certain information on Partnership Securities
that were held, bought or sold on behalf of such person throughout the year. In
addition, brokers and financial institutions that hold Partnership Securities
through a nominee are required to furnish directly to the Trustee information as
to themselves and their ownership of Partnership Securities. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Partnership Trust Fund. The information
referred to above for any calendar year must be furnished to the Partnership
Trust Fund on or before the following January 31. Nominees, brokers and
financial institutions that fail to provide the Partnership Trust Fund with the
information described above may be subject to penalties.

     The Depositor will be designated as the tax matters partner in the Pooling
and Servicing Agreement and, as such, will be responsible for representing the
Securityholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire until three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Partnership Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the Securityholders,
and, under certain circumstances, a Securityholder may be precluded from
separately litigating a proposed adjustment to the items of the Partnership
Trust Fund. An adjustment could also result in an audit of a Securityholder's
returns and adjustments of items not related to the income and losses of the
Partnership Trust Fund.

     Tax Consequences to Foreign Securityholders

     It is not clear whether the Partnership Trust Fund would be considered to
be engaged in a trade or business in the United States for purposes of federal
withholding taxes with respect to Non-U.S. Persons, because there is no clear
authority dealing with that issue under facts substantially similar to those
described herein. Although it is not expected that the Partnership Trust Fund
would be engaged in a trade or business in the United States for such purposes,
if so specified in the applicable Prospectus Supplement, the Partnership Trust
Fund may withhold as if it were so engaged in order to protect the Partnership
Trust Fund from possible adverse consequences of a failure to withhold. The
Partnership Trust Fund may withhold on the portion of its taxable income that is
allocable to Securityholders who are Non-U.S. Persons pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for Non-U.S. Persons that are taxable as corporations
and 39.6% for all other foreign holders. Amounts withheld will be deemed
distributed to the Non-U.S. Person Securityholders. Subsequent adoption of
Treasury regulations or the issuance of other administrative pronouncements may
require the Partnership Trust Fund to change its withholding procedures. In
determining a

                                      107
<PAGE>
holder's withholding status, the Partnership Trust Fund may rely on IRS
Form W-8, IRS Form W-9 or the holder's certification of nonforeign status signed
under penalties of perjury.

     To the extent specified in the applicable Prospectus Supplement, (i) each
Non-U.S. Person holder might be required to file a U.S. individual or corporate
income tax return (including, in the case of a corporation, the branch profits
tax) on its share of the Partnership Trust Fund's income; (ii) each Non-U.S.
Person holder must obtain a taxpayer identification number from the IRS and
submit that number to the Partnership Trust Fund on Form W-8 in order to assure
appropriate crediting of the taxes withheld; and (iii) a Non-U.S. Person holder
generally would be entitled to file with the IRS a claim for refund with respect
to taxes withheld by the Partnership Trust Fund, taking the position that no
taxes were due because the Partnership Trust Fund was not engaged in a U.S.
trade or business. Notwithstanding the foregoing, interest payments made (or
accrued) to a Securityholder who is a Non-U.S. Person may be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Partnership Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest may not be
considered "portfolio interest." As a result, Securityholders who are Non-U.S.
Persons may be subject to United States federal income tax and withholding tax
at a rate of 30 percent, unless reduced or eliminated pursuant to an applicable
treaty. In such case, a Non-U.S. Person holder would only be entitled to claim a
refund for that portion of the taxes in excess of the taxes that should be
withheld with respect to the guaranteed payments.

     Backup Withholding

     Distributions made on the Partnership Securities and proceeds from the sale
of the Partnership Securities will be subject to a "backup" withholding tax of
31% if, in general, the Securityholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

     THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A SECURITYHOLDER'S
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF REMIC SECURITIES, GRANTOR TRUST SECURITIES, PARTNERSHIP
SECURITIES AND DEBT SECURITIES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal income tax consequences described in "Federal
Income Tax Consequences," potential investors should consider the state and
local tax consequences of the acquisition, ownership, and disposition of the
Securities offered hereunder. State tax law may differ substantially from the
corresponding federal tax law, and the discussion above does not purport to
describe any aspect of the tax laws of any state or other jurisdiction.
Therefore, prospective investors should consult their own tax advisors with
respect to the various tax consequences of investments in the Securities offered
hereunder.

                                      108
<PAGE>
                              ERISA CONSIDERATIONS

     ERISA and the Code impose certain requirements on employee benefit plans
and on certain other retirement plans and arrangements, including individual
retirement accounts and annuities, Keogh plans and collective investment funds
and separate accounts in which such plans, accounts or arrangements are
invested, that are subject to Title I of ERISA and Section 4975 of the Code
("Plans") and on persons who are fiduciaries with respect to such Plans in
connection with the investment of Plan assets. Certain employee benefit plans,
such as governmental plans (as defined in ERISA Section 3(32)), and, if no
election has been made under Section 410(d) of the Code, church plans (as
defined in Section 3(33) of ERISA) are not subject to ERISA requirements.
Accordingly, assets of such plans may be invested in Securities without regard
to the ERISA considerations described below, subject to the provisions of other
applicable federal, state and local law. Any such plan which is qualified and
exempt from taxation under Sections 401(a) and 501(a) of the Code, however, is
subject to the prohibited transaction rules set forth in Section 503 of the
Code.

     ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("PARTIES IN INTEREST") who
have certain specified relationships to the Plan unless a statutory or
administrative exemption is available. Certain Parties in Interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Code, unless a statutory or administrative
exemption is available. These prohibited transactions generally are set forth in
Sections 406 and 407 of ERISA and Section 4975 of the Code.

     A Plan's investment in Securities may cause the Mortgage Loans, Contracts,
Unsecured Home Improvement Loans, Government Securities and other assets
included in a related Trust Fund to be deemed Plan assets. Section 2510.3-101 of
the regulations of the United States Department of Labor ("DOL") provides that
when a Plan acquires an equity interest in an entity, the Plan's assets include
both such equity interest and an undivided interest in each of the underlying
assets of the entity, unless certain exceptions not applicable here apply, or
unless the equity participation in the entity by "benefit plan investors" (i.e.,
Plans and certain employee benefit plans not subject to ERISA) is not
"significant", both as defined therein. For this purpose, in general, equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any Class of equity interests in the entity is held by
benefit plan investors. To the extent the Securities are treated as equity
interests for purposes of DOL regulations section 2510.3-101, equity
participation in a Trust Fund will be significant on any date if immediately
after the most recent acquisition of any Security, 25% or more of any Class of
Securities is held by benefit plan investors.

     Any person who has discretionary authority or control respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee, is a fiduciary of the investing
Plan. If the Mortgage Loans, Contracts, Unsecured Home Improvement Loans,
Government Securities and other assets included in a Trust Fund constitute Plan
assets, then any party exercising management or discretionary control regarding
those assets, such as the Servicer or Master Servicer, may be deemed to be a
Plan "fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited transaction provisions of ERISA and the Code with respect to the
investing Plan. In addition, if the Mortgage Loans, Contracts, Unsecured Home
Improvement Loans, Government Securities and other assets included in a Trust
Fund constitute Plan assets, the purchase of Securities by a Plan, as well as
the operation of the Trust Fund, may constitute or involve a prohibited
transaction under ERISA and the Code.

     On May 14, 1993, the DOL granted to NationsBank Corporation, the
predecessor to Bank of America Corporation, the corporate parent of Banc of
America Securities LLC, an individual administrative exemption, Prohibited
Transaction Exemption 93-31; Exemption Application No. D-9105 (the "EXEMPTION"),
which generally exempts from the application of the prohibited transaction
provisions of Sections 406(a) and 407 of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Section 4975(a) and (b) of the Code,
certain transactions, among others, relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of Securities underwritten by
an Underwriter (as hereinafter defined), that (a) represent a beneficial
ownership interest in the assets of a Trust Fund and entitle the holder the
pass-through payments of principal, interest and/or other payments made with
respect to the assets of the Trust Fund or (b) are

                                      109
<PAGE>
denominated as a debt instrument and represent an interest in a REMIC, provided
that certain conditions set forth in the Exemption are satisfied. For purposes
of this Section "ERISA Considerations," the term "UNDERWRITER" shall include
(a) Bank of America Corporation, (b) any person directly or indirectly, through
one or more intermediaries, controlling, controlled by or under common control
with Bank of America Corporation, including Banc of America Securities LLC, and
(c) any member of the underwriting syndicate or selling group of which a person
described in (a) or (b) is a manager or co-manager with respect to a Class of
Securities.

     The Exemption sets forth six general conditions which must be satisfied for
a transaction involving the purchase, sale and holding of Securities to be
eligible for exemptive relief thereunder. First, the acquisition of Securities
by a Plan must be on terms that are at least as favorable to the Plan as they
would be in an arm's-length transaction with an unrelated party. Second, the
Exemption only applies to Securities evidencing rights and interests not
subordinated to the rights and interests evidenced by the other Securities of
the same Series. Third, the Securities at the time of acquisition by the Plan
must be rated in one of the three highest generic rating categories by Standard
& Poor's ("S&P"), Moody's Investors Service, Inc. ("MOODY'S"), Duff & Phelps
Credit Rating Co. ("DCR") or Fitch Investors Service, L.P. ("FITCH"). Fourth,
the Trustee cannot be an affiliate of any member of the "RESTRICTED GROUP" which
consists of the Underwriter, the Depositor, the Trustee, the Master Servicer,
any Servicer, any insurer and any obligor with respect to Assets constituting
more than 5% of the aggregate unamortized principal balance of the Assets in the
related Trust Fund as of the date of initial issuance of the Securities. Fifth,
the sum of all payments made to and retained by the Underwriter(s) must
represent not more than reasonable compensation for underwriting the Securities;
the sum of all payments made to and retained by the Depositor pursuant to the
assignment of the Assets to the related Trust Fund must represent not more than
the fair market value of such obligations; and the sum of all payments made to
and retained by the Servicer must represent not more than reasonable
compensation for such person's services under the applicable Agreement and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the investing Plan must be an accredited investor as defined in Rule
501(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act of 1933, as amended. In addition, the Trust Fund must meet the
following requirements: (i) the assets of the Trust Fund must consist solely of
assets of the type that have been included in other investment pools; (ii)
securities evidencing interests in such other investment pools must have been
rated in one of the three highest generic rating categories by S&P, Moody's,
DCR, or Fitch for at least one year prior to the Plan's acquisition of the
securities; and (iii) securities evidencing interests in such other investment
pools must have been purchased by investors other than Plans for at least one
year prior to any Plan's acquisition of the Securities.

     A fiduciary of a Plan contemplating purchasing a Security must make its own
determination that the general conditions set forth above will be satisfied with
respect to such Security. However, to the extent Securities are subordinate, the
Exemption will not apply to an investment by a Plan. In addition, any Securities
representing a beneficial ownership interest in Unsecured Home Improvement Loans
or Revolving Credit Line Loans will not satisfy the general conditions of the
Exemption.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with the direct or indirect sale, exchange, transfer, holding or the direct or
indirect acquisition or disposition in the secondary market of Securities by
Plans. However, no exemption is provided from the restrictions of
Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding
of a Security on behalf of an "EXCLUDED PLAN" by any person who has
discretionary authority or renders investment advice with respect to the assets
of such Excluded Plan. For purposes of the Securities, an Excluded Plan is a
Plan sponsored by any member of the Restricted Group.

     If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide an exemption from the restrictions imposed by
Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the
Code in connection with (1) the direct or indirect sale, exchange or transfer of
Securities in the initial issuance of Securities between the Depositor or an
Underwriter and a Plan when the person who has discretionary authority or
renders investment advice with respect to the investment of Plan assets in the
Securities is (a) an obligor with respect to 5% or less of

                                      110
<PAGE>
the fair market value of the Assets or (b) an affiliate of such a person,
(2) the direct or indirect acquisition or disposition in the secondary market of
Securities by a Plan and (3) the holding of Securities by a Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by
Sections 406(a), 406(b) and 407 of ERISA, and the taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code
for transactions in connection with the servicing, management and operation of
the Trust Fund. The Depositor expects that the specific conditions of the
Exemption required for this purpose will be satisfied with respect to the
Securities so that the Exemption would provide an exemption from the
restrictions imposed by Sections 406(a) and (b) of ERISA (as well as the excise
taxes imposed by Sections 4975(a) and (b) of the Code by reason of
Section 4975(c) of the Code) for transactions in connection with the servicing,
management and operation of the Mortgage Pools, provided that the general
conditions of the Exemption are satisfied.

     The Exemption also may provide an exemption from the restrictions imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by
Section 4975(a) and (b) of the Code by reason of
Sections 4975(c)(1)(A) through (D) of the Code if such restrictions are deemed
to otherwise apply merely because a person is deemed to be a "party in interest"
(within the meaning of Section 3(14) of ERISA) or a "disqualified person"
(within the meaning of Section 4975(e)(2) of the Code) with respect to an
investing Plan by virtue of providing services to the Plan (or by virtue of
having certain specified relationships to such a person) solely as a result of
the Plan's ownership of Securities.

     The Exemption was amended by Prohibited Transaction Exemption 97-34, 62
Fed. Reg. 39021 (July 21, 1997), which, among other changes, permits the
inclusion of a pre-funding account in a trust fund, provided that the following
conditions are met: (a) the pre-funding account may not exceed 25% of the total
amount of certificates being offered; (b) additional obligations purchased
generally must meet the same terms and conditions as those of the original
obligations used to create the trust fund; (c) the transfer of additional
obligations to the trust during the pre-funding period must not result in the
certificates receiving a lower rating at the termination of the pre-funding
period than the rating that was obtained at the time of the initial issuance of
the certificates; (d) the weighted average interest rate for all of the
obligations in the trust at the end of the pre-funding period must not be more
than 100 basis points less than the weighted average interest rate for the
obligations which were transferred to the trust on the closing date; (e) the
characteristics of the additional obligations must be monitored to confirm that
they are substantially similar to those which were acquired as of the closing
date either by a credit support provider or insurance provider independent of
the sponsor or by an independent accountant retained by the sponsor that
confirms such conformance in writing; (f) the pre-funding period must be
described in the prospectus or private placement memorandum provided to
investing plans; and (g) the trustee of the trust must be a substantial
financial institution or trust company experienced in trust activities and
familiar with its duties, responsibilities and liabilities as a fiduciary under
ERISA.

     Further, the pre-funding period must be a period beginning on the closing
date and ending no later than the earliest to occur of (x) the date the amount
on deposit in the pre-funding account is less than the minimum dollar amount
specified in the pooling and servicing agreement; (y) the date on which an event
of default occurs under the pooling and servicing agreement; or (z) the date
which is the later of three months or 90 days after the closing date. It is
expected that the Pre-Funding Account will meet all of these requirements.

     To the extent the Securities are not treated as equity interests for
purposes of DOL regulations section 2510.3-101, a Plan's investment in such
Securities ("NON-EQUITY SECURITIES") would not cause the assets included in a
related Trust Fund to be deemed Plan assets. However, the Depositor, the
Servicer, the Trustee, or Underwriter may be the sponsor of or investment
advisor with respect to one or more Plans. Because such parties may receive
certain benefits in connection with the sale of Non-Equity Securities, the
purchase of Non-Equity Securities using Plan assets over which any such parties
has investment authority might be deemed to be a violation of the prohibited
transaction rules of ERISA and the Code for which no exemption may be available.
Accordingly, Non-Equity Securities may not be purchased using the assets of any
Plan if any of the Depositor, the Servicer, the Trustee or Underwriter has
investment authority with respect to such assets.

     In addition, certain affiliates of the Depositor might be considered or
might become Parties in Interest with respect to a Plan. Also, any holder of
Securities, because of its activities or the activities of its respective
affiliates, may be deemed to be a Party in Interest with respect to certain
Plans, including but not limited to Plans

                                      111
<PAGE>
sponsored by such holder. In either case, the acquisition or holding of
Non-Equity Securities by or on behalf of such a Plan could be considered to give
rise to an indirect prohibited transaction within the meaning of ERISA and the
Code, unless it is subject to one or more statutory or administrative exemptions
such as Prohibited Transaction Class Exemption ("PTCE") 84-14, which exempts
certain transactions effected on behalf of a Plan by a "qualified professional
asset manager", PTCE 90-1, which exempts certain transactions involving
insurance company pooled separate accounts, PTCE 91-38, which exempts certain
transactions involving bank collective investment funds, PTCE 95-60, which
exempts certain transactions involving insurance company general accounts, or
PTCE 96-23, which exempts certain transactions effected on behalf of a Plan by
certain "in-house" asset managers. It should be noted, however, that even if the
conditions specified in one or more of these exemptions are met, the scope of
relief provided by these exemptions may not necessarily cover all acts that
might be construed as prohibited transactions.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult with its counsel with respect to the potential applicability of
ERISA and the Code to such investment, the availability of the exemptive relief
provided in the Exemption and the potential applicability of any other
prohibited transaction exemption in connection therewith. In particular, a Plan
fiduciary which proposes to cause a Plan to purchase Securities representing a
beneficial ownership interest in a pool of single-family residential first
mortgage loans, a Plan fiduciary should consider the applicability of PTCE 83-1,
which provides exemptive relief for certain transactions involving mortgage pool
investment trusts. The Prospectus Supplement with respect to a Series of
Securities may contain additional information regarding the application of the
Exemption, PTCE 83-1 or any other exemption, with respect to the Securities
offered thereby. In addition, any Plan fiduciary that proposes to cause a Plan
to purchase Strip Securities should consider the federal income tax consequences
of such investment.

     ANY PLAN FIDUCIARY CONSIDERING WHETHER TO PURCHASE A SECURITY ON BEHALF OF
A PLAN SHOULD CONSULT WITH ITS COUNSEL REGARDING THE APPLICABILITY OF THE
FIDUCIARY RESPONSIBILITY AND PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
CODE TO SUCH INVESTMENT.

     THE SALE OF SECURITIES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE
DEPOSITOR OR THE UNDERWRITER THAT THIS INVESTMENT MEETS ALL RELEVANT LEGAL
REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR
PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY
PARTICULAR PLAN.

                                      112
<PAGE>
                                LEGAL INVESTMENT

     Each Class of Offered Securities will be rated at the date of issuance in
one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which Classes of the Securities, if
any, will constitute "mortgage related securities" ("SMMEA SECURITIES") for
purposes of the SMMEA. Generally, only Classes of Offered Securities that (i)
are rated in one of the two highest rating categories by at least one Rating
Agency, and (ii) are part of a Series representing interests in a Trust Fund
consisting of Mortgage Loans originated by certain types of originators
specified in SMMEA, will be SMMEA Securities. SMMEA Securities will constitute
legal investments for persons, trusts, corporations, partnerships, associations,
business trusts and business entities (including, but not limited to, depository
institutions, insurance companies, trustees and pension funds) created pursuant
to or existing under the laws of the United States or of any state (including
the District of Columbia and Puerto Rico) whose authorized investments are
subject to state regulation to the same extent that, under applicable law,
obligations issued by or guaranteed as to principal and interest by the United
States or any agency or instrumentality thereof constitute legal investments for
such entities. Pursuant to SMMEA, a number of states enacted legislation on or
before the October 3, 1991 cut-off for such enactments, limiting to varying
extents the ability of certain entities (in particular, insurance companies) to
invest in "mortgage related securities," in most cases by requiring the affected
investors to rely solely upon existing state law, and not SMMEA. Accordingly,
the investors affected by such legislation will be authorized to invest in the
Offered Securities only to the extent provided in such legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities" without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to purchase and sell for their own account, without
limitation as to a percentage of the bank's capital and surplus (but subject to
compliance with certain general standards in 12 C.F.R. Section 1.5 concerning
"safety and soundness" and retention of credit information), certain "Type IV
securities," defined in 12 C.F.R. Section 1.2(1) to include certain "residential
mortgage-related securities." As so defined, "residential mortgage-related
security" means, in relevant part, "mortgage-related security" within the
meaning of SMMEA. The National Credit Union Administration (the "NCUA") has
adopted rules, codified at 12 C.F.R. Part 703, which permit federal credit
unions to invest in "mortgage related securities" under certain limited
circumstances, other than stripped mortgage related securities, residual
interests in mortgage related securities, and commercial mortgage related
securities, unless the credit union has obtained written approval from the NCUA
to participate in the "investment pilot program" described in 12 C.F.R.
Section 703.140. The Office of Thrift Supervision (the "OTS") has issued Thrift
Bulletin 13a (December 1, 1998), "Management of Interest Rate Risk, Investment
Securities and Derivative Activities," which thrift institutions subject to the
jurisdiction of the OTS should consider before investing in any of the Offered
Securities.

     All depository institutions considering an investment in the Offered
Securities should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 POLICY STATEMENT") of
the Federal Financial Institutions Examination Council ("FFIEC"), which has been
adopted by the Board of Governors of the Federal Reserve System, the Federal
Deposit Insurance Corporation, the OCC and the OTS, effective May 26, 1998, and
by the NCUA, effective October 1, 1998. The 1998 Policy Statement sets forth
general guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through securities
and mortgage-derivative products) used for investment purposes.

     If specified in the related Prospectus Supplement, other Classes of Offered
Securities offered pursuant to this Prospectus will not constitute "mortgage
related securities" under SMMEA. The appropriate characterization of these
Offered Securities under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.

                                      113
<PAGE>
     Except as to the status of certain Classes of Offered Securities identified
in the Prospectus Supplement as SMMEA Securities, no representations will be
made as to the proper characterization of the Offered Securities for legal
investment or financial institution regulatory purposes, or as to the ability of
particular investors to purchase any Offered Securities under applicable legal
investment restrictions. The uncertainties described above (and any unfavorable
future determinations concerning legal investment or financial institution
regulatory characteristics of the Offered Securities) may adversely affect the
liquidity of the Offered Securities.

     Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing the Offered
Securities, as certain Classes or subclasses may be deemed unsuitable
investments, or may otherwise be restricted, under such rules, policies or
guidelines (in certain instances irrespective of SMMEA).

     The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income paying," and, with respect to any Offered
Securities issued in book-entry form, provisions which may restrict or prohibit
investments in securities which are issued in book-entry form.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Securities of any Class
constitute legal investments for them or are subject to investment, capital or
other restrictions, and, if applicable, whether SMMEA has been overridden in any
jurisdiction relevant to such investor.

                            METHODS OF DISTRIBUTION

     The Securities offered hereby and by the Supplements to this Prospectus
will be offered in Series. The distribution of the Securities may be effected
from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related Prospectus Supplement, the Securities will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Banc of America Securities LLC
("BANC OF AMERICA SECURITIES") acting as underwriter with other underwriters, if
any, named therein. In such event, the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Securities agreed to
be purchased by purchasers pursuant to purchase agreements acceptable to the
Depositor. In connection with the sale of the Securities, underwriters may
receive compensation from the Depositor or from purchasers of the Securities in
the form of discounts, concessions or commissions. The Prospectus Supplement
will describe any such compensation paid by the Depositor.

     Alternatively, the Prospectus Supplement may specify that the Securities
will be distributed by Banc of America Securities acting as agent or in some
cases as principal with respect to Securities which it has previously purchased
or agreed to purchase. If Banc of America Securities acts as agent in the sale
of Securities, Banc of America Securities will receive a selling commission with
respect to each Series of Securities, depending on market conditions, expressed
as a percentage of the aggregate principal balance of the related Mortgage Loans
as of the Cut-off Date. The exact percentage for each Series of Securities will
be disclosed in the related Prospectus Supplement. To the extent that Banc of
America Securities elects to purchase Securities as principal, Banc of America
Securities may realize losses or profits based upon the difference between its
purchase price and the sales price. The Prospectus Supplement with respect to
any Series offered other than through underwriters will contain information
regarding the nature of such offering and any agreements to be entered into
between the Depositor and purchasers of Securities of such Series.

     Banc of America Securities is an affiliate of the Depositor. This
Prospectus may be used by Banc of America Securities, to the extent required, in
connection with market making transactions in the Securities. Banc of America
Securities may act as principal or agent in such transactions.

                                      114
<PAGE>
     The Depositor will indemnify Banc of America Securities and any
underwriters against certain civil liabilities, including liabilities under the
Securities Act of 1933, or will contribute to payments Banc of America
Securities and any underwriters may be required to make in respect thereof.

     In the ordinary course of business, Banc of America Securities and the
Depositor may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the Depositor's mortgage
loans pending the sale of such mortgage loans or interests therein, including
the Securities.

     The Depositor anticipates that the Securities will be sold primarily to
institutional investors. Purchasers of Securities, including dealers, may,
depending on the facts and circumstances of such purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of Securities. Securityholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.

     As to each Series of Securities, only those Classes rated in one of the
four highest rating categories by any Rating Agency will be offered hereby. Any
unrated Class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.

                                 LEGAL MATTERS

     Certain legal matters, including the federal income tax consequences to
Securityholders of an investment in the Securities of a Series, will be passed
upon for the Depositor by Cadwalader, Wickersham & Taft, Charlotte, North
Carolina or Hunton & Williams, Charlotte, North Carolina.

                             FINANCIAL INFORMATION

     A new Trust Fund will be formed with respect to each Series of Securities
and no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related Series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                                     RATING

     It is a condition to the issuance of any Class of Offered Securities that
they shall have been rated not lower than investment grade, that is, in one of
the four highest rating categories, by a Rating Agency.

     Ratings on mortgage pass-through certificates address the likelihood of
receipt by Securityholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.

     A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.

                      WHERE YOU CAN FIND MORE INFORMATION

     The Depositor filed a registration statement (the "REGISTRATION STATEMENT")
relating to the Securities with the ("SEC" or the "COMMISSION"). This Prospectus
is part of the Registration Statement, but the Registration Statement includes
additional information.

     Copies of the Registration Statement may be obtained from the Public
Reference Section of the Commission, Washington, D.C. 20549 upon payment of the
prescribed charges, or may be examined free of

                                      115
<PAGE>
charge at the Commission's offices, 450 Fifth Street N.W., Washington, D.C.
20549 or at the regional offices of the Commission located at Suite 1300, 7
World Trade Center, New York, New York 10048 and Suite 1400, Citicorp Center,
500 West Madison Street, Chicago, Illinois 60661-2511. The Commission also
maintains a site on the World Wide Web at "http://www.sec.gov" at which you can
view and download copies of reports, proxy and information statements and other
information filed electronically through the Electronic Data Gathering, Analysis
and Retrieval ("EDGAR") system. The Depositor has filed the Registration
Statement, including all exhibits, through the EDGAR system and therefore such
materials should be available by logging onto the Commission's Web site. The
Commission maintains computer terminals providing access to the EDGAR system at
each of the offices referred to above. Copies of any documents incorporated to
this Prospectus by reference will be provided to each person to whom a
Prospectus is delivered upon written or oral request directed to Asset Backed
Funding Corporation, Bank of America Corporate Center, 100 North Tryon Street,
Charlotte, North Carolina 28255, telephone number (704) 386-2400.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The SEC allows the Depositor to "incorporate by reference" information it
files with the SEC, which means that the Depositor can disclose important
information to you by referring you to those documents. The information
incorporated by reference is considered to be part of this Prospectus.
Information that the Depositor files later with the SEC will automatically
update the information in this Prospectus. In all cases, you should rely on the
later information rather than on any different information included in this
Prospectus or the accompanying Prospectus Supplement. The Depositor incorporates
by reference any future annual, monthly and special SEC reports filed by or on
behalf of the Trust until the termination of the offering of the Securities.

     As a recipient of this Prospectus, you may request a copy of any document
the Depositor incorporates by reference, except exhibits to the documents
(unless the exhibits are specifically incorporated by reference) at no cost, by
writing or calling the Treasurer at Asset Backed Funding Corporation, Bank of
America Corporate Center, 100 North Tryon Street, Charlotte, North Carolina
28255, telephone number (704) 386-2400.

                                      116
<PAGE>
                        INDEX OF SIGNIFICANT DEFINITIONS
<TABLE>
<CAPTION>
TERMS                                            PAGE
- ---------------------------------------------   ------
<S>                                             <C>
1998 Policy Statement........................      113
Accrual Period...............................       22
Accrual Securities...........................       28
Accrued Security Interest....................       30
Adjustable Rate Assets.......................       16
Agreement....................................       40
ARM Contracts................................       20
ARM Loans....................................       18
ARM Unsecured Home Improvement Loans.........       19
Asset Conservation Act.......................       69
Asset Group..................................       28
Asset Seller.................................       16
Assets.......................................       16
Available Distribution Amount................       29
Balloon Payment Assets.......................       14
Banc of America Securities...................      114
Bankruptcy Code..............................       66
Bi-weekly Assets.............................       16
Book-Entry Securities........................       28
Buy Down Assets..............................       16
Buydown Funds................................       79
Buydown Mortgage Loans.......................       25
Buydown Period...............................       25
Capitalized Interest Account.................       21
Cash Flow Agreement..........................       21
Cede.........................................       38
CEDEL........................................       38
CEDEL Participants...........................       38
CERCLA.......................................       68
Certificates.................................        6
Class........................................        6
Cleanup Costs................................       68
Closing Date.................................        6
Code.........................................        9
Collection Account...........................       43
Commission...................................       18
Companion Class..............................       32
Component....................................       31
Contract Borrower............................       61
Contract Lender..............................       61
Contract Rate................................       20
Contracts....................................       16
Convertible Assets...........................       16
Cooperative..................................       60
Cooperative Loans............................       60
Cooperatives.................................       17
Covered Trust................................       57
CPR..........................................       24
Credit Support...............................       21
Crime Control Act............................       72
Cut-off Date.................................        6
DCR..........................................      110
Debt Securities..............................       77
Definitive Securities........................       28
Deposit Trust Agreement......................       40
Depositaries.................................       39

<CAPTION>
TERMS                                            PAGE
- ---------------------------------------------   ------
<S>                                             <C>
Depositor....................................        6
Determination Date...........................       28
Disqualified Organization....................       90
Distribution Date............................        6
DOL..........................................      109
DTC..........................................        7
Due Period...................................       29
EDGAR........................................      116
electing large partnership...................       91
ERISA........................................        9
Euroclear....................................       38
Euroclear Cooperative........................       38
Euroclear Operator...........................       38
Euroclear Participants.......................       38
Excess Servicing.............................       99
Exchange Act.................................       37
Excluded Plan................................      110
Exemption....................................      109
FASIT........................................        9
FASIT Securities.............................       77
FDIC.........................................       43
FFIEC........................................      113
FHLMC........................................       12
Fitch........................................      110
FNMA.........................................       12
GEM Assets...................................       16
GPM Assets...................................       16
Grantor Trust Fund...........................       77
Grantor Trust Securities.....................       77
Home Equity Loans............................       17
Home Improvement Contracts...................       17
Increasing Payment Assets....................       16
Indenture....................................       40
Indenture Servicing Agreement................       40
Indenture Trustee............................        6
Indirect Participants........................       37
Insurance Proceeds...........................       29
Interest Reduction Assets....................       16
IRA..........................................        9
IRS..........................................       47
Issuer.......................................        6
Land Sale Contracts..........................       17
Legal Investment.............................        9
Level Payment Assets.........................       16
Liquidation Proceeds.........................       29
Loan-to-Value Ratio..........................       17
Lock-out Date................................       18
Lock-out Period..............................       18
Manufactured Home............................       19
Mark to Market Regulations...................       93
Master Servicer..............................        6
Moody's......................................      110
Mortgage Loans...............................       16
Mortgage Notes...............................       17
Mortgage Rate................................       18
Mortgaged Properties.........................       17
Mortgages....................................       13
</TABLE>

                                      117
<PAGE>
<TABLE>
<CAPTION>
TERMS                                            PAGE
- ---------------------------------------------   ------
<S>                                             <C>
Mortgagor....................................       12
Multifamily Mortgage Loan....................       17
Multifamily Property.........................       17
National Housing Act.........................       18
NCUA.........................................      113
new partnership..............................      105
New Regulations..............................       95
Non-Equity Securities........................      111
Non-Pro Rata Security........................       81
Nonrecoverable Advance.......................       34
Non-U.S. Person..............................       95
Notes........................................        6
OCC..........................................      113
Offered Security.............................        8
OID Regulations..............................       77
old partnership..............................      105
Originator...................................       17
OTS..........................................      113
PAC..........................................       31
PAC I........................................       31
PAC II.......................................       31
Participants.................................       37
Parties in Interest..........................      109
Partnership Securities.......................       77
Partnership Trust Fund.......................       77
Pass-Through Entity..........................       90
Pass-Through Rate............................       29
PCBs.........................................       68
Permitted Investments........................       43
Plans........................................        9
Pooling and Servicing Agreement..............       40
Pre-Funded Amount............................       20
Pre-Funding Account..........................       20
Pre-Funding Period...........................       20
Prepayment Assumption........................       81
Prepayment Premium...........................       18
Prospectus...................................        6
Prospectus Supplement........................        6
PTCE.........................................      112
Purchase Price...............................       41
Rating Agency................................        8
RCRA.........................................       69
Record Date..................................       28
Refinance Loans..............................       17
Registration Statement.......................      115
Regular Securities...........................       78
Regular Securityholder.......................       80
Related Proceeds.............................       34
Relief Act...................................       72
REMIC........................................        9
REMIC Pool...................................       77
REMIC Provisions.............................       77
REMIC Regulations............................       77
REMIC Securities.............................       77
REO Property.................................       35
Residual Holders.............................       87
Residual Securities..........................       78
<CAPTION>
TERMS                                            PAGE
- ---------------------------------------------   ------
<S>                                             <C>
Restricted Group.............................      110
Retained Interest............................       50
Revolving Credit Line Loans..................       18
RICO.........................................       72
S&P..........................................      110
SBJPA of 1996................................       80
SEC..........................................      115
Secured-creditor exemption...................       69
Securities...................................        6
Security.....................................       40
Security Balance.............................       23
Security Owners..............................       37
Securityholder...............................       22
Senior Liens.................................       13
Senior Securities............................       28
Series.......................................        6
Servicer.....................................        6
Servicing Standard...........................       46
Similar Law..................................        9
Single Family Mortgage Loan..................       17
Single Family Property.......................       17
SMMEA........................................        9
SMMEA Securities.............................      113
SPA..........................................       24
Special Servicer.............................       52
Standard Securities..........................       97
Startup Day..................................       78
Statistical Calculation Date.................        6
Step-up Rate Assets..........................       16
Strip Securities.............................       28
Stripped Securityholder......................      101
Subordinate Securities.......................       28
Sub-prime Mortgage Loan......................       12
Subsequent Assets............................       20
Superliens...................................       68
TAC..........................................       32
Taxable Mortgage Pools.......................       77
Terms and Conditions.........................       39
Texas Home Equity Loans......................       14
Thrift Institutions..........................       90
Tiered REMICs................................       80
TILA Amendment...............................       68
Title V......................................       71
Title VIII...................................       72
Trust........................................        6
Trust Fund...................................        6
Trustee......................................        6
U.S. Person..................................       92
UCC..........................................       37
Underlying Servicing Agreement...............       40
Underwriter..................................      110
Unsecured Home Improvement Loans.............       16
UST..........................................       69
Value........................................       17
Voting Rights................................       52
Warranting Party.............................       42
</TABLE>

                                      118
<PAGE>
                                  $233,144,000
                                 (APPROXIMATE)

      UNITED PANAM MORTGAGE LOAN ASSET-BACKED CERTIFICATES, SERIES 1999-2
             $174,020,000   CLASS A-1   VARIABLE PASS-THROUGH RATE
              $59,124,000   CLASS A-2   VARIABLE PASS-THROUGH RATE

                             UNITED PANAM MORTGAGE,
                      A DIVISION OF PAN AMERICAN BANK, FSB
                                     SELLER

                             PAN AMERICAN BANK, FSB
                                MASTER SERVICER

                        ASSET BACKED FUNDING CORPORATION
                                   DEPOSITOR

                         ------------------------------
                             PROSPECTUS SUPPLEMENT
                         ------------------------------

       You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

     We are not offering the Asset-Backed Certificates, Series 1999-2 in any
state where the offer is not permitted.

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

     Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the Asset-Backed Certificates, Series 1999-2 and with respect to
their unsold allotments or subscriptions. In addition, all dealers selling the
Asset-Backed Certificates, Series 1999-2 will be required to deliver a
prospectus supplement and prospectus for ninety days following the date of this
prospectus supplement.

                         BANC OF AMERICA SECURITIES LLC

                                October 7, 1999



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission